[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.13%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 226,500 111,246 451,070 324,972 215,462 113,952 389,626 -30.41%
PBT 35,742 17,305 81,302 53,524 37,858 22,144 77,056 -40.16%
Tax -1,313 -103 -5,216 -1,571 -2,831 -1,748 -3,718 -50.13%
NP 34,429 17,202 76,086 51,953 35,027 20,396 73,338 -39.67%
-
NP to SH 32,624 16,480 72,332 49,760 33,593 19,247 68,572 -39.13%
-
Tax Rate 3.67% 0.60% 6.42% 2.94% 7.48% 7.89% 4.83% -
Total Cost 192,071 94,044 374,984 273,019 180,435 93,556 316,288 -28.35%
-
Net Worth 413,467 428,503 405,950 383,397 368,362 375,879 360,844 9.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 30,371 29,017 - - 29,017 - -
Div Payout % - 184.29% 40.12% - - 150.77% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 413,467 428,503 405,950 383,397 368,362 375,879 360,844 9.52%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.20% 15.46% 16.87% 15.99% 16.26% 17.90% 18.82% -
ROE 7.89% 3.85% 17.82% 12.98% 9.12% 5.12% 19.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.13 14.80 60.00 43.23 28.66 15.16 51.83 -30.41%
EPS 4.34 2.19 9.62 6.62 4.47 2.56 9.37 -40.22%
DPS 0.00 4.04 3.86 0.00 0.00 3.86 0.00 -
NAPS 0.55 0.57 0.54 0.51 0.49 0.50 0.48 9.52%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.05 14.76 59.85 43.12 28.59 15.12 51.70 -30.42%
EPS 4.33 2.19 9.60 6.60 4.46 2.55 9.10 -39.13%
DPS 0.00 4.03 3.85 0.00 0.00 3.85 0.00 -
NAPS 0.5486 0.5686 0.5387 0.5087 0.4888 0.4988 0.4788 9.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.64 2.00 1.70 2.26 2.27 1.97 1.95 -
P/RPS 5.44 13.52 2.83 5.23 7.92 13.00 3.76 28.00%
P/EPS 37.79 91.23 17.67 34.14 50.80 76.95 21.38 46.34%
EY 2.65 1.10 5.66 2.93 1.97 1.30 4.68 -31.62%
DY 0.00 2.02 2.27 0.00 0.00 1.96 0.00 -
P/NAPS 2.98 3.51 3.15 4.43 4.63 3.94 4.06 -18.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 -
Price 1.31 1.82 1.97 2.07 2.47 2.20 1.82 -
P/RPS 4.35 12.30 3.28 4.79 8.62 14.51 3.51 15.42%
P/EPS 30.19 83.02 20.47 31.27 55.27 85.93 19.95 31.90%
EY 3.31 1.20 4.88 3.20 1.81 1.16 5.01 -24.20%
DY 0.00 2.22 1.96 0.00 0.00 1.75 0.00 -
P/NAPS 2.38 3.19 3.65 4.06 5.04 4.40 3.79 -26.73%

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