[TUNEPRO] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 39.63%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 122,771 115,254 111,246 126,098 109,510 101,510 113,952 5.09%
PBT 13,422 18,436 17,305 27,778 15,664 15,714 22,144 -28.35%
Tax -147 -1,210 -103 -3,645 1,260 -1,083 -1,748 -80.77%
NP 13,275 17,226 17,202 24,133 16,924 14,631 20,396 -24.87%
-
NP to SH 12,862 16,143 16,480 22,572 16,166 14,346 19,247 -23.54%
-
Tax Rate 1.10% 6.56% 0.60% 13.12% -8.04% 6.89% 7.89% -
Total Cost 109,496 98,028 94,044 101,965 92,586 86,879 93,556 11.04%
-
Net Worth 428,503 413,467 428,503 405,950 383,397 368,362 375,879 9.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 30,371 - 30,371 - - - 29,017 3.08%
Div Payout % 236.13% - 184.29% - - - 150.77% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 428,503 413,467 428,503 405,950 383,397 368,362 375,879 9.11%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.81% 14.95% 15.46% 19.14% 15.45% 14.41% 17.90% -
ROE 3.00% 3.90% 3.85% 5.56% 4.22% 3.89% 5.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.33 15.33 14.80 16.77 14.57 13.50 15.16 5.07%
EPS 1.71 2.15 2.19 3.00 2.15 1.91 2.56 -23.56%
DPS 4.04 0.00 4.04 0.00 0.00 0.00 3.86 3.08%
NAPS 0.57 0.55 0.57 0.54 0.51 0.49 0.50 9.11%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.29 15.29 14.76 16.73 14.53 13.47 15.12 5.08%
EPS 1.71 2.14 2.19 3.00 2.15 1.90 2.55 -23.36%
DPS 4.03 0.00 4.03 0.00 0.00 0.00 3.85 3.09%
NAPS 0.5686 0.5486 0.5686 0.5387 0.5087 0.4888 0.4988 9.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.30 1.64 2.00 1.70 2.26 2.27 1.97 -
P/RPS 7.96 10.70 13.52 10.13 15.51 16.81 13.00 -27.87%
P/EPS 75.98 76.37 91.23 56.62 105.10 118.95 76.95 -0.84%
EY 1.32 1.31 1.10 1.77 0.95 0.84 1.30 1.02%
DY 3.11 0.00 2.02 0.00 0.00 0.00 1.96 36.00%
P/NAPS 2.28 2.98 3.51 3.15 4.43 4.63 3.94 -30.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 -
Price 1.47 1.31 1.82 1.97 2.07 2.47 2.20 -
P/RPS 9.00 8.54 12.30 11.74 14.21 18.29 14.51 -27.24%
P/EPS 85.92 61.01 83.02 65.61 96.26 129.43 85.93 -0.00%
EY 1.16 1.64 1.20 1.52 1.04 0.77 1.16 0.00%
DY 2.75 0.00 2.22 0.00 0.00 0.00 1.75 35.12%
P/NAPS 2.58 2.38 3.19 3.65 4.06 5.04 4.40 -29.92%

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