[CSL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock

[CSL] CHINA STATIONERY LIMITED

Announcement Date

23-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -1.06%

YoY- -9.39%

Quarter Report

CSL Announcement-1st Qtr 2013.pdf

Latest QR

Upcoming QR

CSL's Result

CSL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	949,515	987,706	985,390	887,544	964,566	997,481	1,002,768	-3.56%
YoY %	-3.87%	0.24%	11.02%	-7.99%	-3.30%	-0.53%	-	-
Horiz. %	94.69%	98.50%	98.27%	88.51%	96.19%	99.47%	100.00%	-
PBT	291,282	323,897	339,360	319,792	320,297	361,198	343,960	-10.46%
YoY %	-10.07%	-4.56%	6.12%	-0.16%	-11.32%	5.01%	-	-
Horiz. %	84.68%	94.17%	98.66%	92.97%	93.12%	105.01%	100.00%	-
Tax	-84,251	-94,509	-99,630	-95,492	-93,603	-100,292	-96,596	-8.68%
YoY %	10.85%	5.14%	-4.33%	-2.02%	6.67%	-3.83%	-	-
Horiz. %	87.22%	97.84%	103.14%	98.86%	96.90%	103.83%	100.00%	-
NP	207,031	229,388	239,730	224,300	226,694	260,906	247,364	-11.16%
YoY %	-9.75%	-4.31%	6.88%	-1.06%	-13.11%	5.47%	-	-
Horiz. %	83.69%	92.73%	96.91%	90.68%	91.64%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,031	229,388	239,730	224,300	226,694	260,906	247,364	-11.16%
YoY %	-9.75%	-4.31%	6.88%	-1.06%	-13.11%	5.47%	-	-
Horiz. %	83.69%	92.73%	96.91%	90.68%	91.64%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.92%	29.18%	29.36%	29.86%	29.22%	27.77%	28.08%	-
YoY %	-0.89%	-0.61%	-1.67%	2.19%	5.22%	-1.10%	-	-
Horiz. %	102.99%	103.92%	104.56%	106.34%	104.06%	98.90%	100.00%	-
Total Cost	742,484	758,318	745,660	663,244	737,872	736,574	755,404	-1.14%
YoY %	-2.09%	1.70%	12.43%	-10.11%	0.18%	-2.49%	-	-
Horiz. %	98.29%	100.39%	98.71%	87.80%	97.68%	97.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,578,207	1,491,685	1,417,490	1,317,948	1,169,263	1,116,527	110,189,420	-94.05%
YoY %	5.80%	5.23%	7.55%	12.72%	4.72%	-98.99%	-	-
Horiz. %	1.43%	1.35%	1.29%	1.20%	1.06%	1.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	19,882	26,518	39,789	79,574	21,476	27,625	4,047,774	-97.08%
YoY %	-25.02%	-33.35%	-50.00%	270.53%	-22.26%	-99.32%	-	-
Horiz. %	0.49%	0.66%	0.98%	1.97%	0.53%	0.68%	100.00%	-
Div Payout %	9.60%	11.56%	16.60%	35.48%	9.47%	10.59%	1,636.36%	-
YoY %	-16.96%	-30.36%	-53.21%	274.66%	-10.58%	-99.35%	-	-
Horiz. %	0.59%	0.71%	1.01%	2.17%	0.58%	0.65%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	1,578,207	1,491,685	1,417,490	1,317,948	1,169,263	1,116,527	110,189,420	-94.05%
YoY %	5.80%	5.23%	7.55%	12.72%	4.72%	-98.99%	-	-
Horiz. %	1.43%	1.35%	1.29%	1.20%	1.06%	1.01%	100.00%	-
NOSH	1,242,683	1,243,070	1,243,412	1,243,348	1,193,126	1,151,058	112,438,182	-94.99%
YoY %	-0.03%	-0.03%	0.01%	4.21%	3.65%	-98.98%	-	-
Horiz. %	1.11%	1.11%	1.11%	1.11%	1.06%	1.02%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	21.80%	23.22%	24.33%	25.27%	23.50%	26.16%	24.67%	-
YoY %	-6.12%	-4.56%	-3.72%	7.53%	-10.17%	6.04%	-	-
Horiz. %	88.37%	94.12%	98.62%	102.43%	95.26%	106.04%	100.00%	-
ROE	13.12%	15.38%	16.91%	17.02%	19.39%	23.37%	0.22%	-
YoY %	-14.69%	-9.05%	-0.65%	-12.22%	-17.03%	10,522.73%	-	-
Horiz. %	5,963.64%	6,990.91%	7,686.36%	7,736.36%	8,813.64%	10,622.73%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	76.41	79.46	79.25	71.38	80.84	86.66	0.89	1830.41%
YoY %	-3.84%	0.26%	11.03%	-11.70%	-6.72%	9,637.08%	-	-
