Highlights

[TUNEPRO] YoY Quarter Result on 2019-09-30 [#3]

Stock [TUNEPRO]: TUNE PROTECT GROUP BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     2.62%    YoY -     20.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 123,843 141,487 140,117 126,076 122,771 109,510 98,810 3.83%
  YoY % -12.47% 0.98% 11.14% 2.69% 12.11% 10.83% -
  Horiz. % 125.33% 143.19% 141.80% 127.59% 124.25% 110.83% 100.00%
PBT 16,321 11,688 15,870 16,701 13,422 15,664 20,074 -3.39%
  YoY % 39.64% -26.35% -4.98% 24.43% -14.31% -21.97% -
  Horiz. % 81.30% 58.22% 79.06% 83.20% 66.86% 78.03% 100.00%
Tax -1,368 -1,628 -1,939 -1,362 -147 1,260 -2,451 -9.26%
  YoY % 15.97% 16.04% -42.36% -826.53% -111.67% 151.41% -
  Horiz. % 55.81% 66.42% 79.11% 55.57% 6.00% -51.41% 100.00%
NP 14,953 10,060 13,931 15,339 13,275 16,924 17,623 -2.70%
  YoY % 48.64% -27.79% -9.18% 15.55% -21.56% -3.97% -
  Horiz. % 84.85% 57.08% 79.05% 87.04% 75.33% 96.03% 100.00%
NP to SH 10,989 9,134 12,734 14,336 12,862 16,166 16,816 -6.84%
  YoY % 20.31% -28.27% -11.17% 11.46% -20.44% -3.87% -
  Horiz. % 65.35% 54.32% 75.73% 85.25% 76.49% 96.13% 100.00%
Tax Rate 8.38 % 13.93 % 12.22 % 8.16 % 1.10 % -8.04 % 12.21 % -6.08%
  YoY % -39.84% 13.99% 49.75% 641.82% 113.68% -165.85% -
  Horiz. % 68.63% 114.09% 100.08% 66.83% 9.01% -65.85% 100.00%
Total Cost 108,890 131,427 126,186 110,737 109,496 92,586 81,187 5.01%
  YoY % -17.15% 4.15% 13.95% 1.13% 18.26% 14.04% -
  Horiz. % 134.12% 161.88% 155.43% 136.40% 134.87% 114.04% 100.00%
Net Worth 548,784 518,714 496,161 481,126 428,503 383,397 338,291 8.39%
  YoY % 5.80% 4.55% 3.13% 12.28% 11.76% 13.33% -
  Horiz. % 162.22% 153.33% 146.67% 142.22% 126.67% 113.33% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 37,587 30,371 - - -
  YoY % 0.00% 0.00% 0.00% 23.76% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.76% 100.00% - -
Div Payout % - % - % - % 262.19 % 236.13 % - % - % -
  YoY % 0.00% 0.00% 0.00% 11.04% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.04% 100.00% - -
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 548,784 518,714 496,161 481,126 428,503 383,397 338,291 8.39%
  YoY % 5.80% 4.55% 3.13% 12.28% 11.76% 13.33% -
  Horiz. % 162.22% 153.33% 146.67% 142.22% 126.67% 113.33% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.07 % 7.11 % 9.94 % 12.17 % 10.81 % 15.45 % 17.84 % -6.30%
  YoY % 69.76% -28.47% -18.32% 12.58% -30.03% -13.40% -
  Horiz. % 67.66% 39.85% 55.72% 68.22% 60.59% 86.60% 100.00%
ROE 2.00 % 1.76 % 2.57 % 2.98 % 3.00 % 4.22 % 4.97 % -14.07%
  YoY % 13.64% -31.52% -13.76% -0.67% -28.91% -15.09% -
  Horiz. % 40.24% 35.41% 51.71% 59.96% 60.36% 84.91% 100.00%
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 16.47 18.82 18.64 16.77 16.33 14.57 13.14 3.83%
  YoY % -12.49% 0.97% 11.15% 2.69% 12.08% 10.88% -
  Horiz. % 125.34% 143.23% 141.86% 127.63% 124.28% 110.88% 100.00%
EPS 1.46 1.22 1.69 1.91 1.71 2.15 2.32 -7.43%
  YoY % 19.67% -27.81% -11.52% 11.70% -20.47% -7.33% -
  Horiz. % 62.93% 52.59% 72.84% 82.33% 73.71% 92.67% 100.00%
