[CSL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 20.59%
YoY- 110.66%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 259,688 221,886 224,960 249,158 255,231 239,986 237,632 6.10%
PBT 85,724 79,948 52,477 99,754 82,878 86,869 96,474 -7.58%
Tax -24,745 -23,873 -19,239 -27,155 -22,675 -24,981 -25,690 -2.46%
NP 60,979 56,075 33,238 72,599 60,203 61,888 70,784 -9.47%
-
NP to SH 60,979 56,075 33,238 72,599 60,203 61,888 70,784 -9.47%
-
Tax Rate 28.87% 29.86% 36.66% 27.22% 27.36% 28.76% 26.63% -
Total Cost 198,709 165,811 191,722 176,559 195,028 178,098 166,848 12.36%
-
Net Worth 1,415,805 1,317,948 1,085,774 1,173,683 117,997,880 110,160,636 73,396,441 -92.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 19,893 - 21,779 2,167,307 - - -
Div Payout % - 35.48% - 30.00% 3,600.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,415,805 1,317,948 1,085,774 1,173,683 117,997,880 110,160,636 73,396,441 -92.82%
NOSH 1,241,934 1,243,348 1,107,933 1,209,983 120,405,998 123,775,998 86,348,751 -94.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.48% 25.27% 14.78% 29.14% 23.59% 25.79% 29.79% -
ROE 4.31% 4.25% 3.06% 6.19% 0.05% 0.06% 0.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.91 17.85 20.30 20.59 0.21 0.19 0.28 1678.02%
EPS 4.91 4.51 3.00 6.00 0.05 0.05 11.00 -41.62%
DPS 0.00 1.60 0.00 1.80 1.80 0.00 0.00 -
NAPS 1.14 1.06 0.98 0.97 0.98 0.89 0.85 21.63%
Adjusted Per Share Value based on latest NOSH - 1,209,983
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.92 17.87 18.12 20.07 20.56 19.33 19.14 6.11%
EPS 4.91 4.52 2.68 5.85 4.85 4.99 5.70 -9.47%
DPS 0.00 1.60 0.00 1.75 174.59 0.00 0.00 -
NAPS 1.1405 1.0617 0.8747 0.9455 95.0556 88.7422 59.126 -92.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - -
Price 0.285 0.40 0.75 1.04 1.42 1.12 0.00 -
P/RPS 1.36 2.24 3.69 5.05 669.89 577.66 0.00 -
P/EPS 5.80 8.87 25.00 17.33 2,840.00 2,240.00 0.00 -
EY 17.23 11.28 4.00 5.77 0.04 0.04 0.00 -
DY 0.00 4.00 0.00 1.73 1.27 0.00 0.00 -
P/NAPS 0.25 0.38 0.77 1.07 1.45 1.26 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 19/12/12 24/08/12 11/06/12 20/02/12 -
Price 0.24 0.335 0.54 0.73 1.12 1.46 0.00 -
P/RPS 1.15 1.88 2.66 3.55 528.36 753.01 0.00 -
P/EPS 4.89 7.43 18.00 12.17 2,240.00 2,920.00 0.00 -
EY 20.46 13.46 5.56 8.22 0.04 0.03 0.00 -
DY 0.00 4.78 0.00 2.47 1.61 0.00 0.00 -
P/NAPS 0.21 0.32 0.55 0.75 1.14 1.64 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