Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 26 | Q4 Dec 2025 | 4 | 31 Dec 2025 | 198.35 | 7.52 | 5.58 | 2.8% | 0.00 | 0.59 | 7.4% | 2.7% | 49.1% | 51.8% | ||||||||
| 21 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 214.20 | 14.59 | 10.96 | 5.1% | 0.00 | 1.16 | 0.5% | 32.7% | 2.6% | 1.9% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 213.18 | 14.38 | 10.68 | 5.0% | 0.00 | 1.13 | 35.4% | 44.6% | 36.8% | 24.3% | ||||||||
| 26 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 157.40 | 10.58 | 7.81 | 5.0% | 0.00 | 0.83 | 18.5% | 26.9% | 32.6% | 3.4% | ||||||||
| 24 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 193.13 | 15.44 | 11.59 | 6.0% | 0.00 | 1.23 | 19.6% | 72.4% | 7.7% | 104.1% | ||||||||
| 22 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 161.46 | 14.51 | 10.76 | 6.7% | 0.00 | 1.14 | 9.5% | 124.2% | 25.2% | 77.4% | ||||||||
| 26 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 147.46 | 11.69 | 8.60 | 5.8% | 0.00 | 0.91 | 18.9% | 93.5% | 13.8% | 6.5% | ||||||||
| 27 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 124.04 | 10.26 | 7.55 | 6.1% | 0.00 | 0.80 | 10.7% | 39.9% | 33.1% | 5.1% | ||||||||
| 28 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 112.04 | 7.30 | 5.68 | 5.1% | 0.00 | 0.60 | 55.6% | 20.9% | 6.5% | 24.6% | ||||||||
| 27 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 72.02 | 8.84 | 6.07 | 8.4% | 0.00 | 0.64 | 5.5% | 0.8% | 24.9% | 12.2% | ||||||||
| 25 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 76.22 | 10.64 | 8.07 | 10.6% | 0.00 | 0.86 | 14.0% | 1.5% | ||||||||||
| 29 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 88.66 | 10.97 | 7.96 | 9.0% | 0.00 | 0.84 | 4.3% | 5.6% | ||||||||||
| 27 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 92.64 | 10.61 | 7.53 | 8.1% | 0.00 | 0.80 | 29.6% | 8.9% | ||||||||||
| 19 Jan 23 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 71.48 | 9.06 | 6.91 | 9.7% | 0.00 | 0.73 |
| EPS | 3.71 sen |
| Trailing PE (Sector Median: 14.6) | 12.8 |
| PEG | 12.8 |
| Altman Z | 1.4 |
| Beaver | -0.079 |
| Current Ratio | 1.18 |
| Debt-Equity (DE) Ratio | 3.0 |
| FCF Yield | -12.16 % |
| Revenue QoQ | -7.4 % |
| Revenue YoY | 2.7% |
| Profit QoQ | -49.09 % |
| Profit YoY | -51.83 % |
| Profit Margin (Sector Median: 3.7) | 4.47 % |
| ROE (ROIC: 14.46) | 15.44 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.7) | |
| ROE (ROIC: 14.46) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.24 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 5.59 |
| 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) | 0 |
| Expected Revenue (M) | 0 |
| Expected Growth (%) | 0 |
MR WEE CHUEN LII reduced 300000.0 units announced on 09 Oct 2023 at ~RM0.35
Market Cap: 448 M.
Market Cap Class: Small caps
Number of Shares: 944 M.
Adjusted Float: 25.5%.
Vestland Berhad is an investment holding company. Through its subsidiaries, Vestland is primarily involved in the construction of residential and non-residential buildings.
Sectors: Construction, Penny Stocks
Code: 0273
Website: https://vestland.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
| Shareholder | % | Value (M) |
|---|---|---|
| Datuk Liew Foo Heen | 34.0% | 152.51 |
| Noble Pinnacle (Holding) Sdn Bhd | 33.06% | 148.28 |
| Wong Sai Kit | 3.72% | 16.7 |
| Citibank New York | 1.44% | 6.46 |
| Great Eastern Group | 1.41% | 6.3 |
| Terence Wong & Huang Thar-Rearn | 1.27% | 5.7 |
| Andrew Lim Eng Guan | 0.79% | 3.52 |
| Tan Ah Loy @ Tan May Ling | 0.74% | 3.32 |
| Wong Sze Chien | 0.65% | 2.9 |
| Carolyn Wong Taryn Yoong | 0.64% | 2.85 |
| Chen Gaolan | 0.38% | 1.68 |
| Tan Huat Eng | 0.34% | 1.53 |
| Law Xin Yee | 0.32% | 1.44 |
| Fortress Capital Asset Management (M) Sdn Bhd | 0.32% | 1.43 |
| Cindy Ng Chow Li | 0.27% | 1.19 |
| Ahmad Faeez Bin Mohd Soffi | 0.25% | 1.14 |
| Wong Sze Ming | 0.23% | 1.05 |
| Saw Lee Leng | 0.21% | 0.96 |
| Chua Tick Yaw | 0.21% | 0.95 |
| Megat Afif Farabi Bin Megat Muhaiyadin | 0.21% | 0.95 |
| Chan Shook Fun | 0.21% | 0.95 |
| Tan Kean Hock | 0.21% | 0.95 |
| Soh Chee Wah | 0.19% | 0.83 |
| UBS AG | 0.17% | 0.74 |
| Chu Kerd Yee | 0.16% | 0.72 |
| Lee Kar Hing | 0.13% | 0.6 |
| Yim Pei Pei | 0.13% | 0.57 |
| Yang Choon Sang @ Yang Choon Siang | 0.12% | 0.52 |
| Teh Meng Boon | 0.11% | 0.51 |