[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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 124,040 348,945 236,907 164,885 88,664 304,035 211,392 -29.88%
PBT 10,260 37,746 30,449 21,607 10,968 34,742 24,133 -43.43%
Tax -2,707 -9,972 -8,351 -5,577 -3,012 -9,632 -6,554 -44.50%
NP 7,553 27,774 22,098 16,030 7,956 25,110 17,579 -43.03%
-
NP to SH 7,553 27,774 22,098 16,030 7,956 25,110 17,579 -43.03%
-
Tax Rate 26.38% 26.42% 27.43% 25.81% 27.46% 27.72% 27.16% -
Total Cost 116,487 321,171 214,809 148,855 80,708 278,925 193,813 -28.75%
-
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 4.69% 18.10% 14.95% 11.32% 5.95% 35.08% 27.46% -
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 13.14 36.95 25.09 17.46 9.39 32.20 22.39 -29.88%
EPS 0.80 2.94 2.34 1.70 0.84 2.66 1.86 -42.99%
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 13.14 36.95 25.09 17.46 9.39 32.20 22.39 -29.88%
EPS 0.80 2.94 2.34 1.70 0.84 2.66 1.86 -42.99%
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 2.66 0.93 1.38 2.00 4.15 0.00 0.00 -
P/EPS 43.76 11.73 14.74 20.62 46.29 0.00 0.00 -
EY 2.29 8.53 6.78 4.85 2.16 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 3.16 0.88 1.40 2.03 3.94 1.23 0.00 -
P/EPS 51.89 11.05 14.96 20.91 43.92 14.85 0.00 -
EY 1.93 9.05 6.69 4.78 2.28 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