Highlights

[TUNEPRO] YoY Quarter Result on 2020-06-30 [#2]

Stock [TUNEPRO]: TUNE PROTECT GROUP BHD
Announcement Date 30-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     403.88%    YoY -     17.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 100,942 124,461 141,260 133,878 125,535 115,254 101,510 -0.09%
  YoY % -18.90% -11.89% 5.51% 6.65% 8.92% 13.54% -
  Horiz. % 99.44% 122.61% 139.16% 131.89% 123.67% 113.54% 100.00%
PBT 20,603 10,747 13,550 13,103 35,173 18,436 15,714 4.61%
  YoY % 91.71% -20.69% 3.41% -62.75% 90.78% 17.32% -
  Horiz. % 131.11% 68.39% 86.23% 83.38% 223.83% 117.32% 100.00%
Tax -1,837 841 -144 342 -5,536 -1,210 -1,083 9.20%
  YoY % -318.43% 684.03% -142.11% 106.18% -357.52% -11.73% -
  Horiz. % 169.62% -77.65% 13.30% -31.58% 511.17% 111.73% 100.00%
NP 18,766 11,588 13,406 13,445 29,637 17,226 14,631 4.23%
  YoY % 61.94% -13.56% -0.29% -54.63% 72.05% 17.74% -
  Horiz. % 128.26% 79.20% 91.63% 91.89% 202.56% 117.74% 100.00%
NP to SH 12,597 10,708 12,812 13,003 26,468 16,143 14,346 -2.14%
  YoY % 17.64% -16.42% -1.47% -50.87% 63.96% 12.53% -
  Horiz. % 87.81% 74.64% 89.31% 90.64% 184.50% 112.53% 100.00%
Tax Rate 8.92 % -7.83 % 1.06 % -2.61 % 15.74 % 6.56 % 6.89 % 4.39%
  YoY % 213.92% -838.68% 140.61% -116.58% 139.94% -4.79% -
  Horiz. % 129.46% -113.64% 15.38% -37.88% 228.45% 95.21% 100.00%
Total Cost 82,176 112,873 127,854 120,433 95,898 98,028 86,879 -0.92%
  YoY % -27.20% -11.72% 6.16% 25.58% -2.17% 12.83% -
  Horiz. % 94.59% 129.92% 147.16% 138.62% 110.38% 112.83% 100.00%
Net Worth 571,337 533,749 503,679 481,126 458,573 413,467 368,362 7.58%
  YoY % 7.04% 5.97% 4.69% 4.92% 10.91% 12.24% -
  Horiz. % 155.10% 144.90% 136.73% 130.61% 124.49% 112.24% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 22,552 22,552 39,091 37,587 - - -
  YoY % 0.00% 0.00% -42.31% 4.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 60.00% 104.00% 100.00% - -
Div Payout % - % 210.62 % 176.03 % 300.63 % 142.01 % - % - % -
  YoY % 0.00% 19.65% -41.45% 111.70% 0.00% 0.00% -
  Horiz. % 0.00% 148.31% 123.96% 211.70% 100.00% - -
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%
  YoY % 7.04% 5.97% 4.69% 4.92% 10.91% 12.24% -
  Horiz. % 155.10% 144.90% 136.73% 130.61% 124.49% 112.24% 100.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 18.59 % 9.31 % 9.49 % 10.04 % 23.61 % 14.95 % 14.41 % 4.33%
  YoY % 99.68% -1.90% -5.48% -57.48% 57.93% 3.75% -
  Horiz. % 129.01% 64.61% 65.86% 69.67% 163.84% 103.75% 100.00%
ROE 2.20 % 2.01 % 2.54 % 2.70 % 5.77 % 3.90 % 3.89 % -9.05%
  YoY % 9.45% -20.87% -5.93% -53.21% 47.95% 0.26% -
  Horiz. % 56.56% 51.67% 65.30% 69.41% 148.33% 100.26% 100.00%
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 13.43 16.56 18.79 17.81 16.70 15.33 13.50 -0.09%
  YoY % -18.90% -11.87% 5.50% 6.65% 8.94% 13.56% -
  Horiz. % 99.48% 122.67% 139.19% 131.93% 123.70% 113.56% 100.00%
EPS 1.68 1.42 1.70 1.73 3.52 2.15 1.91 -2.11%
  YoY % 18.31% -16.47% -1.73% -50.85% 63.72% 12.57% -
