[TUNEPRO] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.09%
YoY- -56.6%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 331,072 390,551 331,922 333,301 374,969 425,704 404,076 -3.26%
PBT 25,817 -37,246 711 31,585 49,363 45,483 44,037 -8.51%
Tax -6,676 894 -4,190 -4,991 -2,672 -3,769 -3,271 12.62%
NP 19,141 -36,352 -3,479 26,594 46,691 41,714 40,766 -11.83%
-
NP to SH 15,249 -34,950 -2,861 17,375 40,039 38,518 37,676 -13.98%
-
Tax Rate 25.86% - 589.31% 15.80% 5.41% 8.29% 7.43% -
Total Cost 311,931 426,903 335,401 306,707 328,278 383,990 363,310 -2.50%
-
Net Worth 541,406 518,714 571,337 571,337 548,784 518,714 496,161 1.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 22,552 22,552 39,091 -
Div Payout % - - - - 56.33% 58.55% 103.76% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 541,406 518,714 571,337 571,337 548,784 518,714 496,161 1.46%
NOSH 752,159 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.78% -9.31% -1.05% 7.98% 12.45% 9.80% 10.09% -
ROE 2.82% -6.74% -0.50% 3.04% 7.30% 7.43% 7.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.03 51.95 44.15 44.34 49.88 56.63 53.75 -3.26%
EPS 2.03 -4.65 -0.38 2.31 5.33 5.12 5.01 -13.97%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 5.20 -
NAPS 0.72 0.69 0.76 0.76 0.73 0.69 0.66 1.46%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.93 51.82 44.04 44.23 49.75 56.49 53.62 -3.26%
EPS 2.02 -4.64 -0.38 2.31 5.31 5.11 5.00 -14.01%
DPS 0.00 0.00 0.00 0.00 2.99 2.99 5.19 -
NAPS 0.7184 0.6883 0.7581 0.7581 0.7282 0.6883 0.6584 1.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.435 0.26 0.455 0.315 0.58 0.765 1.14 -
P/RPS 0.99 0.50 1.03 0.71 1.16 1.35 2.12 -11.91%
P/EPS 21.45 -5.59 -119.56 13.63 10.89 14.93 22.75 -0.97%
EY 4.66 -17.88 -0.84 7.34 9.18 6.70 4.40 0.96%
DY 0.00 0.00 0.00 0.00 5.17 3.92 4.56 -
P/NAPS 0.60 0.38 0.60 0.41 0.79 1.11 1.73 -16.17%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 25/11/22 17/11/21 20/11/20 21/11/19 15/11/18 21/11/17 -
Price 0.415 0.26 0.51 0.355 0.57 0.73 1.06 -
P/RPS 0.94 0.50 1.16 0.80 1.14 1.29 1.97 -11.59%
P/EPS 20.46 -5.59 -134.01 15.36 10.70 14.25 21.15 -0.55%
EY 4.89 -17.88 -0.75 6.51 9.34 7.02 4.73 0.55%
DY 0.00 0.00 0.00 0.00 5.26 4.11 4.91 -
P/NAPS 0.58 0.38 0.67 0.47 0.78 1.06 1.61 -15.64%

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