[VLB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[VLB] VESTLAND BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 37.85%
YoY- 25.71%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 271,501 124,040 348,945 236,907 164,885 88,664 304,035 -7.27%
PBT 21,946 10,260 37,746 30,449 21,607 10,968 34,742 -26.39%
Tax -5,795 -2,707 -9,972 -8,351 -5,577 -3,012 -9,632 -28.75%
NP 16,151 7,553 27,774 22,098 16,030 7,956 25,110 -25.50%
-
NP to SH 16,151 7,553 27,774 22,098 16,030 7,956 25,110 -25.50%
-
Tax Rate 26.41% 26.38% 26.42% 27.43% 25.81% 27.46% 27.72% -
Total Cost 255,350 116,487 321,171 214,809 148,855 80,708 278,925 -5.72%
-
Net Worth 169,597 161,004 153,450 147,784 141,646 133,619 71,578 77.82%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 169,597 161,004 153,450 147,784 141,646 133,619 71,578 77.82%
NOSH 944,308 944,308 944,308 944,308 944,308 944,308 944,308 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.95% 6.09% 7.96% 9.33% 9.72% 8.97% 8.26% -
ROE 9.52% 4.69% 18.10% 14.95% 11.32% 5.95% 35.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.75 13.14 36.95 25.09 17.46 9.39 32.20 -7.28%
EPS 1.71 0.80 2.94 2.34 1.70 0.84 2.66 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1705 0.1625 0.1565 0.15 0.1415 0.0758 77.82%
Adjusted Per Share Value based on latest NOSH - 944,308
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.75 13.14 36.96 25.09 17.46 9.39 32.20 -7.28%
EPS 1.71 0.80 2.94 2.34 1.70 0.84 2.66 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1705 0.1625 0.1565 0.15 0.1415 0.0758 77.82%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - -
Price 0.43 0.35 0.345 0.345 0.35 0.39 0.00 -
P/RPS 1.50 2.66 0.93 1.38 2.00 4.15 0.00 -
P/EPS 25.14 43.76 11.73 14.74 20.62 46.29 0.00 -
EY 3.98 2.29 8.53 6.78 4.85 2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.05 2.12 2.20 2.33 2.76 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 28/02/24 27/11/23 25/08/23 29/05/23 27/02/23 -
Price 0.54 0.415 0.325 0.35 0.355 0.37 0.395 -
P/RPS 1.88 3.16 0.88 1.40 2.03 3.94 1.23 32.72%
P/EPS 31.57 51.89 11.05 14.96 20.91 43.92 14.85 65.41%
EY 3.17 1.93 9.05 6.69 4.78 2.28 6.73 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.43 2.00 2.24 2.37 2.61 5.21 -30.65%

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