[ZWORLD] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[ZWORLD] ZENWORLD HOLDINGS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -24.37%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
ZWORLD's Result
ZWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Revenue 41,794 21,084 44,684 21,842 38,989 18,711 34,855 6.23%
PBT 12,160 6,910 13,878 6,808 9,521 4,839 8,552 12.43%
Tax -3,151 -1,703 -3,412 -1,674 -2,733 -1,328 -1,429 30.12%
NP 9,009 5,207 10,466 5,134 6,788 3,511 7,123 8.13%
-
NP to SH 9,009 5,207 10,466 5,134 6,788 3,511 7,123 8.13%
-
Tax Rate 25.91% 24.65% 24.59% 24.59% 28.70% 27.44% 16.71% -
Total Cost 32,785 15,877 34,218 16,708 32,201 15,200 27,732 5.73%
-
Net Worth 47,999 47,999 45,000 42,000 36,393 31,200 17,807 39.12%
Dividend
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Div 6,600 3,600 6,000 3,000 5,598 2,600 - -
Div Payout % 73.26% 69.14% 57.33% 58.43% 82.48% 74.05% - -
Equity
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Net Worth 47,999 47,999 45,000 42,000 36,393 31,200 17,807 39.12%
NOSH 300,000 300,000 300,000 300,000 300,000 260,002 161,886 22.80%
Ratio Analysis
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
NP Margin 21.56% 24.70% 23.42% 23.51% 17.41% 18.76% 20.44% -
ROE 18.77% 10.85% 23.26% 12.22% 18.65% 11.25% 40.00% -
Per Share
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
RPS 13.93 7.03 14.89 7.28 13.93 7.20 21.53 -13.49%
EPS 3.00 1.74 3.49 1.71 2.42 1.35 4.40 -11.97%
DPS 2.20 1.20 2.00 1.00 2.00 1.00 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.13 0.12 0.11 13.29%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
RPS 13.93 7.03 14.89 7.28 13.00 6.24 11.62 6.22%
EPS 3.00 1.74 3.49 1.71 2.26 1.17 2.37 8.16%
DPS 2.20 1.20 2.00 1.00 1.87 0.87 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.1213 0.104 0.0594 39.09%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Date 31/03/21 30/09/20 31/03/20 30/09/19 29/03/19 - - -
Price 0.00 0.60 0.60 0.44 0.32 0.00 0.00 -
P/RPS 0.00 8.54 4.03 6.04 2.30 0.00 0.00 -
P/EPS 0.00 34.57 17.20 25.71 13.20 0.00 0.00 -
EY 0.00 2.89 5.81 3.89 7.58 0.00 0.00 -
DY 0.00 2.00 3.33 2.27 6.25 0.00 0.00 -
P/NAPS 0.00 3.75 4.00 3.14 2.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Date 31/05/21 17/11/20 29/06/20 22/11/19 28/05/19 12/11/18 - -
Price 0.65 0.55 0.60 0.44 0.36 0.24 0.00 -
P/RPS 4.67 7.83 4.03 6.04 2.58 3.33 0.00 -
P/EPS 21.65 31.69 17.20 25.71 14.85 17.77 0.00 -
EY 4.62 3.16 5.81 3.89 6.74 5.63 0.00 -
DY 3.38 2.18 3.33 2.27 5.56 4.17 0.00 -
P/NAPS 4.06 3.44 4.00 3.14 2.77 2.00 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