VARIA | VARIA BERHAD
0.830 (-6.74%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 Feb 24 | 31 Dec 23 | Other | 30 Jun 24 | 42.11 | 4.97 | 2.16 | 5.1% | 0.00 | 0.52 | 105.7% | 169.4% | 234.6% | 120.4% | ||||||||
| 23 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 20.47 | 1.24 | 0.65 | 3.1% | 0.00 | 0.96 | 2.6% | 91.8% | 324.3% | 127.1% | ||||||||
| 24 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 19.95 | 0.19 | 0.15 | 0.8% | 0.00 | 0.23 | 571.3% | 92.5% | 83.7% | 106.4% | ||||||||
| 25 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | -4.23 | 1.49 | 0.93 | -22.1% | 0.00 | 1.39 | 127.1% | 124.0% | 108.8% | 73.0% | ||||||||
| 23 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 15.63 | -10.82 | -10.58 | -67.7% | 0.00 | -15.79 | 46.5% | 12.3% | 344.3% | 1672.0% | ||||||||
| 22 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 10.67 | -2.87 | -2.38 | -22.3% | 0.00 | -3.55 | 3.0% | 32.8% | 0.7% | 422.6% | ||||||||
| 25 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 10.37 | -2.93 | -2.37 | -22.8% | 0.00 | -3.53 | 41.3% | 9.8% | 168.5% | 1639.0% | ||||||||
| 26 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 17.67 | 3.26 | 3.45 | 19.6% | 0.00 | 5.16 | 26.9% | 31.3% | 678.6% | 14.7% | ||||||||
| 24 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 13.92 | -0.39 | -0.60 | -4.3% | 0.00 | -0.89 | 12.3% | 32.6% | 180.9% | 157.8% | ||||||||
| 23 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 15.88 | 0.72 | 0.74 | 4.7% | 0.00 | 1.10 | 38.1% | 33.7% | 642.6% | 3614.3% | ||||||||
| 24 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 11.50 | -0.03 | -0.14 | -1.2% | 0.00 | -0.20 | 55.3% | 410.1% | 104.5% | 86.0% | ||||||||
| 27 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 25.73 | 3.12 | 3.01 | 11.7% | 0.00 | 4.49 | 24.5% | 398.4% | 191.8% | 27.0% | ||||||||
| 24 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 20.66 | 0.78 | 1.03 | 5.0% | 0.00 | 1.54 | 74.0% | 5.8% | 5014.3% | 3.0% | ||||||||
| 24 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 11.87 | 0.08 | -0.02 | -0.2% | 0.00 | -0.03 | 426.7% | 49.0% | 97.8% | 97.6% | ||||||||
| 18 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 2.25 | -0.72 | -0.97 | -43.1% | 0.00 | -1.45 | 56.3% | 90.7% | 123.5% | 31.2% | ||||||||
| 24 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 5.16 | 4.66 | 4.13 | 80.0% | 0.00 | 6.16 | 73.6% | 68.7% | 311.9% | 258.6% | ||||||||
| 19 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 19.52 | 1.61 | 1.00 | 5.1% | 0.00 | 1.50 | 16.1% | 35.0% | 214.5% | 312.7% | ||||||||
| 19 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 23.28 | -0.28 | -0.88 | -3.8% | 0.00 | -1.31 | 3.4% | 59.6% | 38.0% | 40.8% | ||||||||
| 27 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 24.11 | -1.40 | -1.41 | -5.8% | 0.00 | -2.11 | 46.3% | 165.4% | 45.8% | 206.1% | ||||||||
| 28 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 16.48 | -2.19 | -2.60 | -15.8% | 0.00 | -3.88 | 13.9% | 160.0% | 452.4% | 59.2% | ||||||||
| 26 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 14.47 | -0.44 | -0.47 | -3.3% | 0.00 | -0.70 | 0.8% | 112.5% | 68.2% | 72.5% | ||||||||
| 29 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 14.59 | -1.51 | -1.48 | -10.1% | 0.00 | -2.21 | 60.6% | 174.5% | 220.8% | 137.8% | ||||||||
| 28 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 9.08 | -0.19 | -0.46 | -5.1% | 0.00 | -0.69 | 43.3% | 48.9% | 92.8% | 67.0% | ||||||||
| 22 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 6.34 | -6.40 | -6.38 | -100.6% | 0.00 | -9.51 | 6.9% | 61.4% | 271.5% | 710.0% | ||||||||
| 27 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 6.81 | -1.70 | -1.72 | -25.2% | 0.00 | -2.56 | 28.1% | 62.1% | 175.9% | 853.3% | ||||||||
| 21 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 5.31 | -0.70 | -0.62 | -11.7% | 0.00 | -0.93 | 12.9% | 79.5% | 55.4% | 191.3% | ||||||||
| 22 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 6.10 | -1.61 | -1.40 | -22.9% | 0.00 | -2.08 | 62.8% | 77.6% | 233.5% | 1103.6% | ||||||||
