[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.73%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 508,206 510,158 518,176 480,193 465,694 453,000 444,984 9.23%
PBT 103,828 122,340 103,988 76,523 65,552 71,484 69,220 30.93%
Tax -11,482 -14,500 -6,856 -3,640 -1,946 -2,626 -412 813.65%
NP 92,345 107,840 97,132 72,883 63,605 68,858 68,808 21.60%
-
NP to SH 84,576 98,192 90,512 68,972 60,648 65,248 65,920 18.02%
-
Tax Rate 11.06% 11.85% 6.59% 4.76% 2.97% 3.67% 0.60% -
Total Cost 415,861 402,318 421,044 407,310 402,089 384,142 376,176 6.89%
-
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 50,117 75,175 150,351 30,371 40,494 - 121,484 -44.49%
Div Payout % 59.26% 76.56% 166.11% 44.03% 66.77% - 184.29% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.17% 21.14% 18.74% 15.18% 13.66% 15.20% 15.46% -
ROE 17.58% 21.41% 19.11% 15.29% 14.15% 15.78% 15.38% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.60 67.86 68.93 63.88 61.95 60.26 59.19 9.23%
EPS 11.25 13.06 12.04 9.17 8.07 8.68 8.76 18.09%
DPS 6.67 10.00 20.00 4.04 5.39 0.00 16.16 -44.47%
NAPS 0.64 0.61 0.63 0.60 0.57 0.55 0.57 8.00%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.43 67.69 68.76 63.72 61.79 60.11 59.04 9.23%
EPS 11.22 13.03 12.01 9.15 8.05 8.66 8.75 17.97%
DPS 6.65 9.98 19.95 4.03 5.37 0.00 16.12 -44.49%
NAPS 0.6384 0.6085 0.6284 0.5985 0.5686 0.5486 0.5686 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.64 1.47 1.35 1.29 1.30 1.64 2.00 -
P/RPS 2.43 2.17 1.96 2.02 2.10 2.72 3.38 -19.69%
P/EPS 14.58 11.25 11.21 14.06 16.11 18.90 22.81 -25.73%
EY 6.86 8.89 8.92 7.11 6.21 5.29 4.38 34.75%
DY 4.07 6.80 14.81 3.13 4.14 0.00 8.08 -36.61%
P/NAPS 2.56 2.41 2.14 2.15 2.28 2.98 3.51 -18.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 -
Price 1.62 1.64 1.51 1.19 1.47 1.31 1.82 -
P/RPS 2.40 2.42 2.19 1.86 2.37 2.17 3.07 -15.09%
P/EPS 14.40 12.56 12.54 12.97 18.22 15.09 20.76 -21.58%
EY 6.94 7.96 7.97 7.71 5.49 6.63 4.82 27.42%
DY 4.12 6.10 13.25 3.39 3.66 0.00 8.88 -39.98%
P/NAPS 2.53 2.69 2.40 1.98 2.58 2.38 3.19 -14.28%

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