[ZWORLD] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[ZWORLD] ZENWORLD HOLDINGS BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -50.25%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
ZWORLD's Result
ZWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
Revenue 22,183 41,794 21,084 44,684 21,842 38,989 18,711 5.83%
PBT 5,396 12,160 6,910 13,878 6,808 9,521 4,839 3.69%
Tax -1,446 -3,151 -1,703 -3,412 -1,674 -2,733 -1,328 2.87%
NP 3,950 9,009 5,207 10,466 5,134 6,788 3,511 4.00%
-
NP to SH 3,950 9,009 5,207 10,466 5,134 6,788 3,511 4.00%
-
Tax Rate 26.80% 25.91% 24.65% 24.59% 24.59% 28.70% 27.44% -
Total Cost 18,233 32,785 15,877 34,218 16,708 32,201 15,200 6.24%
-
Net Worth 47,999 47,999 47,999 45,000 42,000 36,393 31,200 15.42%
Dividend
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 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
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
Net Worth 47,999 47,999 47,999 45,000 42,000 36,393 31,200 15.42%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 260,002 4.88%
Ratio Analysis
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
NP Margin 17.81% 21.56% 24.70% 23.42% 23.51% 17.41% 18.76% -
ROE 8.23% 18.77% 10.85% 23.26% 12.22% 18.65% 11.25% -
Per Share
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
RPS 7.39 13.93 7.03 14.89 7.28 13.93 7.20 0.87%
EPS 1.32 3.00 1.74 3.49 1.71 2.42 1.35 -0.74%
DPS 0.00 2.20 1.20 2.00 1.00 2.00 1.00 -
NAPS 0.16 0.16 0.16 0.15 0.14 0.13 0.12 10.05%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
RPS 7.39 13.93 7.03 14.89 7.28 13.00 6.24 5.79%
EPS 1.32 3.00 1.74 3.49 1.71 2.26 1.17 4.09%
DPS 0.00 2.20 1.20 2.00 1.00 1.87 0.87 -
NAPS 0.16 0.16 0.16 0.15 0.14 0.1213 0.104 15.42%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
Date 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 29/03/19 - -
Price 0.64 0.00 0.60 0.60 0.44 0.32 0.00 -
P/RPS 8.66 0.00 8.54 4.03 6.04 2.30 0.00 -
P/EPS 48.61 0.00 34.57 17.20 25.71 13.20 0.00 -
EY 2.06 0.00 2.89 5.81 3.89 7.58 0.00 -
DY 0.00 0.00 2.00 3.33 2.27 6.25 0.00 -
P/NAPS 4.00 0.00 3.75 4.00 3.14 2.46 0.00 -
Price Multiplier on Announcement Date
30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 CAGR
Date 22/11/21 31/05/21 17/11/20 29/06/20 22/11/19 28/05/19 12/11/18 -
Price 0.45 0.65 0.55 0.60 0.44 0.36 0.24 -
P/RPS 6.09 4.67 7.83 4.03 6.04 2.58 3.33 22.26%
P/EPS 34.18 21.65 31.69 17.20 25.71 14.85 17.77 24.33%
EY 2.93 4.62 3.16 5.81 3.89 6.74 5.63 -19.54%
DY 0.00 3.38 2.18 3.33 2.27 5.56 4.17 -
P/NAPS 2.81 4.06 3.44 4.00 3.14 2.77 2.00 11.99%

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