[VELESTO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 37.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,131,826 1,014,903 895,800 846,821 608,045 412,472 205,342 212.35%
PBT 268,314 284,156 256,380 234,986 168,749 110,446 54,452 189.85%
Tax -36,062 -30,398 -23,102 -11,062 -5,565 -1,420 2,850 -
NP 232,252 253,758 233,278 223,924 163,184 109,026 57,302 154.42%
-
NP to SH 230,462 251,996 231,511 222,401 162,096 108,412 56,951 154.15%
-
Tax Rate 13.44% 10.70% 9.01% 4.71% 3.30% 1.29% -5.23% -
Total Cost 899,574 761,145 662,522 622,897 444,861 303,446 148,040 233.36%
-
Net Worth 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 116.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 21,588 21,588 21,588 - - - - -
Div Payout % 9.37% 8.57% 9.33% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 116.44%
NOSH 2,157,718 2,159,303 2,158,856 2,161,469 2,164,677 1,650,811 1,547,581 24.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.52% 25.00% 26.04% 26.44% 26.84% 26.43% 27.91% -
ROE 6.87% 7.88% 7.68% 7.64% 5.62% 5.02% 5.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.45 47.00 41.49 39.18 28.09 24.99 13.27 150.19%
EPS 10.68 11.67 10.72 10.29 7.49 6.57 3.68 103.59%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.5551 1.4807 1.3962 1.347 1.3316 1.3087 0.6816 73.39%
Adjusted Per Share Value based on latest NOSH - 2,161,469
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.78 12.35 10.90 10.31 7.40 5.02 2.50 212.36%
EPS 2.81 3.07 2.82 2.71 1.97 1.32 0.69 155.23%
DPS 0.26 0.26 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3892 0.3669 0.3544 0.3509 0.263 0.1284 116.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 2.30 2.35 3.88 4.16 4.07 4.01 0.00 -
P/RPS 4.38 5.00 9.35 10.62 14.49 16.05 0.00 -
P/EPS 21.53 20.14 36.18 40.43 54.35 61.06 0.00 -
EY 4.64 4.97 2.76 2.47 1.84 1.64 0.00 -
DY 0.43 0.43 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.59 2.78 3.09 3.06 3.06 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 23/02/15 24/11/14 25/08/14 - - - -
Price 2.07 2.79 3.14 4.01 0.00 0.00 0.00 -
P/RPS 3.95 5.94 7.57 10.24 0.00 0.00 0.00 -
P/EPS 19.38 23.91 29.28 38.97 0.00 0.00 0.00 -
EY 5.16 4.18 3.42 2.57 0.00 0.00 0.00 -
DY 0.48 0.36 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.88 2.25 2.98 0.00 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