[TUNEPRO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 29.2%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 374,969 425,704 404,076 381,155 349,271 324,972 282,263 4.84%
PBT 49,363 45,483 44,037 77,871 49,164 53,524 53,015 -1.18%
Tax -2,672 -3,769 -3,271 -8,612 -1,460 -1,571 -2,846 -1.04%
NP 46,691 41,714 40,766 69,259 47,704 51,953 50,169 -1.18%
-
NP to SH 40,039 38,518 37,676 63,432 45,486 49,760 47,016 -2.64%
-
Tax Rate 5.41% 8.29% 7.43% 11.06% 2.97% 2.94% 5.37% -
Total Cost 328,278 383,990 363,310 311,896 301,567 273,019 232,094 5.94%
-
Net Worth 548,784 518,714 496,161 481,126 428,503 383,397 338,291 8.39%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 22,552 22,552 39,091 37,587 30,371 - - -
Div Payout % 56.33% 58.55% 103.76% 59.26% 66.77% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 548,784 518,714 496,161 481,126 428,503 383,397 338,291 8.39%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.45% 9.80% 10.09% 18.17% 13.66% 15.99% 17.77% -
ROE 7.30% 7.43% 7.59% 13.18% 10.62% 12.98% 13.90% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.88 56.63 53.75 50.70 46.46 43.23 37.55 4.84%
EPS 5.33 5.12 5.01 8.44 6.05 6.62 6.48 -3.20%
DPS 3.00 3.00 5.20 5.00 4.04 0.00 0.00 -
NAPS 0.73 0.69 0.66 0.64 0.57 0.51 0.45 8.39%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.75 56.49 53.62 50.58 46.34 43.12 37.45 4.84%
EPS 5.31 5.11 5.00 8.42 6.04 6.60 6.24 -2.65%
DPS 2.99 2.99 5.19 4.99 4.03 0.00 0.00 -
NAPS 0.7282 0.6883 0.6584 0.6384 0.5686 0.5087 0.4489 8.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.58 0.765 1.14 1.64 1.30 2.26 2.04 -
P/RPS 1.16 1.35 2.12 3.23 2.80 5.23 5.43 -22.67%
P/EPS 10.89 14.93 22.75 19.44 21.49 34.14 32.62 -16.70%
EY 9.18 6.70 4.40 5.14 4.65 2.93 3.07 20.01%
DY 5.17 3.92 4.56 3.05 3.11 0.00 0.00 -
P/NAPS 0.79 1.11 1.73 2.56 2.28 4.43 4.53 -25.24%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 21/11/17 25/11/16 16/11/15 17/11/14 18/11/13 -
Price 0.57 0.73 1.06 1.62 1.47 2.07 1.90 -
P/RPS 1.14 1.29 1.97 3.20 3.16 4.79 5.06 -21.98%
P/EPS 10.70 14.25 21.15 19.20 24.30 31.27 30.38 -15.95%
EY 9.34 7.02 4.73 5.21 4.12 3.20 3.29 18.98%
DY 5.26 4.11 4.91 3.09 2.75 0.00 0.00 -
P/NAPS 0.78 1.06 1.61 2.53 2.58 4.06 4.22 -24.51%

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