[TUNEPRO] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -26.99%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 130,922 122,771 115,254 111,246 126,098 109,510 101,510 18.43%
PBT 27,359 13,422 18,436 17,305 27,778 15,664 15,714 44.57%
Tax -2,180 -147 -1,210 -103 -3,645 1,260 -1,083 59.22%
NP 25,179 13,275 17,226 17,202 24,133 16,924 14,631 43.46%
-
NP to SH 23,486 12,862 16,143 16,480 22,572 16,166 14,346 38.78%
-
Tax Rate 7.97% 1.10% 6.56% 0.60% 13.12% -8.04% 6.89% -
Total Cost 105,743 109,496 98,028 94,044 101,965 92,586 86,879 13.95%
-
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 30,371 - 30,371 - - - -
Div Payout % - 236.13% - 184.29% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.23% 10.81% 14.95% 15.46% 19.14% 15.45% 14.41% -
ROE 5.21% 3.00% 3.90% 3.85% 5.56% 4.22% 3.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.42 16.33 15.33 14.80 16.77 14.57 13.50 18.46%
EPS 3.12 1.71 2.15 2.19 3.00 2.15 1.91 38.57%
DPS 0.00 4.04 0.00 4.04 0.00 0.00 0.00 -
NAPS 0.60 0.57 0.55 0.57 0.54 0.51 0.49 14.41%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.37 16.29 15.29 14.76 16.73 14.53 13.47 18.41%
EPS 3.12 1.71 2.14 2.19 3.00 2.15 1.90 39.06%
DPS 0.00 4.03 0.00 4.03 0.00 0.00 0.00 -
NAPS 0.5985 0.5686 0.5486 0.5686 0.5387 0.5087 0.4888 14.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.30 1.64 2.00 1.70 2.26 2.27 -
P/RPS 7.41 7.96 10.70 13.52 10.13 15.51 16.81 -41.99%
P/EPS 41.29 75.98 76.37 91.23 56.62 105.10 118.95 -50.51%
EY 2.42 1.32 1.31 1.10 1.77 0.95 0.84 102.07%
DY 0.00 3.11 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 2.15 2.28 2.98 3.51 3.15 4.43 4.63 -39.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 -
Price 1.19 1.47 1.31 1.82 1.97 2.07 2.47 -
P/RPS 6.83 9.00 8.54 12.30 11.74 14.21 18.29 -48.05%
P/EPS 38.09 85.92 61.01 83.02 65.61 96.26 129.43 -55.65%
EY 2.63 1.16 1.64 1.20 1.52 1.04 0.77 126.29%
DY 0.00 2.75 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.98 2.58 2.38 3.19 3.65 4.06 5.04 -46.26%

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