[ZWORLD] QoQ 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- 56.57%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
ZWORLD's Result
ZWORLD's Financial Summary
View:
Show?
Quarter Result
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Revenue 20,710 21,084 22,842 21,842 20,278 18,711 18,583 3.67%
PBT 5,250 6,910 7,070 6,808 4,684 4,839 4,842 2.73%
Tax -1,448 -1,703 -1,738 -1,674 -1,405 -1,328 -1,273 4.38%
NP 3,802 5,207 5,332 5,134 3,279 3,511 3,569 2.12%
-
NP to SH 3,802 5,207 5,332 5,134 3,279 3,511 3,569 2.12%
-
Tax Rate 27.58% 24.65% 24.58% 24.59% 30.00% 27.44% 26.29% -
Total Cost 16,908 15,877 17,510 16,708 16,999 15,200 15,014 4.03%
-
Net Worth 47,999 47,999 45,000 42,000 36,393 31,200 32,990 13.30%
Dividend
31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 CAGR
Div 3,000 3,600 3,000 3,000 2,799 2,600 - -
Div Payout % 78.91% 69.14% 56.26% 58.43% 85.38% 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 32,990 13.30%
NOSH 300,000 300,000 300,000 300,000 300,000 260,002 299,915 0.00%
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 18.36% 24.70% 23.34% 23.51% 16.17% 18.76% 19.21% -
ROE 7.92% 10.85% 11.85% 12.22% 9.01% 11.25% 10.82% -
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 6.90 7.03 7.61 7.28 7.24 7.20 6.20 3.62%
EPS 1.27 1.74 1.78 1.71 1.11 1.35 1.19 2.19%
DPS 1.00 1.20 1.00 1.00 1.00 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 6.90 7.03 7.61 7.28 6.76 6.24 6.19 3.68%
EPS 1.27 1.74 1.78 1.71 1.09 1.17 1.19 2.19%
DPS 1.00 1.20 1.00 1.00 0.93 0.87 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.1213 0.104 0.11 13.29%
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 7.88 6.04 4.42 0.00 0.00 -
P/EPS 0.00 34.57 33.76 25.71 27.32 0.00 0.00 -
EY 0.00 2.89 2.96 3.89 3.66 0.00 0.00 -
DY 0.00 2.00 1.67 2.27 3.13 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 9.42 7.83 7.88 6.04 4.97 3.33 0.00 -
P/EPS 51.29 31.69 33.76 25.71 30.74 17.77 0.00 -
EY 1.95 3.16 2.96 3.89 3.25 5.63 0.00 -
DY 1.54 2.18 1.67 2.27 2.78 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