[TUNEPRO] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.34%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 512,077 508,772 498,491 480,193 475,369 462,108 448,364 9.23%
PBT 105,230 101,951 85,214 76,522 76,941 79,183 76,461 23.65%
Tax -10,792 -9,577 -5,251 -3,640 -5,105 -3,698 -3,571 108.60%
NP 94,438 92,374 79,963 72,882 71,836 75,485 72,890 18.79%
-
NP to SH 86,918 85,444 75,119 68,971 68,057 71,361 69,564 15.95%
-
Tax Rate 10.26% 9.39% 6.16% 4.76% 6.63% 4.67% 4.67% -
Total Cost 417,639 416,398 418,528 407,311 403,533 386,623 375,474 7.33%
-
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 37,587 105,563 67,975 60,758 91,113 89,765 59,394 -26.22%
Div Payout % 43.25% 123.55% 90.49% 88.09% 133.88% 125.79% 85.38% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.44% 18.16% 16.04% 15.18% 15.11% 16.33% 16.26% -
ROE 18.07% 18.63% 15.86% 15.29% 15.88% 17.26% 16.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.12 67.68 66.31 63.88 63.23 61.47 59.64 9.24%
EPS 11.56 11.37 9.99 9.17 9.05 9.49 9.25 15.97%
DPS 5.00 14.04 9.04 8.08 12.12 11.94 7.90 -26.22%
NAPS 0.64 0.61 0.63 0.60 0.57 0.55 0.57 8.00%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.95 67.51 66.14 63.72 63.08 61.32 59.49 9.24%
EPS 11.53 11.34 9.97 9.15 9.03 9.47 9.23 15.94%
DPS 4.99 14.01 9.02 8.06 12.09 11.91 7.88 -26.19%
NAPS 0.6384 0.6085 0.6284 0.5985 0.5686 0.5486 0.5686 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.64 1.47 1.35 1.29 1.30 1.64 2.00 -
P/RPS 2.41 2.17 2.04 2.02 2.06 2.67 3.35 -19.66%
P/EPS 14.18 12.93 13.51 14.06 14.36 17.28 21.61 -24.43%
EY 7.05 7.73 7.40 7.11 6.96 5.79 4.63 32.25%
DY 3.05 9.55 6.70 6.26 9.32 7.28 3.95 -15.79%
P/NAPS 2.56 2.41 2.14 2.15 2.28 2.98 3.51 -18.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 -
Price 1.62 1.64 1.51 1.19 1.47 1.31 1.82 -
P/RPS 2.38 2.42 2.28 1.86 2.32 2.13 3.05 -15.20%
P/EPS 14.01 14.43 15.11 12.97 16.24 13.80 19.67 -20.19%
EY 7.14 6.93 6.62 7.71 6.16 7.25 5.08 25.39%
DY 3.09 8.56 5.99 6.79 8.24 9.11 4.34 -20.21%
P/NAPS 2.53 2.69 2.40 1.98 2.58 2.38 3.19 -14.28%

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