[TUNEPRO] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 116.97%
YoY- 50.49%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 130,081 516,621 381,155 255,079 129,544 480,193 349,271 -48.20%
PBT 15,064 94,683 77,871 61,170 25,997 76,523 49,164 -54.51%
Tax -1,674 -8,098 -8,612 -7,250 -1,714 -3,640 -1,460 9.53%
NP 13,390 86,585 69,259 53,920 24,283 72,883 47,704 -57.09%
-
NP to SH 11,939 79,976 63,432 49,096 22,628 68,972 45,486 -58.97%
-
Tax Rate 11.11% 8.55% 11.06% 11.85% 6.59% 4.76% 2.97% -
Total Cost 116,691 430,036 311,896 201,159 105,261 407,310 301,567 -46.86%
-
Net Worth 511,196 496,161 481,126 458,573 473,608 451,056 428,503 12.47%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 39,091 37,587 37,587 37,587 37,587 30,371 30,371 18.30%
Div Payout % 327.43% 47.00% 59.26% 76.56% 166.11% 44.03% 66.77% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 511,196 496,161 481,126 458,573 473,608 451,056 428,503 12.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.29% 16.76% 18.17% 21.14% 18.74% 15.18% 13.66% -
ROE 2.34% 16.12% 13.18% 10.71% 4.78% 15.29% 10.62% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.30 68.72 50.70 33.93 17.23 63.88 46.46 -48.21%
EPS 1.59 10.64 8.44 6.53 3.01 9.17 6.05 -58.93%
DPS 5.20 5.00 5.00 5.00 5.00 4.04 4.04 18.30%
NAPS 0.68 0.66 0.64 0.61 0.63 0.60 0.57 12.47%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.26 68.55 50.58 33.85 17.19 63.72 46.34 -48.20%
EPS 1.58 10.61 8.42 6.51 3.00 9.15 6.04 -59.06%
DPS 5.19 4.99 4.99 4.99 4.99 4.03 4.03 18.35%
NAPS 0.6783 0.6584 0.6384 0.6085 0.6284 0.5985 0.5686 12.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.40 1.42 1.64 1.47 1.35 1.29 1.30 -
P/RPS 8.09 2.07 3.23 4.33 7.83 2.02 2.80 102.72%
P/EPS 88.15 13.35 19.44 22.51 44.85 14.06 21.49 156.02%
EY 1.13 7.49 5.14 4.44 2.23 7.11 4.65 -61.02%
DY 3.71 3.52 3.05 3.40 3.70 3.13 3.11 12.46%
P/NAPS 2.06 2.15 2.56 2.41 2.14 2.15 2.28 -6.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 -
Price 1.54 1.37 1.62 1.64 1.51 1.19 1.47 -
P/RPS 8.90 1.99 3.20 4.83 8.76 1.86 3.16 99.30%
P/EPS 96.97 12.88 19.20 25.11 50.17 12.97 24.30 151.37%
EY 1.03 7.77 5.21 3.98 1.99 7.71 4.12 -60.28%
DY 3.38 3.65 3.09 3.05 3.31 3.39 2.75 14.72%
P/NAPS 2.26 2.08 2.53 2.69 2.40 1.98 2.58 -8.44%

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