[TUNEPRO] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.37%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 542,598 539,542 525,501 517,158 516,621 512,077 508,772 4.37%
PBT 52,898 60,849 61,680 83,750 94,683 105,230 101,951 -35.35%
Tax -2,880 -2,757 -2,180 -8,058 -8,098 -10,792 -9,577 -55.01%
NP 50,018 58,092 59,500 75,692 86,585 94,438 92,374 -33.49%
-
NP to SH 46,027 54,220 55,822 69,287 79,976 86,918 85,444 -33.72%
-
Tax Rate 5.44% 4.53% 3.53% 9.62% 8.55% 10.26% 9.39% -
Total Cost 492,580 481,450 466,001 441,466 430,036 417,639 416,398 11.81%
-
Net Worth 503,679 496,161 481,126 511,196 496,161 481,126 458,573 6.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 78,183 78,183 115,771 114,267 112,763 37,587 105,563 -18.09%
Div Payout % 169.86% 144.20% 207.39% 164.92% 141.00% 43.25% 123.55% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 503,679 496,161 481,126 511,196 496,161 481,126 458,573 6.43%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.22% 10.77% 11.32% 14.64% 16.76% 18.44% 18.16% -
ROE 9.14% 10.93% 11.60% 13.55% 16.12% 18.07% 18.63% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.18 71.77 69.90 68.79 68.72 68.12 67.68 4.37%
EPS 6.12 7.21 7.43 9.22 10.64 11.56 11.37 -33.75%
DPS 10.40 10.40 15.40 15.20 15.00 5.00 14.04 -18.08%
NAPS 0.67 0.66 0.64 0.68 0.66 0.64 0.61 6.43%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.00 71.59 69.73 68.62 68.55 67.95 67.51 4.37%
EPS 6.11 7.19 7.41 9.19 10.61 11.53 11.34 -33.71%
DPS 10.37 10.37 15.36 15.16 14.96 4.99 14.01 -18.12%
NAPS 0.6683 0.6584 0.6384 0.6783 0.6584 0.6384 0.6085 6.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.05 1.14 1.24 1.40 1.42 1.64 1.47 -
P/RPS 1.45 1.59 1.77 2.04 2.07 2.41 2.17 -23.51%
P/EPS 17.15 15.81 16.70 15.19 13.35 14.18 12.93 20.65%
EY 5.83 6.33 5.99 6.58 7.49 7.05 7.73 -17.10%
DY 9.90 9.12 12.42 10.86 10.56 3.05 9.55 2.42%
P/NAPS 1.57 1.73 1.94 2.06 2.15 2.56 2.41 -24.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 -
Price 1.01 1.06 1.01 1.54 1.37 1.62 1.64 -
P/RPS 1.40 1.48 1.44 2.24 1.99 2.38 2.42 -30.50%
P/EPS 16.50 14.70 13.60 16.71 12.88 14.01 14.43 9.32%
EY 6.06 6.80 7.35 5.98 7.77 7.14 6.93 -8.53%
DY 10.30 9.81 15.25 9.87 10.95 3.09 8.56 13.09%
P/NAPS 1.51 1.61 1.58 2.26 2.08 2.53 2.69 -31.88%

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