[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -8.38%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 567,605 568,434 571,828 542,598 538,768 527,918 520,324 5.96%
PBT 60,644 67,590 80,980 52,898 58,716 56,334 60,256 0.42%
Tax -5,025 -4,282 -7,988 -2,880 -4,361 -2,664 -6,696 -17.40%
NP 55,618 63,308 72,992 50,018 54,354 53,670 53,560 2.54%
-
NP to SH 51,357 58,768 66,288 46,027 50,234 49,884 47,756 4.96%
-
Tax Rate 8.29% 6.34% 9.86% 5.44% 7.43% 4.73% 11.11% -
Total Cost 511,986 505,126 498,836 492,580 484,413 474,248 466,764 6.35%
-
Net Worth 518,714 503,679 518,714 503,679 496,161 481,126 511,196 0.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,070 45,105 90,211 39,091 52,122 78,183 156,366 -66.64%
Div Payout % 58.55% 76.75% 136.09% 84.93% 103.76% 156.73% 327.43% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 518,714 503,679 518,714 503,679 496,161 481,126 511,196 0.97%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.80% 11.14% 12.76% 9.22% 10.09% 10.17% 10.29% -
ROE 9.90% 11.67% 12.78% 9.14% 10.12% 10.37% 9.34% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.50 75.61 76.07 72.18 71.67 70.22 69.21 5.96%
EPS 6.83 7.82 8.80 6.12 6.68 6.64 6.36 4.86%
DPS 4.00 6.00 12.00 5.20 6.93 10.40 20.80 -66.64%
NAPS 0.69 0.67 0.69 0.67 0.66 0.64 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.32 75.43 75.88 72.00 71.49 70.05 69.04 5.97%
EPS 6.81 7.80 8.80 6.11 6.67 6.62 6.34 4.87%
DPS 3.99 5.99 11.97 5.19 6.92 10.37 20.75 -66.65%
NAPS 0.6883 0.6683 0.6883 0.6683 0.6584 0.6384 0.6783 0.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.765 0.90 0.80 1.05 1.14 1.24 1.40 -
P/RPS 1.01 1.19 1.05 1.45 1.59 1.77 2.02 -36.97%
P/EPS 11.20 11.51 9.07 17.15 17.06 18.69 22.04 -36.29%
EY 8.93 8.69 11.02 5.83 5.86 5.35 4.54 56.92%
DY 5.23 6.67 15.00 4.95 6.08 8.39 14.86 -50.11%
P/NAPS 1.11 1.34 1.16 1.57 1.73 1.94 2.06 -33.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 22/05/17 -
Price 0.73 0.86 0.725 1.01 1.06 1.01 1.54 -
P/RPS 0.97 1.14 0.95 1.40 1.48 1.44 2.22 -42.38%
P/EPS 10.69 11.00 8.22 16.50 15.86 15.22 24.24 -42.03%
EY 9.36 9.09 12.16 6.06 6.30 6.57 4.13 72.45%
DY 5.48 6.98 16.55 5.15 6.54 10.30 13.51 -45.17%
P/NAPS 1.06 1.28 1.05 1.51 1.61 1.58 2.26 -39.60%

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