[TUNEPRO] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -19.43%
YoY- -34.67%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 472,973 533,032 562,856 525,501 508,772 462,108 420,139 1.99%
PBT 52,786 54,318 58,526 61,680 101,951 79,183 81,168 -6.91%
Tax -4,935 -1,315 -3,689 -2,180 -9,577 -3,698 -6,154 -3.60%
NP 47,851 53,003 54,837 59,500 92,374 75,485 75,014 -7.21%
-
NP to SH 36,724 48,980 50,469 55,822 85,444 71,361 71,392 -10.47%
-
Tax Rate 9.35% 2.42% 6.30% 3.53% 9.39% 4.67% 7.58% -
Total Cost 425,122 480,029 508,019 466,001 416,398 386,623 345,125 3.53%
-
Net Worth 571,337 533,749 503,679 481,126 458,573 413,467 368,362 7.58%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 45,105 45,105 115,771 105,563 89,765 29,017 -
Div Payout % - 92.09% 89.37% 207.39% 123.55% 125.79% 40.65% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 571,337 533,749 503,679 481,126 458,573 413,467 368,362 7.58%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.12% 9.94% 9.74% 11.32% 18.16% 16.33% 17.85% -
ROE 6.43% 9.18% 10.02% 11.60% 18.63% 17.26% 19.38% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 62.92 70.90 74.87 69.90 67.68 61.47 55.89 1.99%
EPS 4.89 6.52 6.71 7.43 11.37 9.49 9.50 -10.46%
DPS 0.00 6.00 6.00 15.40 14.04 11.94 3.86 -
NAPS 0.76 0.71 0.67 0.64 0.61 0.55 0.49 7.58%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 62.76 70.73 74.68 69.73 67.51 61.32 55.75 1.99%
EPS 4.87 6.50 6.70 7.41 11.34 9.47 9.47 -10.48%
DPS 0.00 5.99 5.99 15.36 14.01 11.91 3.85 -
NAPS 0.7581 0.7082 0.6683 0.6384 0.6085 0.5486 0.4888 7.58%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.33 0.685 0.90 1.24 1.47 1.64 2.27 -
P/RPS 0.52 0.97 1.20 1.77 2.17 2.67 4.06 -28.97%
P/EPS 6.76 10.51 13.41 16.70 12.93 17.28 23.90 -18.96%
EY 14.80 9.51 7.46 5.99 7.73 5.79 4.18 23.43%
DY 0.00 8.76 6.67 12.42 9.55 7.28 1.70 -
P/NAPS 0.43 0.96 1.34 1.94 2.41 2.98 4.63 -32.68%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/07/20 21/08/19 29/08/18 18/08/17 19/08/16 18/08/15 18/08/14 -
Price 0.275 0.655 0.86 1.01 1.64 1.31 2.47 -
P/RPS 0.44 0.92 1.15 1.44 2.42 2.13 4.42 -31.89%
P/EPS 5.63 10.05 12.81 13.60 14.43 13.80 26.01 -22.49%
EY 17.76 9.95 7.81 7.35 6.93 7.25 3.84 29.04%
DY 0.00 9.16 6.98 15.25 8.56 9.11 1.56 -
P/NAPS 0.36 0.92 1.28 1.58 2.69 2.38 5.04 -35.56%

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