[CSL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.72%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 221,886 224,960 249,158 255,231 239,986 237,632 206,348 4.95%
PBT 79,948 52,477 99,754 82,878 86,869 96,474 52,856 31.73%
Tax -23,873 -19,239 -27,155 -22,675 -24,981 -25,690 -18,393 18.96%
NP 56,075 33,238 72,599 60,203 61,888 70,784 34,463 38.29%
-
NP to SH 56,075 33,238 72,599 60,203 61,888 70,784 34,463 38.29%
-
Tax Rate 29.86% 36.66% 27.22% 27.36% 28.76% 26.63% 34.80% -
Total Cost 165,811 191,722 176,559 195,028 178,098 166,848 171,885 -2.36%
-
Net Worth 1,317,948 1,085,774 1,173,683 117,997,880 110,160,636 73,396,441 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 19,893 - 21,779 2,167,307 - - - -
Div Payout % 35.48% - 30.00% 3,600.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,317,948 1,085,774 1,173,683 117,997,880 110,160,636 73,396,441 0 -
NOSH 1,243,348 1,107,933 1,209,983 120,405,998 123,775,998 86,348,751 492,328 85.34%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.27% 14.78% 29.14% 23.59% 25.79% 29.79% 16.70% -
ROE 4.25% 3.06% 6.19% 0.05% 0.06% 0.10% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.85 20.30 20.59 0.21 0.19 0.28 41.91 -43.36%
EPS 4.51 3.00 6.00 0.05 0.05 11.00 7.00 -25.38%
DPS 1.60 0.00 1.80 1.80 0.00 0.00 0.00 -
NAPS 1.06 0.98 0.97 0.98 0.89 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,405,998
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.87 18.12 20.07 20.56 19.33 19.14 16.62 4.94%
EPS 4.52 2.68 5.85 4.85 4.99 5.70 2.78 38.22%
DPS 1.60 0.00 1.75 174.59 0.00 0.00 0.00 -
NAPS 1.0617 0.8747 0.9455 95.0556 88.7422 59.126 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - - -
Price 0.40 0.75 1.04 1.42 1.12 0.00 0.00 -
P/RPS 2.24 3.69 5.05 669.89 577.66 0.00 0.00 -
P/EPS 8.87 25.00 17.33 2,840.00 2,240.00 0.00 0.00 -
EY 11.28 4.00 5.77 0.04 0.04 0.00 0.00 -
DY 4.00 0.00 1.73 1.27 0.00 0.00 0.00 -
P/NAPS 0.38 0.77 1.07 1.45 1.26 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 19/12/12 24/08/12 11/06/12 20/02/12 - -
Price 0.335 0.54 0.73 1.12 1.46 0.00 0.00 -
P/RPS 1.88 2.66 3.55 528.36 753.01 0.00 0.00 -
P/EPS 7.43 18.00 12.17 2,240.00 2,920.00 0.00 0.00 -
EY 13.46 5.56 8.22 0.04 0.03 0.00 0.00 -
DY 4.78 0.00 2.47 1.61 0.00 0.00 0.00 -
P/NAPS 0.32 0.55 0.75 1.14 1.64 0.00 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