[TUNEPRO] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.36%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 129,544 111,246 113,952 86,746 16,807 66.56%
PBT 25,997 17,305 22,144 17,027 8,338 32.85%
Tax -1,714 -103 -1,748 -1,804 -40 155.68%
NP 24,283 17,202 20,396 15,223 8,298 30.76%
-
NP to SH 22,628 16,480 19,247 13,894 7,017 33.97%
-
Tax Rate 6.59% 0.60% 7.89% 10.59% 0.48% -
Total Cost 105,261 94,044 93,556 71,523 8,509 87.46%
-
Net Worth 473,608 428,503 375,879 300,703 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 37,587 30,371 29,017 - - -
Div Payout % 166.11% 184.29% 150.77% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 473,608 428,503 375,879 300,703 0 -
NOSH 751,759 751,759 751,759 751,759 670,722 2.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.74% 15.46% 17.90% 17.55% 49.37% -
ROE 4.78% 3.85% 5.12% 4.62% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.23 14.80 15.16 11.54 2.51 61.81%
EPS 3.01 2.19 2.56 2.07 4.93 -11.59%
DPS 5.00 4.04 3.86 0.00 0.00 -
NAPS 0.63 0.57 0.50 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.19 14.76 15.12 11.51 2.23 66.56%
EPS 3.00 2.19 2.55 1.84 0.93 33.99%
DPS 4.99 4.03 3.85 0.00 0.00 -
NAPS 0.6284 0.5686 0.4988 0.399 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.35 2.00 1.97 1.40 0.00 -
P/RPS 7.83 13.52 13.00 12.13 0.00 -
P/EPS 44.85 91.23 76.95 75.75 0.00 -
EY 2.23 1.10 1.30 1.32 0.00 -
DY 3.70 2.02 1.96 0.00 0.00 -
P/NAPS 2.14 3.51 3.94 3.50 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/05/16 19/05/15 22/05/14 21/05/13 - -
Price 1.51 1.82 2.20 2.14 0.00 -
P/RPS 8.76 12.30 14.51 18.55 0.00 -
P/EPS 50.17 83.02 85.93 115.79 0.00 -
EY 1.99 1.20 1.16 0.86 0.00 -
DY 3.31 2.22 1.75 0.00 0.00 -
P/NAPS 2.40 3.19 4.40 5.35 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