[VLB] QoQ 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- -6.46%
YoY- -24.63%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 161,458 147,461 124,040 112,038 72,022 76,221 88,664 48.95%
PBT 14,511 11,686 10,260 7,297 8,842 10,639 10,968 20.45%
Tax -3,747 -3,088 -2,707 -1,621 -2,774 -2,565 -3,012 15.62%
NP 10,764 8,598 7,553 5,676 6,068 8,074 7,956 22.25%
-
NP to SH 10,764 8,598 7,553 5,676 6,068 8,074 7,956 22.25%
-
Tax Rate 25.82% 26.42% 26.38% 22.21% 31.37% 24.11% 27.46% -
Total Cost 150,694 138,863 116,487 106,362 65,954 68,147 80,708 51.45%
-
Net Worth 180,362 169,597 161,004 153,450 147,784 141,646 133,619 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 180,362 169,597 161,004 153,450 147,784 141,646 133,619 22.07%
NOSH 944,308 944,308 944,308 944,308 944,308 944,308 944,308 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 6.67% 5.83% 6.09% 5.07% 8.43% 10.59% 8.97% -
ROE 5.97% 5.07% 4.69% 3.70% 4.11% 5.70% 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 17.10 15.62 13.14 11.86 7.63 8.07 9.39 48.96%
EPS 1.14 0.91 0.80 0.60 0.64 0.86 0.84 22.51%
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 17.10 15.62 13.14 11.86 7.63 8.07 9.39 48.96%
EPS 1.14 0.91 0.80 0.60 0.64 0.86 0.84 22.51%
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 3.01 2.75 2.66 2.91 4.52 4.34 4.15 -19.22%
P/EPS 45.18 47.23 43.76 57.40 53.69 40.93 46.29 -1.60%
EY 2.21 2.12 2.29 1.74 1.86 2.44 2.16 1.53%
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 3.48 3.46 3.16 2.74 4.59 4.40 3.94 -7.92%
P/EPS 52.20 59.31 51.89 54.07 54.47 41.52 43.92 12.16%
EY 1.92 1.69 1.93 1.85 1.84 2.41 2.28 -10.79%
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