Horiz. %	8,585.39%	8,928.09%	8,904.49%	8,020.22%	9,083.15%	9,737.08%	100.00%	-
EPS	16.66	18.45	19.28	18.04	19.00	22.67	0.22	1675.87%
YoY %	-9.70%	-4.30%	6.87%	-5.05%	-16.19%	10,204.55%	-	-
Horiz. %	7,572.73%	8,386.36%	8,763.64%	8,200.00%	8,636.36%	10,304.55%	100.00%	-
DPS	1.60	2.13	3.20	6.40	1.80	2.40	3.60	-41.67%
YoY %	-24.88%	-33.44%	-50.00%	255.56%	-25.00%	-33.33%	-	-
Horiz. %	44.44%	59.17%	88.89%	177.78%	50.00%	66.67%	100.00%	-
NAPS	1.27	1.20	1.14	1.06	0.98	0.97	0.98	18.80%
YoY %	5.83%	5.26%	7.55%	8.16%	1.03%	-1.02%	-	-
Horiz. %	129.59%	122.45%	116.33%	108.16%	100.00%	98.98%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,243,348
RPS	76.49	79.57	79.38	71.50	77.70	80.35	80.78	-3.56%
YoY %	-3.87%	0.24%	11.02%	-7.98%	-3.30%	-0.53%	-	-
Horiz. %	94.69%	98.50%	98.27%	88.51%	96.19%	99.47%	100.00%	-
EPS	16.68	18.48	19.31	18.07	18.26	21.02	19.93	-11.16%
YoY %	-9.74%	-4.30%	6.86%	-1.04%	-13.13%	5.47%	-	-
Horiz. %	83.69%	92.72%	96.89%	90.67%	91.62%	105.47%	100.00%	-
DPS	1.60	2.14	3.21	6.41	1.73	2.23	326.08	-97.08%
YoY %	-25.23%	-33.33%	-49.92%	270.52%	-22.42%	-99.32%	-	-
Horiz. %	0.49%	0.66%	0.98%	1.97%	0.53%	0.68%	100.00%	-
NAPS	1.2714	1.2017	1.1419	1.0617	0.9419	0.8994	88.7654	-94.05%
YoY %	5.80%	5.24%	7.55%	12.72%	4.73%	-98.99%	-	-
Horiz. %	1.43%	1.35%	1.29%	1.20%	1.06%	1.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	0.20	0.225	0.285	0.40	0.75	1.04	1.42	-
P/RPS	0.26	0.28	0.36	0.56	0.93	1.20	159.22	-98.59%
YoY %	-7.14%	-22.22%	-35.71%	-39.78%	-22.50%	-99.25%	-	-
Horiz. %	0.16%	0.18%	0.23%	0.35%	0.58%	0.75%	100.00%	-
P/EPS	1.20	1.22	1.48	2.22	3.95	4.59	645.45	-98.47%
YoY %	-1.64%	-17.57%	-33.33%	-43.80%	-13.94%	-99.29%	-	-
Horiz. %	0.19%	0.19%	0.23%	0.34%	0.61%	0.71%	100.00%	-
EY	83.30	82.01	67.65	45.10	25.33	21.79	0.15	6578.87%
YoY %	1.57%	21.23%	50.00%	78.05%	16.25%	14,426.67%	-	-
Horiz. %	55,533.33%	54,673.33%	45,100.00%	30,066.67%	16,886.67%	14,526.67%	100.00%	-
DY	8.00	9.48	11.23	16.00	2.40	2.31	2.54	114.41%
YoY %	-15.61%	-15.58%	-29.81%	566.67%	3.90%	-9.06%	-	-
Horiz. %	314.96%	373.23%	442.13%	629.92%	94.49%	90.94%	100.00%	-
P/NAPS	0.16	0.19	0.25	0.38	0.77	1.07	1.45	-76.90%
YoY %	-15.79%	-24.00%	-34.21%	-50.65%	-28.04%	-26.21%	-	-
Horiz. %	11.03%	13.10%	17.24%	26.21%	53.10%	73.79%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	25/11/13	22/08/13	23/05/13	27/02/13	19/12/12	24/08/12	-
Price	0.20	0.195	0.24	0.335	0.54	0.73	1.12	-
P/RPS	0.26	0.25	0.30	0.47	0.67	0.84	125.58	-98.35%
YoY %	4.00%	-16.67%	-36.17%	-29.85%	-20.24%	-99.33%	-	-
Horiz. %	0.21%	0.20%	0.24%	0.37%	0.53%	0.67%	100.00%	-
P/EPS	1.20	1.06	1.24	1.86	2.84	3.22	509.09	-98.20%
YoY %	13.21%	-14.52%	-33.33%	-34.51%	-11.80%	-99.37%	-	-
Horiz. %	0.24%	0.21%	0.24%	0.37%	0.56%	0.63%	100.00%	-
EY	83.30	94.63	80.33	53.85	35.19	31.05	0.20	5416.17%
YoY %	-11.97%	17.80%	49.17%	53.03%	13.33%	15,425.00%	-	-
Horiz. %	41,650.00%	47,315.00%	40,165.00%	26,925.00%	17,595.00%	15,525.00%	100.00%	-
DY	8.00	10.94	13.33	19.10	3.33	3.29	3.21	83.51%
YoY %	-26.87%	-17.93%	-30.21%	473.57%	1.22%	2.49%	-	-
Horiz. %	249.22%	340.81%	415.26%	595.02%	103.74%	102.49%	100.00%	-
P/NAPS	0.16	0.16	0.21	0.32	0.55	0.75	1.14	-72.89%
YoY %	0.00%	-23.81%	-34.38%	-41.82%	-26.67%	-34.21%	-	-
Horiz. %	14.04%	14.04%	18.42%	28.07%	48.25%	65.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos