[TUNEPRO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.68%
YoY- 117.13%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 455,808 389,626 376,350 366,906 346,984 226,663 181,540 84.83%
PBT 88,576 77,056 70,686 65,882 68,108 58,311 42,900 62.21%
Tax -6,992 -3,718 -3,794 -790 -7,216 -9,831 -6,053 10.10%
NP 81,584 73,338 66,892 65,092 60,892 48,480 36,846 69.96%
-
NP to SH 76,988 68,572 62,688 60,400 55,576 41,390 31,013 83.43%
-
Tax Rate 7.89% 4.83% 5.37% 1.20% 10.59% 16.86% 14.11% -
Total Cost 374,224 316,288 309,458 301,814 286,092 178,183 144,693 88.52%
-
Net Worth 375,879 360,844 338,291 323,256 300,703 45,862 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 116,071 - - - - - - -
Div Payout % 150.77% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 375,879 360,844 338,291 323,256 300,703 45,862 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 254,791 725,501 2.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.90% 18.82% 17.77% 17.74% 17.55% 21.39% 20.30% -
ROE 20.48% 19.00% 18.53% 18.68% 18.48% 90.25% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.63 51.83 50.06 48.81 46.16 88.96 25.02 80.50%
EPS 10.24 9.37 8.64 8.48 8.28 16.25 217.81 -86.99%
DPS 15.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.45 0.43 0.40 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.65 51.84 50.08 48.82 46.17 30.16 24.16 84.81%
EPS 10.24 9.12 8.34 8.04 7.39 5.51 4.13 83.29%
DPS 15.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5001 0.4801 0.4501 0.4301 0.4001 0.061 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - - -
Price 1.97 1.95 2.04 1.85 1.40 0.00 0.00 -
P/RPS 3.25 3.76 4.07 3.79 3.03 0.00 0.00 -
P/EPS 19.24 21.38 24.46 23.03 18.94 0.00 0.00 -
EY 5.20 4.68 4.09 4.34 5.28 0.00 0.00 -
DY 7.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.06 4.53 4.30 3.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 28/02/13 - -
Price 2.20 1.82 1.90 1.93 2.14 1.31 0.00 -
P/RPS 3.63 3.51 3.80 3.95 4.64 1.47 0.00 -
P/EPS 21.48 19.95 22.78 24.02 28.95 8.06 0.00 -
EY 4.66 5.01 4.39 4.16 3.45 12.40 0.00 -
DY 7.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.79 4.22 4.49 5.35 7.28 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