[TUNEPRO] QoQ TTM 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- -3.83%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 480,193 475,369 462,108 448,364 451,070 430,839 420,139 9.28%
PBT 76,522 76,941 79,183 76,461 81,300 76,758 81,168 -3.84%
Tax -3,640 -5,105 -3,698 -3,571 -5,216 -2,443 -6,154 -29.46%
NP 72,882 71,836 75,485 72,890 76,084 74,315 75,014 -1.89%
-
NP to SH 68,971 68,057 71,361 69,564 72,331 70,742 71,392 -2.26%
-
Tax Rate 4.76% 6.63% 4.67% 4.67% 6.42% 3.18% 7.58% -
Total Cost 407,311 403,533 386,623 375,474 374,986 356,524 345,125 11.64%
-
Net Worth 451,056 428,503 413,467 428,503 405,950 383,472 368,362 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 60,758 91,113 89,765 59,394 58,041 58,041 29,017 63.44%
Div Payout % 88.09% 133.88% 125.79% 85.38% 80.24% 82.05% 40.65% -
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 451,056 428,503 413,467 428,503 405,950 383,472 368,362 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 15.18% 15.11% 16.33% 16.26% 16.87% 17.25% 17.85% -
ROE 15.29% 15.88% 17.26% 16.23% 17.82% 18.45% 19.38% -
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 63.88 63.23 61.47 59.64 60.00 57.30 55.89 9.29%
EPS 9.17 9.05 9.49 9.25 9.62 9.41 9.50 -2.32%
DPS 8.08 12.12 11.94 7.90 7.72 7.72 3.86 63.41%
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 63.89 63.25 61.49 59.66 60.02 57.33 55.90 9.28%
EPS 9.18 9.06 9.50 9.26 9.62 9.41 9.50 -2.25%
DPS 8.08 12.12 11.94 7.90 7.72 7.72 3.86 63.41%
NAPS 0.6002 0.5702 0.5502 0.5702 0.5402 0.5103 0.4901 14.42%
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 2.02 2.06 2.67 3.35 2.83 3.94 4.06 -37.13%
P/EPS 14.06 14.36 17.28 21.61 17.67 24.02 23.90 -29.72%
EY 7.11 6.96 5.79 4.63 5.66 4.16 4.18 42.35%
DY 6.26 9.32 7.28 3.95 4.54 3.42 1.70 137.89%
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 1.86 2.32 2.13 3.05 3.28 3.61 4.42 -43.75%
P/EPS 12.97 16.24 13.80 19.67 20.47 22.00 26.01 -37.03%
EY 7.71 6.16 7.25 5.08 4.88 4.55 3.84 58.95%
DY 6.79 8.24 9.11 4.34 3.92 3.73 1.56 165.86%
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