[CSL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 71.97%
YoY- 122.71%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 303,272 199,286 381,262 987,706 997,481 786,789 -17.34%
PBT 85,166 83,085 -295,536 323,897 361,198 276,098 -20.94%
Tax -24,170 -29,986 61,741 -94,509 -100,292 -81,212 -21.50%
NP 60,996 53,098 -233,794 229,388 260,906 194,886 -20.71%
-
NP to SH 60,996 53,098 -233,794 229,388 260,906 194,886 -20.71%
-
Tax Rate 28.38% 36.09% - 29.18% 27.77% 29.41% -
Total Cost 242,276 146,188 615,057 758,318 736,574 591,902 -16.34%
-
Net Worth 1,727,943 1,879,194 1,242,882 1,491,685 1,116,527 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 26,518 27,625 - -
Div Payout % - - - 11.56% 10.59% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,727,943 1,879,194 1,242,882 1,491,685 1,116,527 0 -
NOSH 1,243,124 1,244,499 1,242,882 1,243,070 1,151,058 522,017 18.92%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 20.11% 26.64% -61.32% 23.22% 26.16% 24.77% -
ROE 3.53% 2.83% -18.81% 15.38% 23.37% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.40 16.01 30.68 79.46 86.66 150.72 -30.49%
EPS 4.91 4.27 -18.80 18.45 22.67 37.33 -33.31%
DPS 0.00 0.00 0.00 2.13 2.40 0.00 -
NAPS 1.39 1.51 1.00 1.20 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,243,352
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.43 16.05 30.71 79.57 80.35 63.38 -17.34%
EPS 4.91 4.28 -18.83 18.48 21.02 15.70 -20.72%
DPS 0.00 0.00 0.00 2.14 2.23 0.00 -
NAPS 1.392 1.5138 1.0012 1.2017 0.8994 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.075 0.11 0.115 0.225 1.04 0.00 -
P/RPS 0.31 0.69 0.37 0.28 1.20 0.00 -
P/EPS 1.53 2.58 -0.61 1.22 4.59 0.00 -
EY 65.42 38.79 -163.57 82.01 21.79 0.00 -
DY 0.00 0.00 0.00 9.48 2.31 0.00 -
P/NAPS 0.05 0.07 0.12 0.19 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 18/11/16 23/11/15 14/11/14 25/11/13 19/12/12 - -
Price 0.07 0.13 0.09 0.195 0.73 0.00 -
P/RPS 0.29 0.81 0.29 0.25 0.84 0.00 -
P/EPS 1.43 3.05 -0.48 1.06 3.22 0.00 -
EY 70.10 32.82 -209.01 94.63 31.05 0.00 -
DY 0.00 0.00 0.00 10.94 3.29 0.00 -
P/NAPS 0.05 0.09 0.09 0.16 0.75 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment