[VLB] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[VLB] VESTLAND BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 11.1%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
Annualized 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 577,278 543,002 496,160 348,945 315,876 329,770 354,656 38.25%
PBT 48,609 43,892 41,040 37,746 40,598 43,214 43,872 7.05%
Tax -12,722 -11,590 -10,828 -9,972 -11,134 -11,154 -12,048 3.68%
NP 35,886 32,302 30,212 27,774 29,464 32,060 31,824 8.31%
-
NP to SH 35,886 32,302 30,212 27,774 29,464 32,060 31,824 8.31%
-
Tax Rate 26.17% 26.41% 26.38% 26.42% 27.42% 25.81% 27.46% -
Total Cost 541,392 510,700 465,948 321,171 286,412 297,710 322,832 41.02%
-
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 6.22% 5.95% 6.09% 7.96% 9.33% 9.72% 8.97% -
ROE 19.90% 19.05% 18.76% 18.10% 19.94% 22.63% 23.82% -
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 61.13 57.50 52.54 36.95 33.45 34.92 37.56 38.24%
EPS 3.80 3.42 3.20 2.94 3.12 3.40 3.36 8.52%
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 61.13 57.50 52.54 36.95 33.45 34.92 37.56 38.24%
EPS 3.80 3.42 3.20 2.94 3.12 3.40 3.36 8.52%
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 0.84 0.75 0.67 0.93 1.03 1.00 1.04 -13.23%
P/EPS 13.55 12.57 10.94 11.73 11.06 10.31 11.57 11.07%
EY 7.38 7.96 9.14 8.53 9.04 9.70 8.64 -9.94%
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 0.97 0.94 0.79 0.88 1.05 1.02 0.99 -1.34%
P/EPS 15.66 15.79 12.97 11.05 11.22 10.46 10.98 26.62%
EY 6.39 6.33 7.71 9.05 8.91 9.56 9.11 -21.00%
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