[CSL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.31%
YoY- -12.08%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 444,876 653,372 949,515 987,706 985,390 887,544 964,566 -40.38%
PBT -386,402 161,312 291,282 323,897 339,360 319,792 320,297 -
Tax -39,264 -45,188 -84,251 -94,509 -99,630 -95,492 -93,603 -44.05%
NP -425,666 116,124 207,031 229,388 239,730 224,300 226,694 -
-
NP to SH -425,666 116,124 207,031 229,388 239,730 224,300 226,694 -
-
Tax Rate - 28.01% 28.92% 29.18% 29.36% 29.86% 29.22% -
Total Cost 870,542 537,248 742,484 758,318 745,660 663,244 737,872 11.68%
-
Net Worth 1,317,005 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 8.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19,882 26,518 39,789 79,574 21,476 -
Div Payout % - - 9.60% 11.56% 16.60% 35.48% 9.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,317,005 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 8.27%
NOSH 1,242,457 1,240,641 1,242,683 1,243,070 1,243,412 1,243,348 1,193,126 2.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -95.68% 17.77% 21.80% 23.22% 24.33% 25.27% 23.50% -
ROE -32.32% 7.37% 13.12% 15.38% 16.91% 17.02% 19.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.81 52.66 76.41 79.46 79.25 71.38 80.84 -41.97%
EPS -34.26 9.36 16.66 18.45 19.28 18.04 19.00 -
DPS 0.00 0.00 1.60 2.13 3.20 6.40 1.80 -
NAPS 1.06 1.27 1.27 1.20 1.14 1.06 0.98 5.38%
Adjusted Per Share Value based on latest NOSH - 1,243,602
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.84 52.63 76.49 79.57 79.38 71.50 77.70 -40.38%
EPS -34.29 9.35 16.68 18.48 19.31 18.07 18.26 -
DPS 0.00 0.00 1.60 2.14 3.21 6.41 1.73 -
NAPS 1.0609 1.2693 1.2714 1.2017 1.1419 1.0617 0.9419 8.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.20 0.20 0.225 0.285 0.40 0.75 -
P/RPS 0.34 0.38 0.26 0.28 0.36 0.56 0.93 -48.96%
P/EPS -0.35 2.14 1.20 1.22 1.48 2.22 3.95 -
EY -285.50 46.80 83.30 82.01 67.65 45.10 25.33 -
DY 0.00 0.00 8.00 9.48 11.23 16.00 2.40 -
P/NAPS 0.11 0.16 0.16 0.19 0.25 0.38 0.77 -72.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/07/14 26/02/14 25/11/13 22/08/13 23/05/13 27/02/13 -
Price 0.13 0.085 0.20 0.195 0.24 0.335 0.54 -
P/RPS 0.36 0.16 0.26 0.25 0.30 0.47 0.67 -33.98%
P/EPS -0.38 0.91 1.20 1.06 1.24 1.86 2.84 -
EY -263.54 110.12 83.30 94.63 80.33 53.85 35.19 -
DY 0.00 0.00 8.00 10.94 13.33 19.10 3.33 -
P/NAPS 0.12 0.07 0.16 0.16 0.21 0.32 0.55 -63.85%

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