[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.79%
YoY- 102.13%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 430,924 455,808 389,626 376,350 366,906 346,984 226,663 53.64%
PBT 75,716 88,576 77,056 70,686 65,882 68,108 58,311 19.07%
Tax -5,662 -6,992 -3,718 -3,794 -790 -7,216 -9,831 -30.84%
NP 70,054 81,584 73,338 66,892 65,092 60,892 48,480 27.90%
-
NP to SH 67,186 76,988 68,572 62,688 60,400 55,576 41,390 38.24%
-
Tax Rate 7.48% 7.89% 4.83% 5.37% 1.20% 10.59% 16.86% -
Total Cost 360,870 374,224 316,288 309,458 301,814 286,092 178,183 60.28%
-
Net Worth 368,362 375,879 360,844 338,291 323,256 300,703 45,862 302.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 116,071 - - - - - -
Div Payout % - 150.77% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 368,362 375,879 360,844 338,291 323,256 300,703 45,862 302.59%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 254,791 106.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.26% 17.90% 18.82% 17.77% 17.74% 17.55% 21.39% -
ROE 18.24% 20.48% 19.00% 18.53% 18.68% 18.48% 90.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.32 60.63 51.83 50.06 48.81 46.16 88.96 -25.45%
EPS 8.94 10.24 9.37 8.64 8.48 8.28 16.25 -32.93%
DPS 0.00 15.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.48 0.45 0.43 0.40 0.18 95.31%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.18 60.48 51.70 49.94 48.68 46.04 30.08 53.63%
EPS 8.91 10.22 9.10 8.32 8.01 7.37 5.49 38.22%
DPS 0.00 15.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4888 0.4988 0.4788 0.4489 0.4289 0.399 0.0609 302.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 2.27 1.97 1.95 2.04 1.85 1.40 0.00 -
P/RPS 3.96 3.25 3.76 4.07 3.79 3.03 0.00 -
P/EPS 25.40 19.24 21.38 24.46 23.03 18.94 0.00 -
EY 3.94 5.20 4.68 4.09 4.34 5.28 0.00 -
DY 0.00 7.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 3.94 4.06 4.53 4.30 3.50 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 28/02/13 -
Price 2.47 2.20 1.82 1.90 1.93 2.14 1.31 -
P/RPS 4.31 3.63 3.51 3.80 3.95 4.64 1.47 105.25%
P/EPS 27.64 21.48 19.95 22.78 24.02 28.95 8.06 127.91%
EY 3.62 4.66 5.01 4.39 4.16 3.45 12.40 -56.09%
DY 0.00 7.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 4.40 3.79 4.22 4.49 5.35 7.28 -21.79%

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