[TUNEPRO] QoQ 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- 12.69%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 115,254 111,246 126,098 109,510 101,510 113,952 107,363 4.85%
PBT 18,436 17,305 27,778 15,664 15,714 22,144 24,038 -16.25%
Tax -1,210 -103 -3,645 1,260 -1,083 -1,748 -872 24.48%
NP 17,226 17,202 24,133 16,924 14,631 20,396 23,166 -17.96%
-
NP to SH 16,143 16,480 22,572 16,166 14,346 19,247 21,553 -17.56%
-
Tax Rate 6.56% 0.60% 13.12% -8.04% 6.89% 7.89% 3.63% -
Total Cost 98,028 94,044 101,965 92,586 86,879 93,556 84,197 10.70%
-
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 - -
Div Payout % - 184.29% - - - 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 14.95% 15.46% 19.14% 15.45% 14.41% 17.90% 21.58% -
ROE 3.90% 3.85% 5.56% 4.22% 3.89% 5.12% 5.97% -
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 15.33 14.80 16.77 14.57 13.50 15.16 14.28 4.85%
EPS 2.15 2.19 3.00 2.15 1.91 2.56 2.87 -17.55%
DPS 0.00 4.04 0.00 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 15.29 14.76 16.73 14.53 13.47 15.12 14.25 4.82%
EPS 2.14 2.19 3.00 2.15 1.90 2.55 2.86 -17.62%
DPS 0.00 4.03 0.00 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 10.70 13.52 10.13 15.51 16.81 13.00 13.65 -15.02%
P/EPS 76.37 91.23 56.62 105.10 118.95 76.95 68.02 8.04%
EY 1.31 1.10 1.77 0.95 0.84 1.30 1.47 -7.41%
DY 0.00 2.02 0.00 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 8.54 12.30 11.74 14.21 18.29 14.51 12.74 -23.46%
P/EPS 61.01 83.02 65.61 96.26 129.43 85.93 63.48 -2.61%
EY 1.64 1.20 1.52 1.04 0.77 1.16 1.58 2.52%
DY 0.00 2.22 0.00 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