[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.05%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 510,158 518,176 480,193 465,694 453,000 444,984 451,070 8.56%
PBT 122,340 103,988 76,523 65,552 71,484 69,220 81,302 31.34%
Tax -14,500 -6,856 -3,640 -1,946 -2,626 -412 -5,216 97.82%
NP 107,840 97,132 72,883 63,605 68,858 68,808 76,086 26.20%
-
NP to SH 98,192 90,512 68,972 60,648 65,248 65,920 72,332 22.62%
-
Tax Rate 11.85% 6.59% 4.76% 2.97% 3.67% 0.60% 6.42% -
Total Cost 402,318 421,044 407,310 402,089 384,142 376,176 374,984 4.80%
-
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 75,175 150,351 30,371 40,494 - 121,484 29,017 88.74%
Div Payout % 76.56% 166.11% 44.03% 66.77% - 184.29% 40.12% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.14% 18.74% 15.18% 13.66% 15.20% 15.46% 16.87% -
ROE 21.41% 19.11% 15.29% 14.15% 15.78% 15.38% 17.82% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.86 68.93 63.88 61.95 60.26 59.19 60.00 8.56%
EPS 13.06 12.04 9.17 8.07 8.68 8.76 9.62 22.62%
DPS 10.00 20.00 4.04 5.39 0.00 16.16 3.86 88.73%
NAPS 0.61 0.63 0.60 0.57 0.55 0.57 0.54 8.47%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.88 68.95 63.89 61.97 60.28 59.21 60.02 8.55%
EPS 13.07 12.04 9.18 8.07 8.68 8.77 9.62 22.69%
DPS 10.00 20.01 4.04 5.39 0.00 16.16 3.86 88.73%
NAPS 0.6102 0.6302 0.6002 0.5702 0.5502 0.5702 0.5402 8.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.47 1.35 1.29 1.30 1.64 2.00 1.70 -
P/RPS 2.17 1.96 2.02 2.10 2.72 3.38 2.83 -16.23%
P/EPS 11.25 11.21 14.06 16.11 18.90 22.81 17.67 -26.01%
EY 8.89 8.92 7.11 6.21 5.29 4.38 5.66 35.15%
DY 6.80 14.81 3.13 4.14 0.00 8.08 2.27 107.94%
P/NAPS 2.41 2.14 2.15 2.28 2.98 3.51 3.15 -16.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 -
Price 1.64 1.51 1.19 1.47 1.31 1.82 1.97 -
P/RPS 2.42 2.19 1.86 2.37 2.17 3.07 3.28 -18.36%
P/EPS 12.56 12.54 12.97 18.22 15.09 20.76 20.47 -27.81%
EY 7.96 7.97 7.71 5.49 6.63 4.82 4.88 38.60%
DY 6.10 13.25 3.39 3.66 0.00 8.88 1.96 113.31%
P/NAPS 2.69 2.40 1.98 2.58 2.38 3.19 3.65 -18.42%

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