Vestland Berhad (KLSE:VLB)
Malaysia · Delayed Price · Currency is MYR 0.5600
-0.0100 (-1.75%)
At close: May 28, 2026
Vestland Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 825.21 | 783.13 | 626.09 | 349.24 | 304.04 | 171.08 | |
Revenue Growth (YoY) | 25.14% | 25.08% | 79.27% | 14.87% | 77.71% | 76.15% |
Cost of Revenue | 743.71 | 702.14 | 547.99 | 297.92 | 259.75 | 147.56 |
Gross Profit | 81.5 | 81 | 78.1 | 51.33 | 44.29 | 23.53 |
Selling, General & Admin | 13.11 | 13.02 | 12.32 | 8.61 | 9.65 | 7.72 |
Operating Expenses | 13.11 | 13.02 | 12.32 | 8.61 | 9.65 | 7.72 |
Operating Income | 68.39 | 67.98 | 65.78 | 42.71 | 34.63 | 15.8 |
Interest Expense | -23.35 | -23.3 | -15.1 | -7.6 | -1.87 | -1.73 |
Interest & Investment Income | 2.1 | 2.08 | 1.7 | 1.19 | 0.36 | 0.15 |
Other Non Operating Income (Expenses) | 0.26 | 0.3 | -0.47 | 1.43 | 1.61 | 0.37 |
EBT Excluding Unusual Items | 47.4 | 47.06 | 51.91 | 37.74 | 34.74 | 14.59 |
Pretax Income | 47.4 | 47.06 | 51.91 | 37.74 | 34.74 | 14.59 |
Income Tax Expense | 12.09 | 12.02 | 13.39 | 9.97 | 9.63 | 3.96 |
Net Income | 35.31 | 35.04 | 38.52 | 27.77 | 25.11 | 10.64 |
Net Income to Common | 35.31 | 35.04 | 38.52 | 27.77 | 25.11 | 10.64 |
Net Income Growth | -8.95% | -9.02% | 38.72% | 10.57% | 136.10% | 51.74% |
Shares Outstanding (Basic) | 944 | 944 | 944 | 932 | 543 | - |
Shares Outstanding (Diluted) | 944 | 944 | 944 | 932 | 543 | - |
Shares Change (YoY) | - | - | 1.30% | 71.65% | - | - |
EPS (Basic) | 0.04 | 0.04 | 0.04 | 0.03 | 0.05 | - |
EPS (Diluted) | 0.04 | 0.04 | 0.04 | 0.03 | 0.05 | - |
EPS Growth | -8.95% | -9.02% | 36.94% | -35.58% | - | - |
Free Cash Flow | -27.98 | -54.54 | -97.29 | -120.52 | 6.2 | 5.05 |
Free Cash Flow Per Share | -0.03 | -0.06 | -0.10 | -0.13 | 0.01 | - |
Gross Margin | 9.88% | 10.34% | 12.47% | 14.70% | 14.57% | 13.75% |
Operating Margin | 8.29% | 8.68% | 10.51% | 12.23% | 11.39% | 9.24% |
Profit Margin | 4.28% | 4.47% | 6.15% | 7.95% | 8.26% | 6.22% |
Free Cash Flow Margin | -3.39% | -6.97% | -15.54% | -34.51% | 2.04% | 2.95% |
EBITDA | 70.53 | 70.11 | 67.71 | 44.28 | 35.34 | 16.62 |
EBITDA Margin | 8.55% | 8.95% | 10.81% | 12.68% | 11.62% | 9.71% |
D&A For EBITDA | 2.14 | 2.13 | 1.93 | 1.57 | 0.7 | 0.82 |
EBIT | 68.39 | 67.98 | 65.78 | 42.71 | 34.63 | 15.8 |
EBIT Margin | 8.29% | 8.68% | 10.51% | 12.23% | 11.39% | 9.24% |
Effective Tax Rate | 25.52% | 25.55% | 25.80% | 26.42% | 27.72% | 27.12% |