[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	538,768	527,918	520,324	516,621	508,206	510,158	518,176	2.62%
YoY %	2.06%	1.46%	0.72%	1.66%	-0.38%	-1.55%	-	-
Horiz. %	103.97%	101.88%	100.41%	99.70%	98.08%	98.45%	100.00%	-
PBT	58,716	56,334	60,256	94,683	103,828	122,340	103,988	-31.66%
YoY %	4.23%	-6.51%	-36.36%	-8.81%	-15.13%	17.65%	-	-
Horiz. %	56.46%	54.17%	57.95%	91.05%	99.85%	117.65%	100.00%	-
Tax	-4,361	-2,664	-6,696	-8,098	-11,482	-14,500	-6,856	-26.01%
YoY %	-63.70%	60.22%	17.31%	29.47%	20.81%	-111.49%	-	-
Horiz. %	63.61%	38.86%	97.67%	118.12%	167.47%	211.49%	100.00%	-
NP	54,354	53,670	53,560	86,585	92,345	107,840	97,132	-32.06%
YoY %	1.27%	0.21%	-38.14%	-6.24%	-14.37%	11.02%	-	-
Horiz. %	55.96%	55.25%	55.14%	89.14%	95.07%	111.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,234	49,884	47,756	79,976	84,576	98,192	90,512	-32.44%
YoY %	0.70%	4.46%	-40.29%	-5.44%	-13.87%	8.49%	-	-
Horiz. %	55.50%	55.11%	52.76%	88.36%	93.44%	108.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.43%	4.73%	11.11%	8.55%	11.06%	11.85%	6.59%	-
YoY %	57.08%	-57.43%	29.94%	-22.69%	-6.67%	79.82%	-	-
Horiz. %	112.75%	71.78%	168.59%	129.74%	167.83%	179.82%	100.00%	-
Total Cost	484,413	474,248	466,764	430,036	415,861	402,318	421,044	9.78%
YoY %	2.14%	1.60%	8.54%	3.41%	3.37%	-4.45%	-	-
Horiz. %	115.05%	112.64%	110.86%	102.14%	98.77%	95.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	496,161	481,126	511,196	496,161	481,126	458,573	473,608	3.14%
YoY %	3.12%	-5.88%	3.03%	3.12%	4.92%	-3.17%	-	-
Horiz. %	104.76%	101.59%	107.94%	104.76%	101.59%	96.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	52,122	78,183	156,366	37,587	50,117	75,175	150,351	-50.61%
YoY %	-33.33%	-50.00%	316.01%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	34.67%	52.00%	104.00%	25.00%	33.33%	50.00%	100.00%	-
Div Payout %	103.76%	156.73%	327.43%	47.00%	59.26%	76.56%	166.11%	-
YoY %	-33.80%	-52.13%	596.66%	-20.69%	-22.60%	-53.91%	-	-
Horiz. %	62.46%	94.35%	197.12%	28.29%	35.68%	46.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	496,161	481,126	511,196	496,161	481,126	458,573	473,608	3.14%
YoY %	3.12%	-5.88%	3.03%	3.12%	4.92%	-3.17%	-	-
Horiz. %	104.76%	101.59%	107.94%	104.76%	101.59%	96.83%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.09%	10.17%	10.29%	16.76%	18.17%	21.14%	18.74%	-
YoY %	-0.79%	-1.17%	-38.60%	-7.76%	-14.05%	12.81%	-	-
Horiz. %	53.84%	54.27%	54.91%	89.43%	96.96%	112.81%	100.00%	-
ROE	10.12%	10.37%	9.34%	16.12%	17.58%	21.41%	19.11%	-
YoY %	-2.41%	11.03%	-42.06%	-8.30%	-17.89%	12.04%	-	-
Horiz. %	52.96%	54.26%	48.87%	84.35%	91.99%	112.04%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	71.67	70.22	69.21	68.72	67.60	67.86	68.93	2.63%
YoY %	2.06%	1.46%	0.71%	1.66%	-0.38%	-1.55%	-	-
Horiz. %	103.98%	101.87%	100.41%	99.70%	98.07%	98.45%	100.00%	-
EPS	6.68	6.64	6.36	10.64	11.25	13.06	12.04	-32.45%
YoY %	0.60%	4.40%	-40.23%	-5.42%	-13.86%	8.47%	-	-
Horiz. %	55.48%	55.15%	52.82%	88.37%	93.44%	108.47%	100.00%	-
DPS	6.93	10.40	20.80	5.00	6.67	10.00	20.00	-50.63%
YoY %	-33.37%	-50.00%	316.00%	-25.04%	-33.30%	-50.00%	-	-
Horiz. %	34.65%	52.00%	104.00%	25.00%	33.35%	50.00%	100.00%	-
NAPS	0.66	0.64	0.68	0.66	0.64	0.61	0.63	3.14%
YoY %	3.12%	-5.88%	3.03%	3.12%	4.92%	-3.17%	-	-
