[TUNEPRO] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.05%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 567,605 538,768 508,206 465,694 433,296 376,350 181,540 20.91%
PBT 60,644 58,716 103,828 65,552 71,365 70,686 42,900 5.93%
Tax -5,025 -4,361 -11,482 -1,946 -2,094 -3,794 -6,053 -3.05%
NP 55,618 54,354 92,345 63,605 69,270 66,892 36,846 7.10%
-
NP to SH 51,357 50,234 84,576 60,648 66,346 62,688 31,013 8.76%
-
Tax Rate 8.29% 7.43% 11.06% 2.97% 2.93% 5.37% 14.11% -
Total Cost 511,986 484,413 415,861 402,089 364,025 309,458 144,693 23.43%
-
Net Worth 518,714 496,161 481,126 428,503 383,397 338,291 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 30,070 52,122 50,117 40,494 - - - -
Div Payout % 58.55% 103.76% 59.26% 66.77% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 518,714 496,161 481,126 428,503 383,397 338,291 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 725,501 0.59%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.80% 10.09% 18.17% 13.66% 15.99% 17.77% 20.30% -
ROE 9.90% 10.12% 17.58% 14.15% 17.30% 18.53% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.50 71.67 67.60 61.95 57.64 50.06 25.02 20.20%
EPS 6.83 6.68 11.25 8.07 8.83 8.64 217.81 -43.82%
DPS 4.00 6.93 6.67 5.39 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.57 0.51 0.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.32 71.49 67.43 61.79 57.49 49.94 24.09 20.91%
EPS 6.81 6.67 11.22 8.05 8.80 8.32 4.12 8.73%
DPS 3.99 6.92 6.65 5.37 0.00 0.00 0.00 -
NAPS 0.6883 0.6584 0.6384 0.5686 0.5087 0.4489 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.765 1.14 1.64 1.30 2.26 2.04 0.00 -
P/RPS 1.01 1.59 2.43 2.10 3.92 4.07 0.00 -
P/EPS 11.20 17.06 14.58 16.11 25.61 24.46 0.00 -
EY 8.93 5.86 6.86 6.21 3.91 4.09 0.00 -
DY 5.23 6.08 4.07 4.14 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 2.56 2.28 4.43 4.53 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 21/11/17 25/11/16 16/11/15 17/11/14 18/11/13 - -
Price 0.73 1.06 1.62 1.47 2.07 1.90 0.00 -
P/RPS 0.97 1.48 2.40 2.37 3.59 3.80 0.00 -
P/EPS 10.69 15.86 14.40 18.22 23.45 22.78 0.00 -
EY 9.36 6.30 6.94 5.49 4.26 4.39 0.00 -
DY 5.48 6.54 4.12 3.66 0.00 0.00 0.00 -
P/NAPS 1.06 1.61 2.53 2.58 4.06 4.22 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