[CSL] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.32%
YoY- 131.18%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 308,758 239,446 343,928 949,515 964,566 842,632 669,878 -12.10%
PBT 45,673 85,776 -216,465 291,282 320,297 303,780 246,650 -24.48%
Tax -27,138 -31,978 43,918 -84,251 -93,603 -83,138 -57,578 -11.77%
NP 18,535 53,798 -172,547 207,031 226,694 220,642 189,072 -32.07%
-
NP to SH 18,535 53,798 -172,547 207,031 226,694 220,642 189,072 -32.07%
-
Tax Rate 59.42% 37.28% - 28.92% 29.22% 27.37% 23.34% -
Total Cost 290,223 185,648 516,475 742,484 737,872 621,990 480,806 -8.06%
-
Net Worth 1,777,148 1,789,125 1,491,691 1,578,207 1,169,263 53,201,016 61,448,395 -44.56%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 19,882 21,476 - - -
Div Payout % - - - 9.60% 9.47% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,777,148 1,789,125 1,491,691 1,578,207 1,169,263 53,201,016 61,448,395 -44.56%
NOSH 1,242,761 1,242,448 1,243,076 1,242,683 1,193,126 62,589,429 52,519,997 -46.38%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.00% 22.47% -50.17% 21.80% 23.50% 26.18% 28.22% -
ROE 1.04% 3.01% -11.57% 13.12% 19.39% 0.41% 0.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.84 19.27 27.67 76.41 80.84 1.35 1.28 63.85%
EPS 1.49 4.33 -13.88 16.66 19.00 33.00 0.36 26.68%
DPS 0.00 0.00 0.00 1.60 1.80 0.00 0.00 -
NAPS 1.43 1.44 1.20 1.27 0.98 0.85 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 1,244,225
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.87 19.29 27.71 76.49 77.70 67.88 53.96 -12.10%
EPS 1.49 4.33 -13.90 16.68 18.26 17.77 15.23 -32.09%
DPS 0.00 0.00 0.00 1.60 1.73 0.00 0.00 -
NAPS 1.4316 1.4413 1.2017 1.2714 0.9419 42.8572 49.501 -44.56%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - -
Price 0.065 0.13 0.08 0.20 0.75 0.00 0.00 -
P/RPS 0.26 0.67 0.29 0.26 0.93 0.00 0.00 -
P/EPS 4.36 3.00 -0.58 1.20 3.95 0.00 0.00 -
EY 22.95 33.31 -173.51 83.30 25.33 0.00 0.00 -
DY 0.00 0.00 0.00 8.00 2.40 0.00 0.00 -
P/NAPS 0.05 0.09 0.07 0.16 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 12/02/15 26/02/14 27/02/13 20/02/12 - -
Price 0.075 0.105 0.085 0.20 0.54 0.00 0.00 -
P/RPS 0.30 0.54 0.31 0.26 0.67 0.00 0.00 -
P/EPS 5.03 2.42 -0.61 1.20 2.84 0.00 0.00 -
EY 19.89 41.24 -163.30 83.30 35.19 0.00 0.00 -
DY 0.00 0.00 0.00 8.00 3.33 0.00 0.00 -
P/NAPS 0.05 0.07 0.07 0.16 0.55 0.00 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