[ZWORLD] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[ZWORLD] ZENWORLD HOLDINGS BERHAD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -1.42%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
ZWORLD's Result
ZWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Revenue 44,684 43,684 38,989 37,422 34,855 32,542 13.51%
PBT 13,878 13,616 9,521 9,678 8,552 7,302 29.26%
Tax -3,412 -3,348 -2,733 -2,656 -1,429 -314 159.54%
NP 10,466 10,268 6,788 7,022 7,123 6,988 17.52%
-
NP to SH 10,466 10,268 6,788 7,022 7,123 6,988 17.52%
-
Tax Rate 24.59% 24.59% 28.70% 27.44% 16.71% 4.30% -
Total Cost 34,218 33,416 32,201 30,400 27,732 25,554 12.38%
-
Net Worth 45,000 42,000 36,393 31,200 17,807 0 -
Dividend
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Div 6,000 6,000 5,598 5,200 - - -
Div Payout % 57.33% 58.43% 82.48% 74.05% - - -
Equity
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Net Worth 45,000 42,000 36,393 31,200 17,807 0 -
NOSH 300,000 300,000 300,000 260,002 161,886 260,746 5.76%
Ratio Analysis
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
NP Margin 23.42% 23.51% 17.41% 18.76% 20.44% 21.47% -
ROE 23.26% 24.45% 18.65% 22.51% 40.00% 0.00% -
Per Share
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
RPS 14.89 14.56 13.93 14.39 21.53 12.48 7.31%
EPS 3.49 3.42 2.42 2.70 4.40 2.68 11.13%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 260,002
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
RPS 14.89 14.56 13.00 12.47 11.62 10.85 13.48%
EPS 3.49 3.42 2.26 2.34 2.37 2.33 17.53%
DPS 2.00 2.00 1.87 1.73 0.00 0.00 -
NAPS 0.15 0.14 0.1213 0.104 0.0594 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Date 31/03/20 30/09/19 29/03/19 - - - -
Price 0.60 0.44 0.32 0.00 0.00 0.00 -
P/RPS 4.03 3.02 2.30 0.00 0.00 0.00 -
P/EPS 17.20 12.86 13.20 0.00 0.00 0.00 -
EY 5.81 7.78 7.58 0.00 0.00 0.00 -
DY 3.33 4.55 6.25 0.00 0.00 0.00 -
P/NAPS 4.00 3.14 2.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Date 29/06/20 22/11/19 28/05/19 12/11/18 - - -
Price 0.60 0.44 0.36 0.24 0.00 0.00 -
P/RPS 4.03 3.02 2.58 1.67 0.00 0.00 -
P/EPS 17.20 12.86 14.85 8.89 0.00 0.00 -
EY 5.81 7.78 6.74 11.25 0.00 0.00 -
DY 3.33 4.55 5.56 8.33 0.00 0.00 -
P/NAPS 4.00 3.14 2.77 2.00 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