DPS 0.00 0.00 0.00 5.00 4.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 23.76% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.76% 100.00% - -
NAPS 0.7300 0.6900 0.6600 0.6400 0.5700 0.5100 0.4500 8.39%
  YoY % 5.80% 4.55% 3.13% 12.28% 11.76% 13.33% -
  Horiz. % 162.22% 153.33% 146.67% 142.22% 126.67% 113.33% 100.00%
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 16.47 18.82 18.64 16.77 16.33 14.57 13.14 3.83%
  YoY % -12.49% 0.97% 11.15% 2.69% 12.08% 10.88% -
  Horiz. % 125.34% 143.23% 141.86% 127.63% 124.28% 110.88% 100.00%
EPS 1.46 1.22 1.69 1.91 1.71 2.15 2.32 -7.43%
  YoY % 19.67% -27.81% -11.52% 11.70% -20.47% -7.33% -
  Horiz. % 62.93% 52.59% 72.84% 82.33% 73.71% 92.67% 100.00%
DPS 0.00 0.00 0.00 5.00 4.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 23.76% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.76% 100.00% - -
NAPS 0.7300 0.6900 0.6600 0.6400 0.5700 0.5100 0.4500 8.39%
  YoY % 5.80% 4.55% 3.13% 12.28% 11.76% 13.33% -
  Horiz. % 162.22% 153.33% 146.67% 142.22% 126.67% 113.33% 100.00%
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 0.5800 0.7650 1.1400 1.6400 1.3000 2.2600 2.0400 -
P/RPS 3.52 4.06 6.12 9.78 7.96 15.51 15.52 -21.90%
  YoY % -13.30% -33.66% -37.42% 22.86% -48.68% -0.06% -
  Horiz. % 22.68% 26.16% 39.43% 63.02% 51.29% 99.94% 100.00%
P/EPS 39.68 62.96 67.30 86.00 75.98 105.10 91.20 -12.95%
  YoY % -36.98% -6.45% -21.74% 13.19% -27.71% 15.24% -
  Horiz. % 43.51% 69.04% 73.79% 94.30% 83.31% 115.24% 100.00%
EY 2.52 1.59 1.49 1.16 1.32 0.95 1.10 14.81%
  YoY % 58.49% 6.71% 28.45% -12.12% 38.95% -13.64% -
  Horiz. % 229.09% 144.55% 135.45% 105.45% 120.00% 86.36% 100.00%
DY 0.00 0.00 0.00 3.05 3.11 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -1.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.07% 100.00% - -
P/NAPS 0.79 1.11 1.73 2.56 2.28 4.43 4.53 -25.24%
  YoY % -28.83% -35.84% -32.42% 12.28% -48.53% -2.21% -
  Horiz. % 17.44% 24.50% 38.19% 56.51% 50.33% 97.79% 100.00%
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 0.5700 0.7300 1.0600 1.6200 1.4700 2.0700 1.9000 -
P/RPS 3.46 3.88 5.69 9.66 9.00 14.21 14.46 -21.20%
  YoY % -10.82% -31.81% -41.10% 7.33% -36.66% -1.73% -
  Horiz. % 23.93% 26.83% 39.35% 66.80% 62.24% 98.27% 100.00%
P/EPS 38.99 60.08 62.58 84.95 85.92 96.26 84.94 -12.17%
  YoY % -35.10% -3.99% -26.33% -1.13% -10.74% 13.33% -
  Horiz. % 45.90% 70.73% 73.68% 100.01% 101.15% 113.33% 100.00%
EY 2.56 1.66 1.60 1.18 1.16 1.04 1.18 13.77%
  YoY % 54.22% 3.75% 35.59% 1.72% 11.54% -11.86% -
  Horiz. % 216.95% 140.68% 135.59% 100.00% 98.31% 88.14% 100.00%
DY 0.00 0.00 0.00 3.09 2.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 12.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 112.36% 100.00% - -
P/NAPS 0.78 1.06 1.61 2.53 2.58 4.06 4.22 -24.52%
  YoY % -26.42% -34.16% -36.36% -1.94% -36.45% -3.79% -
  Horiz. % 18.48% 25.12% 38.15% 59.95% 61.14% 96.21% 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.
 


 

251  223  491  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers