[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.05%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 284,217 142,957 542,598 404,076 263,959 130,081 516,621 -32.93%
PBT 33,795 20,245 52,898 44,037 28,167 15,064 94,683 -49.77%
Tax -2,141 -1,997 -2,880 -3,271 -1,332 -1,674 -8,098 -58.90%
NP 31,654 18,248 50,018 40,766 26,835 13,390 86,585 -48.96%
-
NP to SH 29,384 16,572 46,027 37,676 24,942 11,939 79,976 -48.79%
-
Tax Rate 6.34% 9.86% 5.44% 7.43% 4.73% 11.11% 8.55% -
Total Cost 252,563 124,709 492,580 363,310 237,124 116,691 430,036 -29.93%
-
Net Worth 503,679 518,714 503,679 496,161 481,126 511,196 496,161 1.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 22,552 22,552 39,091 39,091 39,091 39,091 37,587 -28.92%
Div Payout % 76.75% 136.09% 84.93% 103.76% 156.73% 327.43% 47.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 503,679 518,714 503,679 496,161 481,126 511,196 496,161 1.01%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.14% 12.76% 9.22% 10.09% 10.17% 10.29% 16.76% -
ROE 5.83% 3.19% 9.14% 7.59% 5.18% 2.34% 16.12% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.81 19.02 72.18 53.75 35.11 17.30 68.72 -32.92%
EPS 3.91 2.20 6.12 5.01 3.32 1.59 10.64 -48.78%
DPS 3.00 3.00 5.20 5.20 5.20 5.20 5.00 -28.92%
NAPS 0.67 0.69 0.67 0.66 0.64 0.68 0.66 1.01%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.71 18.97 72.00 53.62 35.02 17.26 68.55 -32.93%
EPS 3.90 2.20 6.11 5.00 3.31 1.58 10.61 -48.78%
DPS 2.99 2.99 5.19 5.19 5.19 5.19 4.99 -28.99%
NAPS 0.6683 0.6883 0.6683 0.6584 0.6384 0.6783 0.6584 1.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.90 0.80 1.05 1.14 1.24 1.40 1.42 -
P/RPS 2.38 4.21 1.45 2.12 3.53 8.09 2.07 9.77%
P/EPS 23.03 36.29 17.15 22.75 37.37 88.15 13.35 43.98%
EY 4.34 2.76 5.83 4.40 2.68 1.13 7.49 -30.56%
DY 3.33 3.75 4.95 4.56 4.19 3.71 3.52 -3.64%
P/NAPS 1.34 1.16 1.57 1.73 1.94 2.06 2.15 -27.09%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 22/05/17 23/02/17 -
Price 0.86 0.725 1.01 1.06 1.01 1.54 1.37 -
P/RPS 2.27 3.81 1.40 1.97 2.88 8.90 1.99 9.19%
P/EPS 22.00 32.89 16.50 21.15 30.44 96.97 12.88 43.03%
EY 4.54 3.04 6.06 4.73 3.28 1.03 7.77 -30.17%
DY 3.49 4.14 5.15 4.91 5.15 3.38 3.65 -2.95%
P/NAPS 1.28 1.05 1.51 1.61 1.58 2.26 2.08 -27.71%

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