[CSL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.88%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 653,372 949,515 987,706 985,390 887,544 964,566 997,481 -24.59%
PBT 161,312 291,282 323,897 339,360 319,792 320,297 361,198 -41.60%
Tax -45,188 -84,251 -94,509 -99,630 -95,492 -93,603 -100,292 -41.25%
NP 116,124 207,031 229,388 239,730 224,300 226,694 260,906 -41.73%
-
NP to SH 116,124 207,031 229,388 239,730 224,300 226,694 260,906 -41.73%
-
Tax Rate 28.01% 28.92% 29.18% 29.36% 29.86% 29.22% 27.77% -
Total Cost 537,248 742,484 758,318 745,660 663,244 737,872 736,574 -18.98%
-
Net Worth 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 25.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19,882 26,518 39,789 79,574 21,476 27,625 -
Div Payout % - 9.60% 11.56% 16.60% 35.48% 9.47% 10.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 25.83%
NOSH 1,240,641 1,242,683 1,243,070 1,243,412 1,243,348 1,193,126 1,151,058 5.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.77% 21.80% 23.22% 24.33% 25.27% 23.50% 26.16% -
ROE 7.37% 13.12% 15.38% 16.91% 17.02% 19.39% 23.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.66 76.41 79.46 79.25 71.38 80.84 86.66 -28.27%
EPS 9.36 16.66 18.45 19.28 18.04 19.00 22.67 -44.58%
DPS 0.00 1.60 2.13 3.20 6.40 1.80 2.40 -
NAPS 1.27 1.27 1.20 1.14 1.06 0.98 0.97 19.69%
Adjusted Per Share Value based on latest NOSH - 1,241,934
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.63 76.49 79.57 79.38 71.50 77.70 80.35 -24.59%
EPS 9.35 16.68 18.48 19.31 18.07 18.26 21.02 -41.75%
DPS 0.00 1.60 2.14 3.21 6.41 1.73 2.23 -
NAPS 1.2693 1.2714 1.2017 1.1419 1.0617 0.9419 0.8994 25.84%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.20 0.225 0.285 0.40 0.75 1.04 -
P/RPS 0.38 0.26 0.28 0.36 0.56 0.93 1.20 -53.57%
P/EPS 2.14 1.20 1.22 1.48 2.22 3.95 4.59 -39.90%
EY 46.80 83.30 82.01 67.65 45.10 25.33 21.79 66.54%
DY 0.00 8.00 9.48 11.23 16.00 2.40 2.31 -
P/NAPS 0.16 0.16 0.19 0.25 0.38 0.77 1.07 -71.86%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/07/14 26/02/14 25/11/13 22/08/13 23/05/13 27/02/13 19/12/12 -
Price 0.085 0.20 0.195 0.24 0.335 0.54 0.73 -
P/RPS 0.16 0.26 0.25 0.30 0.47 0.67 0.84 -66.92%
P/EPS 0.91 1.20 1.06 1.24 1.86 2.84 3.22 -56.96%
EY 110.12 83.30 94.63 80.33 53.85 35.19 31.05 132.74%
DY 0.00 8.00 10.94 13.33 19.10 3.33 3.29 -
P/NAPS 0.07 0.16 0.16 0.21 0.32 0.55 0.75 -79.45%

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