[TUNEPRO] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.94%
YoY- 117.56%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 420,139 415,336 388,130 372,771 342,423 296,602 226,663 51.06%
PBT 81,168 81,368 76,251 79,151 72,983 67,000 58,311 24.74%
Tax -6,154 -3,662 -3,718 -8,137 -8,532 -11,595 -9,831 -26.88%
NP 75,014 77,706 72,533 71,014 64,451 55,405 48,480 33.88%
-
NP to SH 71,392 73,351 67,998 65,145 57,680 48,267 41,390 43.96%
-
Tax Rate 7.58% 4.50% 4.88% 10.28% 11.69% 17.31% 16.86% -
Total Cost 345,125 337,630 315,597 301,757 277,972 241,197 178,183 55.57%
-
Net Worth 368,362 375,879 360,468 338,291 323,256 300,703 105,695 130.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 29,017 29,017 - - - - - -
Div Payout % 40.65% 39.56% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 368,362 375,879 360,468 338,291 323,256 300,703 105,695 130.39%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 588,124 17.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.85% 18.71% 18.69% 19.05% 18.82% 18.68% 21.39% -
ROE 19.38% 19.51% 18.86% 19.26% 17.84% 16.05% 39.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.89 55.25 51.68 49.59 45.55 39.45 38.60 28.07%
EPS 9.50 9.76 9.05 8.67 7.67 6.42 7.05 22.06%
DPS 3.86 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.48 0.45 0.43 0.40 0.18 95.31%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.75 55.11 51.50 49.46 45.44 39.36 30.08 51.05%
EPS 9.47 9.73 9.02 8.64 7.65 6.40 5.49 43.97%
DPS 3.85 3.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4888 0.4988 0.4783 0.4489 0.4289 0.399 0.1402 130.45%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 2.27 1.97 1.95 2.04 1.85 1.40 0.00 -
P/RPS 4.06 3.57 3.77 4.11 4.06 3.55 0.00 -
P/EPS 23.90 20.19 21.54 23.54 24.11 21.81 0.00 -
EY 4.18 4.95 4.64 4.25 4.15 4.59 0.00 -
DY 1.70 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 3.94 4.06 4.53 4.30 3.50 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/05/14 24/02/14 18/11/13 - - - -
Price 2.47 2.20 1.82 1.90 0.00 0.00 0.00 -
P/RPS 4.42 3.98 3.52 3.83 0.00 0.00 0.00 -
P/EPS 26.01 22.55 20.10 21.93 0.00 0.00 0.00 -
EY 3.84 4.44 4.98 4.56 0.00 0.00 0.00 -
DY 1.56 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 4.40 3.79 4.22 0.00 0.00 0.00 -

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