[TUNEPRO] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 480,193 451,070 388,130 226,663 28.43%
PBT 76,522 81,300 76,251 58,311 9.48%
Tax -3,640 -5,216 -3,718 -9,831 -28.19%
NP 72,882 76,084 72,533 48,480 14.55%
-
NP to SH 68,971 72,331 67,998 41,390 18.55%
-
Tax Rate 4.76% 6.42% 4.88% 16.86% -
Total Cost 407,311 374,986 315,597 178,183 31.73%
-
Net Worth 451,056 405,950 360,468 105,695 62.20%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 60,758 58,041 - - -
Div Payout % 88.09% 80.24% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 451,056 405,950 360,468 105,695 62.20%
NOSH 751,759 751,759 751,759 588,124 8.52%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.18% 16.87% 18.69% 21.39% -
ROE 15.29% 17.82% 18.86% 39.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.88 60.00 51.68 38.60 18.28%
EPS 9.17 9.62 9.05 7.05 9.15%
DPS 8.08 7.72 0.00 0.00 -
NAPS 0.60 0.54 0.48 0.18 49.38%
Adjusted Per Share Value based on latest NOSH - 587,198
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.72 59.85 51.50 30.08 28.42%
EPS 9.15 9.60 9.02 5.49 18.56%
DPS 8.06 7.70 0.00 0.00 -
NAPS 0.5985 0.5387 0.4783 0.1402 62.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/15 31/12/14 31/12/13 - -
Price 1.29 1.70 1.95 0.00 -
P/RPS 2.02 2.83 3.77 0.00 -
P/EPS 14.06 17.67 21.54 0.00 -
EY 7.11 5.66 4.64 0.00 -
DY 6.26 4.54 0.00 0.00 -
P/NAPS 2.15 3.15 4.06 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/02/16 25/02/15 24/02/14 - -
Price 1.19 1.97 1.82 0.00 -
P/RPS 1.86 3.28 3.52 0.00 -
P/EPS 12.97 20.47 20.10 0.00 -
EY 7.71 4.88 4.98 0.00 -
DY 6.79 3.92 0.00 0.00 -
P/NAPS 1.98 3.65 3.79 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