[CSL] QoQ TTM 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- 0.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 951,235 969,335 982,007 939,197 883,254 827,724 777,191 14.40%
PBT 315,057 321,978 365,975 319,077 317,957 303,549 272,004 10.28%
Tax -92,942 -94,050 -100,501 -91,739 -91,343 -86,599 -77,118 13.23%
NP 222,115 227,928 265,474 227,338 226,614 216,950 194,886 9.10%
-
NP to SH 222,115 227,928 265,474 227,338 226,614 216,950 194,886 9.10%
-
Tax Rate 29.50% 29.21% 27.46% 28.75% 28.73% 28.53% 28.35% -
Total Cost 729,120 741,407 716,533 711,859 656,640 610,774 582,305 16.15%
-
Net Worth 1,317,948 1,085,774 1,173,683 0 0 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 2,208,981 2,189,087 2,167,307 2,167,307 - - - -
Div Payout % 994.52% 960.43% 816.39% 953.34% - - - -
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 0 0 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 23.35% 23.51% 27.03% 24.21% 25.66% 26.21% 25.08% -
ROE 16.85% 20.99% 22.62% 0.00% 0.00% 0.30% 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 76.51 87.49 81.16 0.78 0.71 0.96 157.86 -38.27%
EPS 17.86 20.57 21.94 0.19 0.18 0.25 39.58 -41.14%
DPS 177.66 197.58 179.12 1.80 0.00 0.00 0.00 -
NAPS 1.06 0.98 0.97 0.00 0.00 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 76.63 78.09 79.11 75.66 71.15 66.68 62.61 14.40%
EPS 17.89 18.36 21.39 18.31 18.26 17.48 15.70 9.08%
DPS 177.95 176.35 174.59 174.59 0.00 0.00 0.00 -
NAPS 1.0617 0.8747 0.9455 0.00 0.00 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 0.52 0.86 1.28 182.05 156.95 0.00 0.00 -
P/EPS 2.24 3.65 4.74 752.08 611.74 0.00 0.00 -
EY 44.66 27.43 21.10 0.13 0.16 0.00 0.00 -
DY 444.16 263.44 172.23 1.27 0.00 0.00 0.00 -
P/NAPS 0.38 0.77 1.07 0.00 0.00 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 - - - - -
Price 0.335 0.54 0.73 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.62 0.90 0.00 0.00 0.00 0.00 -
P/EPS 1.88 2.62 3.33 0.00 0.00 0.00 0.00 -
EY 53.33 38.10 30.06 0.00 0.00 0.00 0.00 -
DY 530.34 365.89 245.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.55 0.75 0.00 0.00 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