[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 12.27%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 451,070 433,296 430,924 455,808 389,626 376,350 366,906 14.71%
PBT 81,302 71,365 75,716 88,576 77,056 70,686 65,882 15.00%
Tax -5,216 -2,094 -5,662 -6,992 -3,718 -3,794 -790 250.73%
NP 76,086 69,270 70,054 81,584 73,338 66,892 65,092 10.93%
-
NP to SH 72,332 66,346 67,186 76,988 68,572 62,688 60,400 12.73%
-
Tax Rate 6.42% 2.93% 7.48% 7.89% 4.83% 5.37% 1.20% -
Total Cost 374,984 364,025 360,870 374,224 316,288 309,458 301,814 15.52%
-
Net Worth 405,950 383,397 368,362 375,879 360,844 338,291 323,256 16.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 29,017 - - 116,071 - - - -
Div Payout % 40.12% - - 150.77% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 405,950 383,397 368,362 375,879 360,844 338,291 323,256 16.35%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.87% 15.99% 16.26% 17.90% 18.82% 17.77% 17.74% -
ROE 17.82% 17.30% 18.24% 20.48% 19.00% 18.53% 18.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.00 57.64 57.32 60.63 51.83 50.06 48.81 14.70%
EPS 9.62 8.83 8.94 10.24 9.37 8.64 8.48 8.74%
DPS 3.86 0.00 0.00 15.44 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.49 0.50 0.48 0.45 0.43 16.35%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.85 57.49 57.18 60.48 51.70 49.94 48.68 14.72%
EPS 9.60 8.80 8.91 10.22 9.10 8.32 8.01 12.79%
DPS 3.85 0.00 0.00 15.40 0.00 0.00 0.00 -
NAPS 0.5387 0.5087 0.4888 0.4988 0.4788 0.4489 0.4289 16.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 2.26 2.27 1.97 1.95 2.04 1.85 -
P/RPS 2.83 3.92 3.96 3.25 3.76 4.07 3.79 -17.65%
P/EPS 17.67 25.61 25.40 19.24 21.38 24.46 23.03 -16.14%
EY 5.66 3.91 3.94 5.20 4.68 4.09 4.34 19.30%
DY 2.27 0.00 0.00 7.84 0.00 0.00 0.00 -
P/NAPS 3.15 4.43 4.63 3.94 4.06 4.53 4.30 -18.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 -
Price 1.97 2.07 2.47 2.20 1.82 1.90 1.93 -
P/RPS 3.28 3.59 4.31 3.63 3.51 3.80 3.95 -11.62%
P/EPS 20.47 23.45 27.64 21.48 19.95 22.78 24.02 -10.08%
EY 4.88 4.26 3.62 4.66 5.01 4.39 4.16 11.19%
DY 1.96 0.00 0.00 7.02 0.00 0.00 0.00 -
P/NAPS 3.65 4.06 5.04 4.40 3.79 4.22 4.49 -12.86%

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