| 24 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 16.40 | 1.57 | 1.04 | 6.4% | 0.00 | 1.56 | 8.7% | 29.7% | 680.6% | 168.0% | ||||||||
| 21 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 17.97 | 0.04 | -0.18 | -1.0% | 0.00 | -0.27 | 30.5% | 13.7% | 126.4% | 128.1% | ||||||||
| 22 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 25.86 | 0.86 | 0.68 | 2.6% | 0.00 | 1.02 | 5.2% | 16.6% | 389.9% | 148.5% | ||||||||
| 23 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 27.27 | 0.23 | 0.14 | 0.5% | 0.00 | 0.21 | 17.0% | 71.9% | 109.0% | 85.0% | ||||||||
| 26 May 16 | 31 Mar 16 | Other | 31 Mar 16 | 23.32 | -0.84 | -1.54 | -6.6% | 0.00 | -2.29 | 11.9% | 14.4% | 340.0% | 250.6% | ||||||||
| 22 Mar 16 | 31 Jan 16 | Other | 31 Mar 16 | 20.83 | 1.15 | 0.64 | 3.1% | 0.00 | 0.96 | 32.8% | 3.7% | 133.6% | 76.5% | ||||||||
| 10 Dec 15 | 31 Oct 15 | Other | 31 Mar 16 | 31.00 | 1.11 | 0.27 | 0.9% | 0.00 | 0.41 | 95.5% | 63.9% | 70.5% | 136.3% | ||||||||
| 15 Sep 15 | Q2 Jul 15 | 2 | 31 Jan 16 | 15.86 | 0.93 | 0.93 | 5.9% | 0.00 | 1.39 | 41.8% | 56.0% | 8.9% | 311.1% | ||||||||
| 27 May 15 | Q1 Apr 15 | 1 | 31 Jan 16 | 27.25 | 1.84 | 1.02 | 3.7% | 0.00 | 1.52 | 35.7% | 56.4% | 62.5% | 1940.0% | ||||||||
| 24 Mar 15 | 31/01/15 | 4 | 31/01/15 | 20.08 | 3.40 | 2.72 | 13.5% | 0.00 | 4.06 | 6.2% | 58.1% | 460.7% | 16.4% |
Historical Dividends
Financial Ratios
| EPS | 0.93 sen |
| Trailing PE (Sector Median: 17.2) | 89.0 |
| PEG | 0.89 |
| Altman Z | 0.3 |
| Beaver | -0.028 |
| Current Ratio | 1.47 |
| Debt-Equity (DE) Ratio | 0.66 |
| FCF Yield | -1.68 % |
| Revenue QoQ | 105.72 % |
| Revenue YoY | 169.4% |
| Profit QoQ | 234.57 % |
| Profit YoY | 120.4 % |
| Profit Margin (Sector Median: 1.3) | 4.97 % |
| ROE (ROIC: 0.91) | 1.22 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.3) | |
| ROE (ROIC: 0.87) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.77 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.16 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 10.31 |
| Expected Revenue (M) | 204.65 |
| Expected Growth (%) | 22.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 346 M.
Number of Shares: 417 M.
Adjusted Float: 35.9%.
Stock highly correlated with
JADI (76%)
SCNWOLF (75%)
ASDION (71%)
LUXCHEM (67%)
Varia Berhad, previously known as Stella Holdings Berhad, an investment holding company, is engaged in the construction of building, structural, and engineering works in Malaysia. It is also engaged in the rental of properties. In addition, it is also engaged in trading segment supplies valves, spare parts and provision of related maintenance and replacement services. The company is based in Shah Alam, Malaysia.
Sectors: Construction
Code: 5006
Website: https://www.stella-holdings.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Datuk Lau Beng Wei | 31.42% | 108.75 |
| Datuk Lau Beng Sin | 23.0% | 79.61 |
| Varia Engineering & Services Sdn Bhd | 6.98% | 24.16 |
| Cerdik Cempaka Sdn Bhd | 5.91% | 20.46 |
| Yeo Ann Seck | 4.48% | 15.51 |
| Low Kim Fong | 1.85% | 6.4 |
| Raj Kumar A/L R Gopal Pillai | 1.64% | 5.68 |
| Lai Thiam Poh | 1.51% | 5.23 |
| Heng Ling Jy | 1.49% | 5.16 |
| Koay Xing Boon | 1.49% | 5.16 |
| Chang Min Wai | 1.13% | 3.91 |
| Vivek A/L Sasheendran | 0.99% | 3.43 |
| Ng Yoke Hin | 0.84% | 2.91 |
| Leong Low Pew | 0.79% | 2.73 |
| Nge Ying Choon | 0.75% | 2.6 |
| Ng Eng Tong | 0.71% | 2.46 |
| Chong Kwong Chin | 0.62% | 2.15 |
| Siew Yoke Sum | 0.6% | 2.08 |
| Sim Ven Shiaun | 0.59% | 2.04 |
| Cheok Cheng Hiang | 0.58% | 2.01 |
| Ng Eng Fong | 0.44% | 1.52 |
| Adeline Chew Wai Yean | 0.44% | 1.52 |
| Ong Boon Hai | 0.41% | 1.42 |
| Wong Ah Wah | 0.32% | 1.11 |
| Sam Wen Xuan | 0.31% | 1.07 |
| Chua Eng Ho Wa'A @ Chua Eng Wah | 0.3% | 1.04 |
| Hew Choy Yin | 0.3% | 1.04 |
| Tan Seng Heng | 0.3% | 1.04 |
| Chiang Siew Eng @ Le Yu Ak Ee | 0.27% | 0.93 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.