Highlights

[TUNEPRO] YoY Quarter Result on 2018-12-31 [#4]

Stock [TUNEPRO]: TUNE PROTECT GROUP BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     18.20%    YoY -     29.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 140,419 138,522 135,466 130,922 126,098 107,363 90,508 7.59%
  YoY % 1.37% 2.26% 3.47% 3.83% 17.45% 18.62% -
  Horiz. % 155.15% 153.05% 149.67% 144.65% 139.32% 118.62% 100.00%
PBT 9,588 8,861 16,812 27,359 27,778 24,038 26,136 -15.38%
  YoY % 8.20% -47.29% -38.55% -1.51% 15.56% -8.03% -
  Horiz. % 36.69% 33.90% 64.33% 104.68% 106.28% 91.97% 100.00%
Tax 1,617 391 514 -2,180 -3,645 -872 -5,291 -
  YoY % 313.55% -23.93% 123.58% 40.19% -318.00% 83.52% -
  Horiz. % -30.56% -7.39% -9.71% 41.20% 68.89% 16.48% 100.00%
NP 11,205 9,252 17,326 25,179 24,133 23,166 20,845 -9.82%
  YoY % 21.11% -46.60% -31.19% 4.33% 4.17% 11.13% -
  Horiz. % 53.75% 44.38% 83.12% 120.79% 115.77% 111.13% 100.00%
NP to SH 10,796 8,351 16,544 23,486 22,572 21,553 18,130 -8.27%
  YoY % 29.28% -49.52% -29.56% 4.05% 4.73% 18.88% -
  Horiz. % 59.55% 46.06% 91.25% 129.54% 124.50% 118.88% 100.00%
Tax Rate -16.86 % -4.41 % -3.06 % 7.97 % 13.12 % 3.63 % 20.24 % -
  YoY % -282.31% -44.12% -138.39% -39.25% 261.43% -82.07% -
  Horiz. % -83.30% -21.79% -15.12% 39.38% 64.82% 17.93% 100.00%
Total Cost 129,214 129,270 118,140 105,743 101,965 84,197 69,663 10.84%
  YoY % -0.04% 9.42% 11.72% 3.71% 21.10% 20.86% -
  Horiz. % 185.48% 185.56% 169.59% 151.79% 146.37% 120.86% 100.00%
Net Worth 526,231 503,679 496,161 451,056 405,950 360,844 105,695 30.66%
  YoY % 4.48% 1.52% 10.00% 11.11% 12.50% 241.40% -
  Horiz. % 497.87% 476.54% 469.42% 426.75% 384.07% 341.40% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 526,231 503,679 496,161 451,056 405,950 360,844 105,695 30.66%
  YoY % 4.48% 1.52% 10.00% 11.11% 12.50% 241.40% -
  Horiz. % 497.87% 476.54% 469.42% 426.75% 384.07% 341.40% 100.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 587,198 4.20%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.02% -
  Horiz. % 128.02% 128.02% 128.02% 128.02% 128.02% 128.02% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.98 % 6.68 % 12.79 % 19.23 % 19.14 % 21.58 % 23.03 % -16.19%
  YoY % 19.46% -47.77% -33.49% 0.47% -11.31% -6.30% -
  Horiz. % 34.65% 29.01% 55.54% 83.50% 83.11% 93.70% 100.00%
ROE 2.05 % 1.66 % 3.33 % 5.21 % 5.56 % 5.97 % 17.15 % -29.80%
  YoY % 23.49% -50.15% -36.08% -6.29% -6.87% -65.19% -
  Horiz. % 11.95% 9.68% 19.42% 30.38% 32.42% 34.81% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.68 18.43 18.02 17.42 16.77 14.28 15.41 3.26%
  YoY % 1.36% 2.28% 3.44% 3.88% 17.44% -7.33% -
  Horiz. % 121.22% 119.60% 116.94% 113.04% 108.83% 92.67% 100.00%
