[CSL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.14%
YoY- 5.06%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 948,716 955,692 951,235 969,335 982,007 939,197 883,254 4.87%
PBT 289,358 317,903 315,057 321,978 365,975 319,077 317,957 -6.08%
Tax -88,327 -95,012 -92,942 -94,050 -100,501 -91,739 -91,343 -2.21%
NP 201,031 222,891 222,115 227,928 265,474 227,338 226,614 -7.66%
-
NP to SH 201,031 222,891 222,115 227,928 265,474 227,338 226,614 -7.66%
-
Tax Rate 30.53% 29.89% 29.50% 29.21% 27.46% 28.75% 28.73% -
Total Cost 747,685 732,801 729,120 741,407 716,533 711,859 656,640 9.03%
-
Net Worth 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,893 41,673 2,208,981 2,189,087 2,167,307 2,167,307 - -
Div Payout % 9.90% 18.70% 994.52% 960.43% 816.39% 953.34% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 0 0 -
NOSH 1,243,602 1,241,934 1,243,348 1,107,933 1,209,983 120,405,998 123,775,998 -95.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.19% 23.32% 23.35% 23.51% 27.03% 24.21% 25.66% -
ROE 13.47% 15.74% 16.85% 20.99% 22.62% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.29 76.95 76.51 87.49 81.16 0.78 0.71 2153.74%
EPS 16.17 17.95 17.86 20.57 21.94 0.19 0.18 1900.33%
DPS 1.60 3.36 177.66 197.58 179.12 1.80 0.00 -
NAPS 1.20 1.14 1.06 0.98 0.97 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,107,933
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.43 76.99 76.63 78.09 79.11 75.66 71.15 4.88%
EPS 16.19 17.96 17.89 18.36 21.39 18.31 18.26 -7.70%
DPS 1.60 3.36 177.95 176.35 174.59 174.59 0.00 -
NAPS 1.2022 1.1405 1.0617 0.8747 0.9455 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.285 0.40 0.75 1.04 1.42 1.12 -
P/RPS 0.29 0.37 0.52 0.86 1.28 182.05 156.95 -98.48%
P/EPS 1.39 1.59 2.24 3.65 4.74 752.08 611.74 -98.26%
EY 71.85 62.97 44.66 27.43 21.10 0.13 0.16 5742.39%
DY 7.11 11.77 444.16 263.44 172.23 1.27 0.00 -
P/NAPS 0.19 0.25 0.38 0.77 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 23/05/13 27/02/13 19/12/12 - - -
Price 0.195 0.24 0.335 0.54 0.73 0.00 0.00 -
P/RPS 0.26 0.31 0.44 0.62 0.90 0.00 0.00 -
P/EPS 1.21 1.34 1.88 2.62 3.33 0.00 0.00 -
EY 82.90 74.78 53.33 38.10 30.06 0.00 0.00 -
DY 8.20 13.98 530.34 365.89 245.37 0.00 0.00 -
P/NAPS 0.16 0.21 0.32 0.55 0.75 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