[TUNEPRO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.05%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 333,301 374,969 425,704 404,076 381,155 349,271 324,972 0.42%
PBT 31,585 49,363 45,483 44,037 77,871 49,164 53,524 -8.40%
Tax -4,991 -2,672 -3,769 -3,271 -8,612 -1,460 -1,571 21.22%
NP 26,594 46,691 41,714 40,766 69,259 47,704 51,953 -10.55%
-
NP to SH 17,375 40,039 38,518 37,676 63,432 45,486 49,760 -16.07%
-
Tax Rate 15.80% 5.41% 8.29% 7.43% 11.06% 2.97% 2.94% -
Total Cost 306,707 328,278 383,990 363,310 311,896 301,567 273,019 1.95%
-
Net Worth 571,337 548,784 518,714 496,161 481,126 428,503 383,397 6.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 571,337 548,784 518,714 496,161 481,126 428,503 383,397 6.86%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.98% 12.45% 9.80% 10.09% 18.17% 13.66% 15.99% -
ROE 3.04% 7.30% 7.43% 7.59% 13.18% 10.62% 12.98% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.34 49.88 56.63 53.75 50.70 46.46 43.23 0.42%
EPS 2.31 5.33 5.12 5.01 8.44 6.05 6.62 -16.08%
DPS 0.00 3.00 3.00 5.20 5.00 4.04 0.00 -
NAPS 0.76 0.73 0.69 0.66 0.64 0.57 0.51 6.86%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.23 49.75 56.49 53.62 50.58 46.34 43.12 0.42%
EPS 2.31 5.31 5.11 5.00 8.42 6.04 6.60 -16.03%
DPS 0.00 2.99 2.99 5.19 4.99 4.03 0.00 -
NAPS 0.7581 0.7282 0.6883 0.6584 0.6384 0.5686 0.5087 6.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.315 0.58 0.765 1.14 1.64 1.30 2.26 -
P/RPS 0.71 1.16 1.35 2.12 3.23 2.80 5.23 -28.28%
P/EPS 13.63 10.89 14.93 22.75 19.44 21.49 34.14 -14.17%
EY 7.34 9.18 6.70 4.40 5.14 4.65 2.93 16.52%
DY 0.00 5.17 3.92 4.56 3.05 3.11 0.00 -
P/NAPS 0.41 0.79 1.11 1.73 2.56 2.28 4.43 -32.71%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 21/11/19 15/11/18 21/11/17 25/11/16 16/11/15 17/11/14 -
Price 0.355 0.57 0.73 1.06 1.62 1.47 2.07 -
P/RPS 0.80 1.14 1.29 1.97 3.20 3.16 4.79 -25.77%
P/EPS 15.36 10.70 14.25 21.15 19.20 24.30 31.27 -11.16%
EY 6.51 9.34 7.02 4.73 5.21 4.12 3.20 12.55%
DY 0.00 5.26 4.11 4.91 3.09 2.75 0.00 -
P/NAPS 0.47 0.78 1.06 1.61 2.53 2.58 4.06 -30.16%

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