[VLB] QoQ TTM 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- -6.26%
YoY- 92.29%
Quarter Report
Latest QR
Upcoming QR
VLB's Result
VLB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 384,321 348,945 329,550 329,006 252,785 164,121 71,478 206.59%
PBT 37,038 37,746 41,058 41,278 30,639 19,671 9,062 155.41%
Tax -9,667 -9,972 -11,429 -10,804 -8,239 -5,227 -2,149 172.25%
NP 27,371 27,774 29,629 30,474 22,400 14,444 6,913 150.06%
-
NP to SH 27,371 27,774 29,629 30,474 22,400 14,444 6,913 150.06%
-
Tax Rate 26.10% 26.42% 27.84% 26.17% 26.89% 26.57% 23.71% -
Total Cost 356,950 321,171 299,921 298,532 230,385 149,677 64,565 212.33%
-
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 7.12% 7.96% 8.99% 9.26% 8.86% 8.80% 9.67% -
ROE 17.00% 18.10% 20.05% 21.51% 16.76% 20.18% 10.80% -
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 40.70 36.95 34.90 34.84 26.77 17.38 7.57 206.58%
EPS 2.90 2.94 3.14 3.23 2.37 1.53 0.73 150.62%
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 40.70 36.95 34.90 34.84 26.77 17.38 7.57 206.58%
EPS 2.90 2.94 3.14 3.23 2.37 1.53 0.73 150.62%
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 0.86 0.93 0.99 1.00 1.46 0.00 0.00 -
P/EPS 12.08 11.73 11.00 10.85 16.44 0.00 0.00 -
EY 8.28 8.53 9.09 9.22 6.08 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 - - - -
Price 0.415 0.325 0.35 0.355 0.00 0.00 0.00 -
P/RPS 1.02 0.88 1.00 1.02 0.00 0.00 0.00 -
P/EPS 14.32 11.05 11.15 11.00 0.00 0.00 0.00 -
EY 6.98 9.05 8.96 9.09 0.00 0.00 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 0.00 0.00 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