[VELESTO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.3%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 991,740 1,249,984 1,014,903 918,226 868,698 782,292 736,677 21.98%
PBT 100,912 169,844 284,156 267,181 249,080 233,212 205,382 -37.81%
Tax -27,406 -39,236 -30,398 -25,109 -19,284 -16,580 -15,217 48.18%
NP 73,506 130,608 253,758 242,072 229,796 216,632 190,165 -47.02%
-
NP to SH 73,212 128,600 251,996 240,066 227,978 214,736 188,531 -46.86%
-
Tax Rate 27.16% 23.10% 10.70% 9.40% 7.74% 7.11% 7.41% -
Total Cost 918,234 1,119,376 761,145 676,154 638,902 565,660 546,512 41.46%
-
Net Worth 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 35.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 21,627 28,819 - - - -
Div Payout % - - 8.58% 12.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 35.87%
NOSH 2,166,035 2,157,718 2,162,710 2,161,464 2,162,979 2,164,677 1,652,331 19.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.41% 10.45% 25.00% 26.36% 26.45% 27.69% 25.81% -
ROE 2.14% 3.83% 7.87% 7.95% 7.82% 7.45% 8.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.79 57.93 46.93 42.48 40.16 36.14 44.58 1.80%
EPS 3.38 5.96 11.66 11.11 10.54 9.92 11.41 -55.66%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 1.5792 1.5551 1.48 1.3962 1.347 1.3316 1.3087 13.38%
Adjusted Per Share Value based on latest NOSH - 2,158,856
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.07 15.21 12.35 11.18 10.57 9.52 8.97 21.94%
EPS 0.89 1.57 3.07 2.92 2.77 2.61 2.29 -46.83%
DPS 0.00 0.00 0.26 0.35 0.00 0.00 0.00 -
NAPS 0.4164 0.4084 0.3896 0.3673 0.3546 0.3509 0.2632 35.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.71 2.30 2.35 3.88 4.16 4.07 4.01 -
P/RPS 3.73 3.97 5.01 9.13 10.36 11.26 8.99 -44.46%
P/EPS 50.59 38.59 20.17 34.93 39.47 41.03 35.14 27.58%
EY 1.98 2.59 4.96 2.86 2.53 2.44 2.85 -21.61%
DY 0.00 0.00 0.43 0.34 0.00 0.00 0.00 -
P/NAPS 1.08 1.48 1.59 2.78 3.09 3.06 3.06 -50.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 14/05/15 23/02/15 24/11/14 25/08/14 19/05/14 24/02/14 -
Price 0.91 2.07 2.79 3.14 4.01 4.02 4.33 -
P/RPS 1.99 3.57 5.95 7.39 9.98 11.12 9.71 -65.34%
P/EPS 26.92 34.73 23.94 28.27 38.05 40.52 37.95 -20.51%
EY 3.71 2.88 4.18 3.54 2.63 2.47 2.64 25.54%
DY 0.00 0.00 0.36 0.42 0.00 0.00 0.00 -
P/NAPS 0.58 1.33 1.89 2.25 2.98 3.02 3.31 -68.78%

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