[TUNEPRO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.02%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 568,434 527,918 510,158 453,000 430,924 366,906 135,386 26.99%
PBT 67,590 56,334 122,340 71,484 75,716 65,882 36,538 10.79%
Tax -4,282 -2,664 -14,500 -2,626 -5,662 -790 -3,388 3.97%
NP 63,308 53,670 107,840 68,858 70,054 65,092 33,150 11.38%
-
NP to SH 58,768 49,884 98,192 65,248 67,186 60,400 27,818 13.26%
-
Tax Rate 6.34% 4.73% 11.85% 3.67% 7.48% 1.20% 9.27% -
Total Cost 505,126 474,248 402,318 384,142 360,870 301,814 102,236 30.49%
-
Net Worth 503,679 481,126 458,573 413,467 368,362 323,256 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 45,105 78,183 75,175 - - - - -
Div Payout % 76.75% 156.73% 76.56% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 503,679 481,126 458,573 413,467 368,362 323,256 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 715,154 0.83%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.14% 10.17% 21.14% 15.20% 16.26% 17.74% 24.49% -
ROE 11.67% 10.37% 21.41% 15.78% 18.24% 18.68% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.61 70.22 67.86 60.26 57.32 48.81 19.01 25.85%
EPS 7.82 6.64 13.06 8.68 8.94 8.48 195.38 -41.49%
DPS 6.00 10.40 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.61 0.55 0.49 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.43 70.05 67.69 60.11 57.18 48.68 17.96 27.00%
EPS 7.80 6.62 13.03 8.66 8.91 8.01 3.69 13.28%
DPS 5.99 10.37 9.98 0.00 0.00 0.00 0.00 -
NAPS 0.6683 0.6384 0.6085 0.5486 0.4888 0.4289 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.90 1.24 1.47 1.64 2.27 1.85 0.00 -
P/RPS 1.19 1.77 2.17 2.72 3.96 3.79 0.00 -
P/EPS 11.51 18.69 11.25 18.90 25.40 23.03 0.00 -
EY 8.69 5.35 8.89 5.29 3.94 4.34 0.00 -
DY 6.67 8.39 6.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.94 2.41 2.98 4.63 4.30 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 18/08/17 19/08/16 18/08/15 18/08/14 26/08/13 - -
Price 0.86 1.01 1.64 1.31 2.47 1.93 0.00 -
P/RPS 1.14 1.44 2.42 2.17 4.31 3.95 0.00 -
P/EPS 11.00 15.22 12.56 15.09 27.64 24.02 0.00 -
EY 9.09 6.57 7.96 6.63 3.62 4.16 0.00 -
DY 6.98 10.30 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.58 2.69 2.38 5.04 4.49 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