EPS 1.44 1.11 2.20 3.12 3.00 2.87 7.12 -23.38%
  YoY % 29.73% -49.55% -29.49% 4.00% 4.53% -59.69% -
  Horiz. % 20.22% 15.59% 30.90% 43.82% 42.13% 40.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7000 0.6700 0.6600 0.6000 0.5400 0.4800 0.1800 25.39%
  YoY % 4.48% 1.52% 10.00% 11.11% 12.50% 166.67% -
  Horiz. % 388.89% 372.22% 366.67% 333.33% 300.00% 266.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 749,722
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.68 18.43 18.02 17.42 16.77 14.28 12.04 7.59%
  YoY % 1.36% 2.28% 3.44% 3.88% 17.44% 18.60% -
  Horiz. % 155.15% 153.07% 149.67% 144.68% 139.29% 118.60% 100.00%
EPS 1.44 1.11 2.20 3.12 3.00 2.87 2.41 -8.22%
  YoY % 29.73% -49.55% -29.49% 4.00% 4.53% 19.09% -
  Horiz. % 59.75% 46.06% 91.29% 129.46% 124.48% 119.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7000 0.6700 0.6600 0.6000 0.5400 0.4800 0.1406 30.66%
  YoY % 4.48% 1.52% 10.00% 11.11% 12.50% 241.39% -
  Horiz. % 497.87% 476.53% 469.42% 426.74% 384.07% 341.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 0.5600 1.0500 1.4200 1.2900 1.7000 1.9500 0.0000 -
P/RPS 3.00 5.70 7.88 7.41 10.13 13.65 0.00 -
  YoY % -47.37% -27.66% 6.34% -26.85% -25.79% 0.00% -
  Horiz. % 21.98% 41.76% 57.73% 54.29% 74.21% 100.00% -
P/EPS 38.99 94.52 64.52 41.29 56.62 68.02 0.00 -
  YoY % -58.75% 46.50% 56.26% -27.08% -16.76% 0.00% -
  Horiz. % 57.32% 138.96% 94.85% 60.70% 83.24% 100.00% -
EY 2.56 1.06 1.55 2.42 1.77 1.47 0.00 -
  YoY % 141.51% -31.61% -35.95% 36.72% 20.41% 0.00% -
  Horiz. % 174.15% 72.11% 105.44% 164.63% 120.41% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.57 2.15 2.15 3.15 4.06 0.00 -
  YoY % -49.04% -26.98% 0.00% -31.75% -22.41% 0.00% -
  Horiz. % 19.70% 38.67% 52.96% 52.96% 77.59% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 28/02/18 23/02/17 23/02/16 25/02/15 24/02/14 28/02/13 -
Price 0.6750 1.0100 1.3700 1.1900 1.9700 1.8200 1.3100 -
P/RPS 3.61 5.48 7.60 6.83 11.74 12.74 8.50 -13.30%
  YoY % -34.12% -27.89% 11.27% -41.82% -7.85% 49.88% -
  Horiz. % 42.47% 64.47% 89.41% 80.35% 138.12% 149.88% 100.00%
P/EPS 47.00 90.92 62.25 38.09 65.61 63.48 42.43 1.72%
  YoY % -48.31% 46.06% 63.43% -41.94% 3.36% 49.61% -
  Horiz. % 110.77% 214.28% 146.71% 89.77% 154.63% 149.61% 100.00%
EY 2.13 1.10 1.61 2.63 1.52 1.58 2.36 -1.69%
  YoY % 93.64% -31.68% -38.78% 73.03% -3.80% -33.05% -
  Horiz. % 90.25% 46.61% 68.22% 111.44% 64.41% 66.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.51 2.08 1.98 3.65 3.79 7.28 -28.65%
  YoY % -36.42% -27.40% 5.05% -45.75% -3.69% -47.94% -
  Horiz. % 13.19% 20.74% 28.57% 27.20% 50.14% 52.06% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers