[TUNEPRO] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.37%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 496,492 549,831 555,474 517,158 498,491 448,364 415,336 3.01%
PBT 42,930 57,121 58,079 83,750 85,214 76,461 81,368 -10.09%
Tax -2,257 -2,300 -3,203 -8,058 -5,251 -3,571 -3,662 -7.74%
NP 40,673 54,821 54,876 75,692 79,963 72,890 77,706 -10.21%
-
NP to SH 34,835 51,084 50,660 69,287 75,119 69,564 73,351 -11.66%
-
Tax Rate 5.26% 4.03% 5.51% 9.62% 6.16% 4.67% 4.50% -
Total Cost 455,819 495,010 500,598 441,466 418,528 375,474 337,630 5.12%
-
Net Worth 556,302 548,784 518,714 511,196 473,608 428,503 375,879 6.74%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 22,552 45,105 61,644 114,267 67,975 59,394 29,017 -4.11%
Div Payout % 64.74% 88.30% 121.68% 164.92% 90.49% 85.38% 39.56% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 556,302 548,784 518,714 511,196 473,608 428,503 375,879 6.74%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.19% 9.97% 9.88% 14.64% 16.04% 16.26% 18.71% -
ROE 6.26% 9.31% 9.77% 13.55% 15.86% 16.23% 19.51% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 66.04 73.14 73.89 68.79 66.31 59.64 55.25 3.01%
EPS 4.63 6.80 6.74 9.22 9.99 9.25 9.76 -11.67%
DPS 3.00 6.00 8.20 15.20 9.04 7.90 3.86 -4.11%
NAPS 0.74 0.73 0.69 0.68 0.63 0.57 0.50 6.74%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 66.06 73.16 73.91 68.81 66.33 59.66 55.26 3.01%
EPS 4.64 6.80 6.74 9.22 10.00 9.26 9.76 -11.64%
DPS 3.00 6.00 8.20 15.20 9.04 7.90 3.86 -4.11%
NAPS 0.7402 0.7302 0.6902 0.6802 0.6302 0.5702 0.5001 6.74%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.265 0.67 0.80 1.40 1.35 2.00 1.97 -
P/RPS 0.40 0.92 1.08 2.04 2.04 3.35 3.57 -30.54%
P/EPS 5.72 9.86 11.87 15.19 13.51 21.61 20.19 -18.94%
EY 17.49 10.14 8.42 6.58 7.40 4.63 4.95 23.39%
DY 11.32 8.96 10.25 10.86 6.70 3.95 1.96 33.91%
P/NAPS 0.36 0.92 1.16 2.06 2.14 3.51 3.94 -32.86%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 28/05/19 25/05/18 22/05/17 27/05/16 19/05/15 22/05/14 -
Price 0.34 0.68 0.725 1.54 1.51 1.82 2.20 -
P/RPS 0.51 0.93 0.98 2.24 2.28 3.05 3.98 -28.97%
P/EPS 7.34 10.01 10.76 16.71 15.11 19.67 22.55 -17.04%
EY 13.63 9.99 9.29 5.98 6.62 5.08 4.44 20.53%
DY 8.82 8.82 11.31 9.87 5.99 4.34 1.75 30.90%
P/NAPS 0.46 0.93 1.05 2.26 2.40 3.19 4.40 -31.34%

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