[VLB] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[VLB] VESTLAND BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 25.69%
YoY- 10.61%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 432,959 271,501 124,040 348,945 236,907 164,885 88,664 186.99%
PBT 36,457 21,946 10,260 37,746 30,449 21,607 10,968 122.23%
Tax -9,542 -5,795 -2,707 -9,972 -8,351 -5,577 -3,012 115.25%
NP 26,915 16,151 7,553 27,774 22,098 16,030 7,956 124.85%
-
NP to SH 26,915 16,151 7,553 27,774 22,098 16,030 7,956 124.85%
-
Tax Rate 26.17% 26.41% 26.38% 26.42% 27.43% 25.81% 27.46% -
Total Cost 406,044 255,350 116,487 321,171 214,809 148,855 80,708 192.74%
-
Net Worth 180,377 169,597 161,004 153,450 147,784 141,646 133,619 22.07%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 180,377 169,597 161,004 153,450 147,784 141,646 133,619 22.07%
NOSH 944,385 944,308 944,308 944,308 944,308 944,308 944,308 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.22% 5.95% 6.09% 7.96% 9.33% 9.72% 8.97% -
ROE 14.92% 9.52% 4.69% 18.10% 14.95% 11.32% 5.95% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 45.85 28.75 13.14 36.95 25.09 17.46 9.39 186.98%
EPS 2.85 1.71 0.80 2.94 2.34 1.70 0.84 125.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.1796 0.1705 0.1625 0.1565 0.15 0.1415 22.07%
Adjusted Per Share Value based on latest NOSH - 944,308
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 45.85 28.75 13.14 36.96 25.09 17.46 9.39 186.98%
EPS 2.85 1.71 0.80 2.94 2.34 1.70 0.84 125.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.1796 0.1705 0.1625 0.1565 0.15 0.1415 22.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.515 0.43 0.35 0.345 0.345 0.35 0.39 -
P/RPS 1.12 1.50 2.66 0.93 1.38 2.00 4.15 -58.13%
P/EPS 18.07 25.14 43.76 11.73 14.74 20.62 46.29 -46.49%
EY 5.53 3.98 2.29 8.53 6.78 4.85 2.16 86.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.39 2.05 2.12 2.20 2.33 2.76 -1.45%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 26/08/24 27/05/24 28/02/24 27/11/23 25/08/23 29/05/23 -
Price 0.595 0.54 0.415 0.325 0.35 0.355 0.37 -
P/RPS 1.30 1.88 3.16 0.88 1.40 2.03 3.94 -52.15%
P/EPS 20.88 31.57 51.89 11.05 14.96 20.91 43.92 -39.00%
EY 4.79 3.17 1.93 9.05 6.69 4.78 2.28 63.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.01 2.43 2.00 2.24 2.37 2.61 12.59%

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