[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.02%
YoY- 5.48%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 465,694 453,000 444,984 451,070 433,296 430,924 455,808 1.43%
PBT 65,552 71,484 69,220 81,302 71,365 75,716 88,576 -18.16%
Tax -1,946 -2,626 -412 -5,216 -2,094 -5,662 -6,992 -57.33%
NP 63,605 68,858 68,808 76,086 69,270 70,054 81,584 -15.27%
-
NP to SH 60,648 65,248 65,920 72,332 66,346 67,186 76,988 -14.69%
-
Tax Rate 2.97% 3.67% 0.60% 6.42% 2.93% 7.48% 7.89% -
Total Cost 402,089 384,142 376,176 374,984 364,025 360,870 374,224 4.89%
-
Net Worth 428,503 413,467 428,503 405,950 383,397 368,362 375,879 9.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 40,494 - 121,484 29,017 - - 116,071 -50.41%
Div Payout % 66.77% - 184.29% 40.12% - - 150.77% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 428,503 413,467 428,503 405,950 383,397 368,362 375,879 9.11%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.66% 15.20% 15.46% 16.87% 15.99% 16.26% 17.90% -
ROE 14.15% 15.78% 15.38% 17.82% 17.30% 18.24% 20.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.95 60.26 59.19 60.00 57.64 57.32 60.63 1.44%
EPS 8.07 8.68 8.76 9.62 8.83 8.94 10.24 -14.66%
DPS 5.39 0.00 16.16 3.86 0.00 0.00 15.44 -50.38%
NAPS 0.57 0.55 0.57 0.54 0.51 0.49 0.50 9.11%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.79 60.11 59.04 59.85 57.49 57.18 60.48 1.43%
EPS 8.05 8.66 8.75 9.60 8.80 8.91 10.22 -14.69%
DPS 5.37 0.00 16.12 3.85 0.00 0.00 15.40 -50.42%
NAPS 0.5686 0.5486 0.5686 0.5387 0.5087 0.4888 0.4988 9.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.30 1.64 2.00 1.70 2.26 2.27 1.97 -
P/RPS 2.10 2.72 3.38 2.83 3.92 3.96 3.25 -25.23%
P/EPS 16.11 18.90 22.81 17.67 25.61 25.40 19.24 -11.15%
EY 6.21 5.29 4.38 5.66 3.91 3.94 5.20 12.54%
DY 4.14 0.00 8.08 2.27 0.00 0.00 7.84 -34.64%
P/NAPS 2.28 2.98 3.51 3.15 4.43 4.63 3.94 -30.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 -
Price 1.47 1.31 1.82 1.97 2.07 2.47 2.20 -
P/RPS 2.37 2.17 3.07 3.28 3.59 4.31 3.63 -24.72%
P/EPS 18.22 15.09 20.76 20.47 23.45 27.64 21.48 -10.38%
EY 5.49 6.63 4.82 4.88 4.26 3.62 4.66 11.53%
DY 3.66 0.00 8.88 1.96 0.00 0.00 7.02 -35.19%
P/NAPS 2.58 2.38 3.19 3.65 4.06 5.04 4.40 -29.92%

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