Horiz. %	104.76%	101.59%	107.94%	104.76%	101.59%	96.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	71.49	70.05	69.04	68.55	67.43	67.69	68.76	2.62%
YoY %	2.06%	1.46%	0.71%	1.66%	-0.38%	-1.56%	-	-
Horiz. %	103.97%	101.88%	100.41%	99.69%	98.07%	98.44%	100.00%	-
EPS	6.67	6.62	6.34	10.61	11.22	13.03	12.01	-32.41%
YoY %	0.76%	4.42%	-40.25%	-5.44%	-13.89%	8.49%	-	-
Horiz. %	55.54%	55.12%	52.79%	88.34%	93.42%	108.49%	100.00%	-
DPS	6.92	10.37	20.75	4.99	6.65	9.98	19.95	-50.60%
YoY %	-33.27%	-50.02%	315.83%	-24.96%	-33.37%	-49.97%	-	-
Horiz. %	34.69%	51.98%	104.01%	25.01%	33.33%	50.03%	100.00%	-
NAPS	0.6584	0.6384	0.6783	0.6584	0.6384	0.6085	0.6284	3.15%
YoY %	3.13%	-5.88%	3.02%	3.13%	4.91%	-3.17%	-	-
Horiz. %	104.77%	101.59%	107.94%	104.77%	101.59%	96.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.14	1.24	1.40	1.42	1.64	1.47	1.35	-
P/RPS	1.59	1.77	2.02	2.07	2.43	2.17	1.96	-13.00%
YoY %	-10.17%	-12.38%	-2.42%	-14.81%	11.98%	10.71%	-	-
Horiz. %	81.12%	90.31%	103.06%	105.61%	123.98%	110.71%	100.00%	-
P/EPS	17.06	18.69	22.04	13.35	14.58	11.25	11.21	32.27%
YoY %	-8.72%	-15.20%	65.09%	-8.44%	29.60%	0.36%	-	-
Horiz. %	152.19%	166.73%	196.61%	119.09%	130.06%	100.36%	100.00%	-
EY	5.86	5.35	4.54	7.49	6.86	8.89	8.92	-24.40%
YoY %	9.53%	17.84%	-39.39%	9.18%	-22.83%	-0.34%	-	-
Horiz. %	65.70%	59.98%	50.90%	83.97%	76.91%	99.66%	100.00%	-
DY	6.08	8.39	14.86	3.52	4.07	6.80	14.81	-44.73%
YoY %	-27.53%	-43.54%	322.16%	-13.51%	-40.15%	-54.09%	-	-
Horiz. %	41.05%	56.65%	100.34%	23.77%	27.48%	45.91%	100.00%	-
P/NAPS	1.73	1.94	2.06	2.15	2.56	2.41	2.14	-13.20%
YoY %	-10.82%	-5.83%	-4.19%	-16.02%	6.22%	12.62%	-	-
Horiz. %	80.84%	90.65%	96.26%	100.47%	119.63%	112.62%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	18/08/17	22/05/17	23/02/17	25/11/16	19/08/16	27/05/16	-
Price	1.06	1.01	1.54	1.37	1.62	1.64	1.51	-
P/RPS	1.48	1.44	2.22	1.99	2.40	2.42	2.19	-22.97%
YoY %	2.78%	-35.14%	11.56%	-17.08%	-0.83%	10.50%	-	-
Horiz. %	67.58%	65.75%	101.37%	90.87%	109.59%	110.50%	100.00%	-
P/EPS	15.86	15.22	24.24	12.88	14.40	12.56	12.54	16.93%
YoY %	4.20%	-37.21%	88.20%	-10.56%	14.65%	0.16%	-	-
Horiz. %	126.48%	121.37%	193.30%	102.71%	114.83%	100.16%	100.00%	-
EY	6.30	6.57	4.13	7.77	6.94	7.96	7.97	-14.49%
YoY %	-4.11%	59.08%	-46.85%	11.96%	-12.81%	-0.13%	-	-
Horiz. %	79.05%	82.43%	51.82%	97.49%	87.08%	99.87%	100.00%	-
DY	6.54	10.30	13.51	3.65	4.12	6.10	13.25	-37.51%
YoY %	-36.50%	-23.76%	270.14%	-11.41%	-32.46%	-53.96%	-	-
Horiz. %	49.36%	77.74%	101.96%	27.55%	31.09%	46.04%	100.00%	-
P/NAPS	1.61	1.58	2.26	2.08	2.53	2.69	2.40	-23.34%
YoY %	1.90%	-30.09%	8.65%	-17.79%	-5.95%	12.08%	-	-
Horiz. %	67.08%	65.83%	94.17%	86.67%	105.42%	112.08%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:30:00

EMA 5

10 Mins

BUY

2024-07-05 16:20:00

ADX

10 Mins

BUY

2024-07-05 16:20:00

EMA 5

5 Mins

BUY

2024-07-05 16:20:00

ADX

5 Mins

BUY

2024-07-05 16:00:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

988

HLIND

HONG LEONG INDUSTRIES BHD

976

GENTING

GENTING BHD

516

JCY

JCY INTERNATIONAL BERHAD

516

DNEX

DAGANG NEXCHANGE BERHAD

464

YTLPOWR

YTL POWER INTERNATIONAL BHD

448

MAYBANK

MALAYAN BANKING BHD

423

GENM

GENTING MALAYSIA BERHAD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

412

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More