[VELESTO] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.97%
YoY- 33.66%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 944,756 991,740 1,249,984 1,014,903 918,226 868,698 782,292 13.39%
PBT 82,546 100,912 169,844 284,156 267,181 249,080 233,212 -49.93%
Tax -30,460 -27,406 -39,236 -30,398 -25,109 -19,284 -16,580 49.94%
NP 52,086 73,506 130,608 253,758 242,072 229,796 216,632 -61.30%
-
NP to SH 49,098 73,212 128,600 251,996 240,066 227,978 214,736 -62.57%
-
Tax Rate 36.90% 27.16% 23.10% 10.70% 9.40% 7.74% 7.11% -
Total Cost 892,669 918,234 1,119,376 761,145 676,154 638,902 565,660 35.50%
-
Net Worth 3,850,923 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 21.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 21,627 28,819 - - -
Div Payout % - - - 8.58% 12.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,850,923 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 21.27%
NOSH 2,166,117 2,166,035 2,157,718 2,162,710 2,161,464 2,162,979 2,164,677 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.51% 7.41% 10.45% 25.00% 26.36% 26.45% 27.69% -
ROE 1.27% 2.14% 3.83% 7.87% 7.95% 7.82% 7.45% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.62 45.79 57.93 46.93 42.48 40.16 36.14 13.34%
EPS 2.27 3.38 5.96 11.66 11.11 10.54 9.92 -62.55%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 1.7778 1.5792 1.5551 1.48 1.3962 1.347 1.3316 21.22%
Adjusted Per Share Value based on latest NOSH - 2,159,303
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.50 12.07 15.21 12.35 11.18 10.57 9.52 13.41%
EPS 0.60 0.89 1.57 3.07 2.92 2.77 2.61 -62.43%
DPS 0.00 0.00 0.00 0.26 0.35 0.00 0.00 -
NAPS 0.4687 0.4164 0.4084 0.3896 0.3673 0.3546 0.3509 21.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.17 1.71 2.30 2.35 3.88 4.16 4.07 -
P/RPS 2.68 3.73 3.97 5.01 9.13 10.36 11.26 -61.56%
P/EPS 51.62 50.59 38.59 20.17 34.93 39.47 41.03 16.52%
EY 1.94 1.98 2.59 4.96 2.86 2.53 2.44 -14.16%
DY 0.00 0.00 0.00 0.43 0.34 0.00 0.00 -
P/NAPS 0.66 1.08 1.48 1.59 2.78 3.09 3.06 -64.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 14/05/15 23/02/15 24/11/14 25/08/14 19/05/14 -
Price 1.21 0.91 2.07 2.79 3.14 4.01 4.02 -
P/RPS 2.77 1.99 3.57 5.95 7.39 9.98 11.12 -60.37%
P/EPS 53.38 26.92 34.73 23.94 28.27 38.05 40.52 20.15%
EY 1.87 3.71 2.88 4.18 3.54 2.63 2.47 -16.91%
DY 0.00 0.00 0.00 0.36 0.42 0.00 0.00 -
P/NAPS 0.68 0.58 1.33 1.89 2.25 2.98 3.02 -62.95%

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