[VELESTO] QoQ Annualized Quarter 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- 6.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,249,984 1,014,903 918,226 868,698 782,292 736,677 707,496 46.19%
PBT 169,844 284,156 267,181 249,080 233,212 205,382 201,140 -10.67%
Tax -39,236 -30,398 -25,109 -19,284 -16,580 -15,217 -15,894 82.75%
NP 130,608 253,758 242,072 229,796 216,632 190,165 185,245 -20.80%
-
NP to SH 128,600 251,996 240,066 227,978 214,736 188,531 183,581 -21.14%
-
Tax Rate 23.10% 10.70% 9.40% 7.74% 7.11% 7.41% 7.90% -
Total Cost 1,119,376 761,145 676,154 638,902 565,660 546,512 522,250 66.31%
-
Net Worth 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 116.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 21,627 28,819 - - - - -
Div Payout % - 8.58% 12.00% - - - - -
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 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 116.17%
NOSH 2,157,718 2,162,710 2,161,464 2,162,979 2,164,677 1,652,331 1,550,517 24.67%
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 10.45% 25.00% 26.36% 26.45% 27.69% 25.81% 26.18% -
ROE 3.83% 7.87% 7.95% 7.82% 7.45% 8.72% 17.37% -
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 57.93 46.93 42.48 40.16 36.14 44.58 45.63 17.26%
EPS 5.96 11.66 11.11 10.54 9.92 11.41 11.84 -36.74%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.5551 1.48 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 15.21 12.35 11.18 10.57 9.52 8.97 8.61 46.18%
EPS 1.57 3.07 2.92 2.77 2.61 2.29 2.23 -20.87%
DPS 0.00 0.26 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3896 0.3673 0.3546 0.3509 0.2632 0.1286 116.20%
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 3.97 5.01 9.13 10.36 11.26 8.99 0.00 -
P/EPS 38.59 20.17 34.93 39.47 41.03 35.14 0.00 -
EY 2.59 4.96 2.86 2.53 2.44 2.85 0.00 -
DY 0.00 0.43 0.34 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 19/05/14 24/02/14 18/11/13 -
Price 2.07 2.79 3.14 4.01 4.02 4.33 3.44 -
P/RPS 3.57 5.95 7.39 9.98 11.12 9.71 7.54 -39.27%
P/EPS 34.73 23.94 28.27 38.05 40.52 37.95 29.05 12.65%
EY 2.88 4.18 3.54 2.63 2.47 2.64 3.44 -11.18%
DY 0.00 0.36 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.89 2.25 2.98 3.02 3.31 5.05 -58.94%

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