[TUNEPRO] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.13%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 126,076 122,771 109,510 98,810 68,462 16.47%
PBT 16,701 13,422 15,664 20,074 13,906 4.68%
Tax -1,362 -147 1,260 -2,451 -2,846 -16.81%
NP 15,339 13,275 16,924 17,623 11,060 8.51%
-
NP to SH 14,336 12,862 16,166 16,816 9,351 11.26%
-
Tax Rate 8.16% 1.10% -8.04% 12.21% 20.47% -
Total Cost 110,737 109,496 92,586 81,187 57,402 17.83%
-
Net Worth 481,126 428,503 383,397 338,291 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 37,587 30,371 - - - -
Div Payout % 262.19% 236.13% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 481,126 428,503 383,397 338,291 0 -
NOSH 751,759 751,759 751,759 751,759 725,501 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.17% 10.81% 15.45% 17.84% 16.15% -
ROE 2.98% 3.00% 4.22% 4.97% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.77 16.33 14.57 13.14 9.44 15.43%
EPS 1.91 1.71 2.15 2.32 65.68 -58.67%
DPS 5.00 4.04 0.00 0.00 0.00 -
NAPS 0.64 0.57 0.51 0.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.73 16.29 14.53 13.11 9.08 16.49%
EPS 1.90 1.71 2.15 2.23 1.24 11.25%
DPS 4.99 4.03 0.00 0.00 0.00 -
NAPS 0.6384 0.5686 0.5087 0.4489 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 1.64 1.30 2.26 2.04 0.00 -
P/RPS 9.78 7.96 15.51 15.52 0.00 -
P/EPS 86.00 75.98 105.10 91.20 0.00 -
EY 1.16 1.32 0.95 1.10 0.00 -
DY 3.05 3.11 0.00 0.00 0.00 -
P/NAPS 2.56 2.28 4.43 4.53 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/11/16 16/11/15 17/11/14 18/11/13 - -
Price 1.62 1.47 2.07 1.90 0.00 -
P/RPS 9.66 9.00 14.21 14.46 0.00 -
P/EPS 84.95 85.92 96.26 84.94 0.00 -
EY 1.18 1.16 1.04 1.18 0.00 -
DY 3.09 2.75 0.00 0.00 0.00 -
P/NAPS 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