  Horiz. % 87.96% 74.35% 89.01% 90.58% 184.29% 112.57% 100.00%
DPS 0.00 3.00 3.00 5.20 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.31% 4.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 60.00% 104.00% 100.00% - -
NAPS 0.7600 0.7100 0.6700 0.6400 0.6100 0.5500 0.4900 7.58%
  YoY % 7.04% 5.97% 4.69% 4.92% 10.91% 12.24% -
  Horiz. % 155.10% 144.90% 136.73% 130.61% 124.49% 112.24% 100.00%
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 13.43 16.56 18.79 17.81 16.70 15.33 13.50 -0.09%
  YoY % -18.90% -11.87% 5.50% 6.65% 8.94% 13.56% -
  Horiz. % 99.48% 122.67% 139.19% 131.93% 123.70% 113.56% 100.00%
EPS 1.68 1.42 1.70 1.73 3.52 2.15 1.91 -2.11%
  YoY % 18.31% -16.47% -1.73% -50.85% 63.72% 12.57% -
  Horiz. % 87.96% 74.35% 89.01% 90.58% 184.29% 112.57% 100.00%
DPS 0.00 3.00 3.00 5.20 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.31% 4.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 60.00% 104.00% 100.00% - -
NAPS 0.7600 0.7100 0.6700 0.6400 0.6100 0.5500 0.4900 7.58%
  YoY % 7.04% 5.97% 4.69% 4.92% 10.91% 12.24% -
  Horiz. % 155.10% 144.90% 136.73% 130.61% 124.49% 112.24% 100.00%
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 0.3300 0.6850 0.9000 1.2400 1.4700 1.6400 2.2700 -
P/RPS 2.46 4.14 4.79 6.96 8.80 10.70 16.81 -27.39%
  YoY % -40.58% -13.57% -31.18% -20.91% -17.76% -36.35% -
  Horiz. % 14.63% 24.63% 28.49% 41.40% 52.35% 63.65% 100.00%
P/EPS 19.69 48.09 52.81 71.69 41.75 76.37 118.95 -25.88%
  YoY % -59.06% -8.94% -26.34% 71.71% -45.33% -35.80% -
  Horiz. % 16.55% 40.43% 44.40% 60.27% 35.10% 64.20% 100.00%
EY 5.08 2.08 1.89 1.39 2.40 1.31 0.84 34.94%
  YoY % 144.23% 10.05% 35.97% -42.08% 83.21% 55.95% -
  Horiz. % 604.76% 247.62% 225.00% 165.48% 285.71% 155.95% 100.00%
DY 0.00 4.38 3.33 4.19 3.40 0.00 0.00 -
  YoY % 0.00% 31.53% -20.53% 23.24% 0.00% 0.00% -
  Horiz. % 0.00% 128.82% 97.94% 123.24% 100.00% - -
P/NAPS 0.43 0.96 1.34 1.94 2.41 2.98 4.63 -32.68%
  YoY % -55.21% -28.36% -30.93% -19.50% -19.13% -35.64% -
  Horiz. % 9.29% 20.73% 28.94% 41.90% 52.05% 64.36% 100.00%
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 0.2750 0.6550 0.8600 1.0100 1.6400 1.3100 2.4700 -
P/RPS 2.05 3.96 4.58 5.67 9.82 8.54 18.29 -30.54%
  YoY % -48.23% -13.54% -19.22% -42.26% 14.99% -53.31% -
  Horiz. % 11.21% 21.65% 25.04% 31.00% 53.69% 46.69% 100.00%
P/EPS 16.41 45.98 50.46 58.39 46.58 61.01 129.43 -29.10%
  YoY % -64.31% -8.88% -13.58% 25.35% -23.65% -52.86% -
  Horiz. % 12.68% 35.52% 38.99% 45.11% 35.99% 47.14% 100.00%
EY 6.09 2.17 1.98 1.71 2.15 1.64 0.77 41.11%
  YoY % 180.65% 9.60% 15.79% -20.47% 31.10% 112.99% -
  Horiz. % 790.91% 281.82% 257.14% 222.08% 279.22% 212.99% 100.00%
DY 0.00 4.58 3.49 5.15 3.05 0.00 0.00 -
  YoY % 0.00% 31.23% -32.23% 68.85% 0.00% 0.00% -
  Horiz. % 0.00% 150.16% 114.43% 168.85% 100.00% - -
P/NAPS 0.36 0.92 1.28 1.58 2.69 2.38 5.04 -35.56%
  YoY % -60.87% -28.12% -18.99% -41.26% 13.03% -52.78% -
  Horiz. % 7.14% 18.25% 25.40% 31.35% 53.37% 47.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers