[CSL] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.14%
YoY- 137.79%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 333,642 313,687 279,513 241,128 173,592 175,905 201,366 39.89%
PBT 98,175 108,031 113,486 90,854 79,750 24,963 -223,830 -
Tax -30,021 -30,634 -37,854 -31,902 -26,225 46,642 48,205 -
NP 68,154 77,397 75,632 58,952 53,525 71,605 -175,625 -
-
NP to SH 68,154 77,397 75,632 58,952 53,525 71,605 -175,625 -
-
Tax Rate 30.58% 28.36% 33.36% 35.11% 32.88% -186.84% - -
Total Cost 265,488 236,290 203,881 182,176 120,067 104,300 376,991 -20.79%
-
Net Worth 1,722,509 1,656,575 1,664,535 1,244,225 1,877,461 1,643,381 1,584,168 5.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,722,509 1,656,575 1,664,535 1,244,225 1,877,461 1,643,381 1,584,168 5.72%
NOSH 1,239,215 1,236,250 1,242,190 1,244,225 1,243,352 1,254,489 1,237,631 0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.43% 24.67% 27.06% 24.45% 30.83% 40.71% -87.22% -
ROE 3.96% 4.67% 4.54% 4.74% 2.85% 4.36% -11.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.92 25.37 22.50 19.38 13.96 14.02 16.27 39.76%
EPS 5.50 6.26 6.09 4.74 4.30 5.71 -14.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.34 1.00 1.51 1.31 1.28 5.63%
Adjusted Per Share Value based on latest NOSH - 1,244,225
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.88 25.27 22.52 19.42 13.98 14.17 16.22 39.91%
EPS 5.49 6.23 6.09 4.75 4.31 5.77 -14.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3876 1.3345 1.3409 1.0023 1.5124 1.3239 1.2762 5.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.075 0.08 0.11 0.13 0.11 0.085 0.075 -
P/RPS 0.28 0.32 0.49 0.67 0.79 0.61 0.46 -28.11%
P/EPS 1.36 1.28 1.81 2.74 2.56 1.49 -0.53 -
EY 73.33 78.26 55.35 36.45 39.14 67.15 -189.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.08 0.13 0.07 0.06 0.06 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 19/08/16 25/05/16 26/02/16 23/11/15 28/08/15 18/05/15 -
Price 0.07 0.08 0.095 0.105 0.13 0.065 0.095 -
P/RPS 0.26 0.32 0.42 0.54 0.93 0.46 0.58 -41.34%
P/EPS 1.27 1.28 1.56 2.22 3.02 1.14 -0.67 -
EY 78.57 78.26 64.09 45.12 33.11 87.81 -149.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.07 0.11 0.09 0.05 0.07 -20.04%

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