[CSL] QoQ Cumulative 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- 113.76%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 163,343 949,515 740,780 492,695 221,886 964,566 748,111 -63.77%
PBT 40,328 291,282 242,923 169,680 79,948 320,297 270,899 -71.94%
Tax -11,297 -84,251 -70,882 -49,815 -23,873 -93,603 -75,219 -71.77%
NP 29,031 207,031 172,041 119,865 56,075 226,694 195,680 -72.00%
-
NP to SH 29,031 207,031 172,041 119,865 56,075 226,694 195,680 -72.00%
-
Tax Rate 28.01% 28.92% 29.18% 29.36% 29.86% 29.22% 27.77% -
Total Cost 134,312 742,484 568,739 372,830 165,811 737,872 552,431 -61.07%
-
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 19,889 19,894 19,893 21,476 20,719 -
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 1.84% 13.12% 11.53% 8.46% 4.25% 19.39% 17.53% -
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 13.17 76.41 59.59 39.62 17.85 80.84 64.99 -65.53%
EPS 2.34 16.66 13.84 9.64 4.51 19.00 17.00 -73.37%
DPS 0.00 1.60 1.60 1.60 1.60 1.80 1.80 -
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 13.16 76.49 59.68 39.69 17.87 77.70 60.27 -63.77%
EPS 2.34 16.68 13.86 9.66 4.52 18.26 15.76 -71.99%
DPS 0.00 1.60 1.60 1.60 1.60 1.73 1.67 -
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 1.52 0.26 0.38 0.72 2.24 0.93 1.60 -3.36%
P/EPS 8.55 1.20 1.63 2.96 8.87 3.95 6.12 24.99%
EY 11.70 83.30 61.51 33.82 11.28 25.33 16.35 -20.01%
DY 0.00 8.00 7.11 5.61 4.00 2.40 1.73 -
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 0.65 0.26 0.33 0.61 1.88 0.67 1.12 -30.44%
P/EPS 3.63 1.20 1.41 2.49 7.43 2.84 4.29 -10.54%
EY 27.53 83.30 70.97 40.17 13.46 35.19 23.29 11.80%
DY 0.00 8.00 8.21 6.67 4.78 3.33 2.47 -
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