[VLB] QoQ Annualized 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- -5.74%
YoY- 10.61%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 496,160 348,945 315,876 329,770 354,656 304,035 281,856 45.74%
PBT 41,040 37,746 40,598 43,214 43,872 34,742 32,177 17.59%
Tax -10,828 -9,972 -11,134 -11,154 -12,048 -9,632 -8,738 15.35%
NP 30,212 27,774 29,464 32,060 31,824 25,110 23,438 18.42%
-
NP to SH 30,212 27,774 29,464 32,060 31,824 25,110 23,438 18.42%
-
Tax Rate 26.38% 26.42% 27.42% 25.81% 27.46% 27.72% 27.16% -
Total Cost 465,948 321,171 286,412 297,710 322,832 278,925 258,417 48.08%
-
Net Worth 161,004 153,450 147,784 141,646 133,619 71,578 64,024 84.82%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 161,004 153,450 147,784 141,646 133,619 71,578 64,024 84.82%
NOSH 944,308 944,308 944,308 944,308 944,308 944,308 944,309 -0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.09% 7.96% 9.33% 9.72% 8.97% 8.26% 8.32% -
ROE 18.76% 18.10% 19.94% 22.63% 23.82% 35.08% 36.61% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 52.54 36.95 33.45 34.92 37.56 32.20 29.85 45.72%
EPS 3.20 2.94 3.12 3.40 3.36 2.66 2.48 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.1625 0.1565 0.15 0.1415 0.0758 0.0678 84.82%
Adjusted Per Share Value based on latest NOSH - 944,308
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 52.54 36.95 33.45 34.92 37.56 32.20 29.85 45.72%
EPS 3.20 2.94 3.12 3.40 3.36 2.66 2.48 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.1625 0.1565 0.15 0.1415 0.0758 0.0678 84.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - - -
Price 0.35 0.345 0.345 0.35 0.39 0.00 0.00 -
P/RPS 0.67 0.93 1.03 1.00 1.04 0.00 0.00 -
P/EPS 10.94 11.73 11.06 10.31 11.57 0.00 0.00 -
EY 9.14 8.53 9.04 9.70 8.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.12 2.20 2.33 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 28/02/24 27/11/23 25/08/23 29/05/23 27/02/23 19/01/23 -
Price 0.415 0.325 0.35 0.355 0.37 0.395 0.00 -
P/RPS 0.79 0.88 1.05 1.02 0.99 1.23 0.00 -
P/EPS 12.97 11.05 11.22 10.46 10.98 14.85 0.00 -
EY 7.71 9.05 8.91 9.56 9.11 6.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 2.24 2.37 2.61 5.21 0.00 -

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