[TUNEPRO] YoY Cumulative 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- 97.96%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 284,217 263,959 255,079 226,500 215,462 183,453 67,693 26.99%
PBT 33,795 28,167 61,170 35,742 37,858 32,941 18,269 10.79%
Tax -2,141 -1,332 -7,250 -1,313 -2,831 -395 -1,694 3.97%
NP 31,654 26,835 53,920 34,429 35,027 32,546 16,575 11.38%
-
NP to SH 29,384 24,942 49,096 32,624 33,593 30,200 13,909 13.26%
-
Tax Rate 6.34% 4.73% 11.85% 3.67% 7.48% 1.20% 9.27% -
Total Cost 252,563 237,124 201,159 192,071 180,435 150,907 51,118 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 22,552 39,091 37,587 - - - - -
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 5.83% 5.18% 10.71% 7.89% 9.12% 9.34% 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 37.81 35.11 33.93 30.13 28.66 24.40 9.51 25.85%
EPS 3.91 3.32 6.53 4.34 4.47 4.24 97.69 -41.49%
DPS 3.00 5.20 5.00 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 37.71 35.02 33.85 30.05 28.59 24.34 8.98 27.00%
EPS 3.90 3.31 6.51 4.33 4.46 4.01 1.85 13.22%
DPS 2.99 5.19 4.99 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 2.38 3.53 4.33 5.44 7.92 7.58 0.00 -
P/EPS 23.03 37.37 22.51 37.79 50.80 46.05 0.00 -
EY 4.34 2.68 4.44 2.65 1.97 2.17 0.00 -
DY 3.33 4.19 3.40 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 2.27 2.88 4.83 4.35 8.62 7.91 0.00 -
P/EPS 22.00 30.44 25.11 30.19 55.27 48.04 0.00 -
EY 4.54 3.28 3.98 3.31 1.81 2.08 0.00 -
DY 3.49 5.15 3.05 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