[TUNEPRO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.57%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 333,301 223,298 122,356 500,801 374,969 251,126 126,665 90.26%
PBT 31,585 24,180 3,577 61,648 49,363 33,042 22,295 26.05%
Tax -4,991 -2,642 -805 -3,597 -2,672 -1,304 -2,145 75.32%
NP 26,594 21,538 2,772 58,051 46,691 31,738 20,150 20.25%
-
NP to SH 17,375 15,097 2,500 50,677 40,039 29,050 18,342 -3.53%
-
Tax Rate 15.80% 10.93% 22.50% 5.83% 5.41% 3.95% 9.62% -
Total Cost 306,707 201,760 119,584 442,750 328,278 219,388 106,515 102.00%
-
Net Worth 571,337 571,337 556,302 556,302 548,784 533,749 548,784 2.71%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 22,552 22,552 22,552 22,552 -
Div Payout % - - - 44.50% 56.33% 77.63% 122.96% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 571,337 571,337 556,302 556,302 548,784 533,749 548,784 2.71%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.98% 9.65% 2.27% 11.59% 12.45% 12.64% 15.91% -
ROE 3.04% 2.64% 0.45% 9.11% 7.30% 5.44% 3.34% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.34 29.70 16.28 66.62 49.88 33.41 16.85 90.26%
EPS 2.31 2.01 0.33 6.74 5.33 3.86 2.44 -3.57%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.76 0.76 0.74 0.74 0.73 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.23 29.63 16.24 66.45 49.75 33.32 16.81 90.25%
EPS 2.31 2.00 0.33 6.72 5.31 3.85 2.43 -3.31%
DPS 0.00 0.00 0.00 2.99 2.99 2.99 2.99 -
NAPS 0.7581 0.7581 0.7382 0.7382 0.7282 0.7082 0.7282 2.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.315 0.33 0.265 0.565 0.58 0.685 0.67 -
P/RPS 0.71 1.11 1.63 0.85 1.16 2.05 3.98 -68.21%
P/EPS 13.63 16.43 79.69 8.38 10.89 17.73 27.46 -37.23%
EY 7.34 6.09 1.25 11.93 9.18 5.64 3.64 59.40%
DY 0.00 0.00 0.00 5.31 5.17 4.38 4.48 -
P/NAPS 0.41 0.43 0.36 0.76 0.79 0.96 0.92 -41.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 28/05/19 -
Price 0.355 0.275 0.34 0.435 0.57 0.655 0.68 -
P/RPS 0.80 0.93 2.09 0.65 1.14 1.96 4.04 -65.92%
P/EPS 15.36 13.69 102.24 6.45 10.70 16.95 27.87 -32.70%
EY 6.51 7.30 0.98 15.50 9.34 5.90 3.59 48.54%
DY 0.00 0.00 0.00 6.90 5.26 4.58 4.41 -
P/NAPS 0.47 0.36 0.46 0.59 0.78 0.92 0.93 -36.47%

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