[VELESTO] QoQ TTM 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- 8.85%
YoY- 132.44%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,034,800 1,076,424 1,131,826 1,014,903 895,800 846,821 608,045 42.49%
PBT 145,680 210,072 268,314 284,156 256,380 234,986 168,749 -9.32%
Tax -34,411 -34,459 -36,062 -30,398 -23,102 -11,062 -5,565 236.51%
NP 111,269 175,613 232,252 253,758 233,278 223,924 163,184 -22.51%
-
NP to SH 108,770 174,613 230,462 251,996 231,511 222,401 162,096 -23.33%
-
Tax Rate 23.62% 16.40% 13.44% 10.70% 9.01% 4.71% 3.30% -
Total Cost 923,531 900,811 899,574 761,145 662,522 622,897 444,861 62.66%
-
Net Worth 3,875,604 3,350,912 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 21.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 21,588 21,588 21,588 21,588 - - -
Div Payout % - 12.36% 9.37% 8.57% 9.33% - - -
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 3,875,604 3,350,912 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 21.79%
NOSH 2,180,000 2,121,904 2,157,718 2,159,303 2,158,856 2,161,469 2,164,677 0.47%
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 10.75% 16.31% 20.52% 25.00% 26.04% 26.44% 26.84% -
ROE 2.81% 5.21% 6.87% 7.88% 7.68% 7.64% 5.62% -
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 47.47 50.73 52.45 47.00 41.49 39.18 28.09 41.83%
EPS 4.99 8.23 10.68 11.67 10.72 10.29 7.49 -23.70%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.7778 1.5792 1.5551 1.4807 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 12.60 13.10 13.78 12.35 10.90 10.31 7.40 42.54%
EPS 1.32 2.13 2.81 3.07 2.82 2.71 1.97 -23.40%
DPS 0.00 0.26 0.26 0.26 0.26 0.00 0.00 -
NAPS 0.4717 0.4079 0.4084 0.3892 0.3669 0.3544 0.3509 21.78%
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 2.46 3.37 4.38 5.00 9.35 10.62 14.49 -69.30%
P/EPS 23.45 20.78 21.53 20.14 36.18 40.43 54.35 -42.87%
EY 4.26 4.81 4.64 4.97 2.76 2.47 1.84 74.91%
DY 0.00 0.58 0.43 0.43 0.26 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 - -
Price 1.21 0.91 2.07 2.79 3.14 4.01 0.00 -
P/RPS 2.55 1.79 3.95 5.94 7.57 10.24 0.00 -
P/EPS 24.25 11.06 19.38 23.91 29.28 38.97 0.00 -
EY 4.12 9.04 5.16 4.18 3.42 2.57 0.00 -
DY 0.00 1.10 0.48 0.36 0.32 0.00 0.00 -
P/NAPS 0.68 0.58 1.33 1.88 2.25 2.98 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