[CSL] QoQ TTM 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- 0.35%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 868,431 926,974 948,716 955,692 951,235 969,335 982,007 -7.87%
PBT 241,498 281,118 289,358 317,903 315,057 321,978 365,975 -24.22%
Tax -69,348 -81,924 -88,327 -95,012 -92,942 -94,050 -100,501 -21.93%
NP 172,150 199,194 201,031 222,891 222,115 227,928 265,474 -25.10%
-
NP to SH 172,150 199,194 201,031 222,891 222,115 227,928 265,474 -25.10%
-
Tax Rate 28.72% 29.14% 30.53% 29.89% 29.50% 29.21% 27.46% -
Total Cost 696,281 727,780 747,685 732,801 729,120 741,407 716,533 -1.89%
-
Net Worth 1,575,614 1,243,874 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 21.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 19,893 41,673 2,208,981 2,189,087 2,167,307 -
Div Payout % - - 9.90% 18.70% 994.52% 960.43% 816.39% -
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 1,243,874 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 21.71%
NOSH 1,240,641 1,243,874 1,243,602 1,241,934 1,243,348 1,107,933 1,209,983 1.68%
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 19.82% 21.49% 21.19% 23.32% 23.35% 23.51% 27.03% -
ROE 10.93% 16.01% 13.47% 15.74% 16.85% 20.99% 22.62% -
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 70.00 74.52 76.29 76.95 76.51 87.49 81.16 -9.39%
EPS 13.88 16.01 16.17 17.95 17.86 20.57 21.94 -26.32%
DPS 0.00 0.00 1.60 3.36 177.66 197.58 179.12 -
NAPS 1.27 1.00 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 69.96 74.67 76.43 76.99 76.63 78.09 79.11 -7.87%
EPS 13.87 16.05 16.19 17.96 17.89 18.36 21.39 -25.10%
DPS 0.00 0.00 1.60 3.36 177.95 176.35 174.59 -
NAPS 1.2693 1.002 1.2022 1.1405 1.0617 0.8747 0.9455 21.71%
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 0.29 0.27 0.29 0.37 0.52 0.86 1.28 -62.86%
P/EPS 1.44 1.25 1.39 1.59 2.24 3.65 4.74 -54.84%
EY 69.38 80.07 71.85 62.97 44.66 27.43 21.10 121.28%
DY 0.00 0.00 7.11 11.77 444.16 263.44 172.23 -
P/NAPS 0.16 0.20 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 0.12 0.27 0.26 0.31 0.44 0.62 0.90 -73.93%
P/EPS 0.61 1.25 1.21 1.34 1.88 2.62 3.33 -67.77%
EY 163.25 80.07 82.90 74.78 53.33 38.10 30.06 209.28%
DY 0.00 0.00 8.20 13.98 530.34 365.89 245.37 -
P/NAPS 0.07 0.20 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