[TUNEPRO] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.73%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 515,388 564,226 539,542 512,077 475,369 430,839 372,771 5.54%
PBT 58,951 54,344 60,849 105,230 76,941 76,758 79,151 -4.79%
Tax -1,055 -3,378 -2,757 -10,792 -5,105 -2,443 -8,137 -28.84%
NP 57,896 50,966 58,092 94,438 71,836 74,315 71,014 -3.34%
-
NP to SH 50,835 46,869 54,220 86,918 68,057 70,742 65,145 -4.04%
-
Tax Rate 1.79% 6.22% 4.53% 10.26% 6.63% 3.18% 10.28% -
Total Cost 457,492 513,260 481,450 417,639 403,533 356,524 301,757 7.17%
-
Net Worth 548,784 518,714 496,161 481,126 428,503 383,472 338,291 8.39%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 45,105 45,105 78,183 37,587 91,113 58,041 - -
Div Payout % 88.73% 96.24% 144.20% 43.25% 133.88% 82.05% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 548,784 518,714 496,161 481,126 428,503 383,472 338,291 8.39%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.23% 9.03% 10.77% 18.44% 15.11% 17.25% 19.05% -
ROE 9.26% 9.04% 10.93% 18.07% 15.88% 18.45% 19.26% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 68.56 75.05 71.77 68.12 63.23 57.30 49.59 5.54%
EPS 6.76 6.23 7.21 11.56 9.05 9.41 8.67 -4.06%
DPS 6.00 6.00 10.40 5.00 12.12 7.72 0.00 -
NAPS 0.73 0.69 0.66 0.64 0.57 0.51 0.45 8.39%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 68.39 74.87 71.59 67.95 63.08 57.17 49.46 5.54%
EPS 6.75 6.22 7.19 11.53 9.03 9.39 8.64 -4.02%
DPS 5.99 5.99 10.37 4.99 12.09 7.70 0.00 -
NAPS 0.7282 0.6883 0.6584 0.6384 0.5686 0.5088 0.4489 8.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.58 0.765 1.14 1.64 1.30 2.26 2.04 -
P/RPS 0.85 1.02 1.59 2.41 2.06 3.94 4.11 -23.09%
P/EPS 8.58 12.27 15.81 14.18 14.36 24.02 23.54 -15.47%
EY 11.66 8.15 6.33 7.05 6.96 4.16 4.25 18.30%
DY 10.34 7.84 9.12 3.05 9.32 3.42 0.00 -
P/NAPS 0.79 1.11 1.73 2.56 2.28 4.43 4.53 -25.24%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 21/11/17 25/11/16 16/11/15 17/11/14 18/11/13 -
Price 0.57 0.73 1.06 1.62 1.47 2.07 1.90 -
P/RPS 0.83 0.97 1.48 2.38 2.32 3.61 3.83 -22.48%
P/EPS 8.43 11.71 14.70 14.01 16.24 22.00 21.93 -14.72%
EY 11.86 8.54 6.80 7.14 6.16 4.55 4.56 17.26%
DY 10.53 8.22 9.81 3.09 8.24 3.73 0.00 -
P/NAPS 0.78 1.06 1.61 2.53 2.58 4.06 4.22 -24.51%

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