[CSL] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 262.49%
YoY- -35.61%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 303,632 316,124 162,584 653,372 887,544 959,944 737,824 -13.74%
PBT 91,664 141,852 51,324 161,312 319,792 347,476 289,840 -17.44%
Tax -24,476 -37,508 -13,700 -45,188 -95,492 -99,924 -80,944 -18.05%
NP 67,188 104,344 37,624 116,124 224,300 247,552 208,896 -17.21%
-
NP to SH 67,188 104,344 37,624 116,124 224,300 247,552 208,896 -17.21%
-
Tax Rate 26.70% 26.44% 26.69% 28.01% 29.86% 28.76% 27.93% -
Total Cost 236,444 211,780 124,960 537,248 663,244 712,392 528,928 -12.54%
-
Net Worth 1,779,237 1,664,535 1,584,168 1,575,614 1,317,948 110,160,636 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 79,574 - - -
Div Payout % - - - - 35.48% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,779,237 1,664,535 1,584,168 1,575,614 1,317,948 110,160,636 0 -
NOSH 1,244,222 1,242,190 1,237,631 1,240,641 1,243,348 123,775,998 52,223,999 -46.32%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.13% 33.01% 23.14% 17.77% 25.27% 25.79% 28.31% -
ROE 3.78% 6.27% 2.38% 7.37% 17.02% 0.22% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.40 25.45 13.14 52.66 71.38 0.78 1.41 60.75%
EPS 5.40 8.40 3.04 9.36 18.04 0.20 0.40 54.24%
DPS 0.00 0.00 0.00 0.00 6.40 0.00 0.00 -
NAPS 1.43 1.34 1.28 1.27 1.06 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,244,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.46 25.47 13.10 52.63 71.50 77.33 59.44 -13.74%
EPS 5.41 8.41 3.03 9.35 18.07 19.94 16.83 -17.21%
DPS 0.00 0.00 0.00 0.00 6.41 0.00 0.00 -
NAPS 1.4333 1.3409 1.2762 1.2693 1.0617 88.7422 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 0.085 0.11 0.075 0.20 0.40 1.12 0.00 -
P/RPS 0.35 0.43 0.57 0.38 0.56 144.41 0.00 -
P/EPS 1.57 1.31 2.47 2.14 2.22 560.00 0.00 -
EY 63.53 76.36 40.53 46.80 45.10 0.18 0.00 -
DY 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
P/NAPS 0.06 0.08 0.06 0.16 0.38 1.26 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 18/05/15 30/07/14 23/05/13 11/06/12 - -
Price 0.08 0.095 0.095 0.085 0.335 1.46 0.00 -
P/RPS 0.33 0.37 0.72 0.16 0.47 188.25 0.00 -
P/EPS 1.48 1.13 3.13 0.91 1.86 730.00 0.00 -
EY 67.50 88.42 32.00 110.12 53.85 0.14 0.00 -
DY 0.00 0.00 0.00 0.00 19.10 0.00 0.00 -
P/NAPS 0.06 0.07 0.07 0.07 0.32 1.64 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