Highlights

[TUNEPRO] YoY Quarter Result on 2020-03-31 [#1]

Stock [TUNEPRO]: TUNE PROTECT GROUP BHD
Announcement Date 22-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -76.50%    YoY -     -86.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 122,356 126,665 142,957 130,081 129,544 111,246 113,952 1.19%
  YoY % -3.40% -11.40% 9.90% 0.41% 16.45% -2.37% -
  Horiz. % 107.38% 111.16% 125.45% 114.15% 113.68% 97.63% 100.00%
PBT 3,577 22,295 20,245 15,064 25,997 17,305 22,144 -26.18%
  YoY % -83.96% 10.13% 34.39% -42.05% 50.23% -21.85% -
  Horiz. % 16.15% 100.68% 91.42% 68.03% 117.40% 78.15% 100.00%
Tax -805 -2,145 -1,997 -1,674 -1,714 -103 -1,748 -12.11%
  YoY % 62.47% -7.41% -19.30% 2.33% -1,564.08% 94.11% -
  Horiz. % 46.05% 122.71% 114.24% 95.77% 98.05% 5.89% 100.00%
NP 2,772 20,150 18,248 13,390 24,283 17,202 20,396 -28.27%
  YoY % -86.24% 10.42% 36.28% -44.86% 41.16% -15.66% -
  Horiz. % 13.59% 98.79% 89.47% 65.65% 119.06% 84.34% 100.00%
NP to SH 2,500 18,342 16,572 11,939 22,628 16,480 19,247 -28.81%
  YoY % -86.37% 10.68% 38.81% -47.24% 37.31% -14.38% -
  Horiz. % 12.99% 95.30% 86.10% 62.03% 117.57% 85.62% 100.00%
Tax Rate 22.50 % 9.62 % 9.86 % 11.11 % 6.59 % 0.60 % 7.89 % 19.06%
  YoY % 133.89% -2.43% -11.25% 68.59% 998.33% -92.40% -
  Horiz. % 285.17% 121.93% 124.97% 140.81% 83.52% 7.60% 100.00%
Total Cost 119,584 106,515 124,709 116,691 105,261 94,044 93,556 4.17%
  YoY % 12.27% -14.59% 6.87% 10.86% 11.93% 0.52% -
  Horiz. % 127.82% 113.85% 133.30% 124.73% 112.51% 100.52% 100.00%
Net Worth 556,302 548,784 518,714 511,196 473,608 428,503 375,879 6.75%
  YoY % 1.37% 5.80% 1.47% 7.94% 10.53% 14.00% -
  Horiz. % 148.00% 146.00% 138.00% 136.00% 126.00% 114.00% 100.00%
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 22,552 39,091 37,587 30,371 29,017 -
  YoY % 0.00% 0.00% -42.31% 4.00% 23.76% 4.66% -
  Horiz. % 0.00% 77.72% 77.72% 134.72% 129.53% 104.66% 100.00%
Div Payout % - % 122.96 % 136.09 % 327.43 % 166.11 % 184.29 % 150.77 % -
  YoY % 0.00% -9.65% -58.44% 97.12% -9.86% 22.23% -
  Horiz. % 0.00% 81.55% 90.26% 217.17% 110.17% 122.23% 100.00%
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 6.75%
  YoY % 1.37% 5.80% 1.47% 7.94% 10.53% 14.00% -
  Horiz. % 148.00% 146.00% 138.00% 136.00% 126.00% 114.00% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.27 % 15.91 % 12.76 % 10.29 % 18.74 % 15.46 % 17.90 % -29.10%
  YoY % -85.73% 24.69% 24.00% -45.09% 21.22% -13.63% -
  Horiz. % 12.68% 88.88% 71.28% 57.49% 104.69% 86.37% 100.00%
ROE 0.45 % 3.34 % 3.19 % 2.34 % 4.78 % 3.85 % 5.12 % -33.30%
  YoY % -86.53% 4.70% 36.32% -51.05% 24.16% -24.80% -
  Horiz. % 8.79% 65.23% 62.30% 45.70% 93.36% 75.20% 100.00%
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 16.28 16.85 19.02 17.30 17.23 14.80 15.16 1.19%
  YoY % -3.38% -11.41% 9.94% 0.41% 16.42% -2.37% -
  Horiz. % 107.39% 111.15% 125.46% 114.12% 113.65% 97.63% 100.00%
EPS 0.33 2.44 2.20 1.59 3.01 2.19 2.56 -28.90%
  YoY % -86.48% 10.91% 38.36% -47.18% 37.44% -14.45% -
  Horiz. % 12.89% 95.31% 85.94% 62.11% 117.58% 85.55% 100.00%
DPS 0.00 3.00 3.00 5.20 5.00 4.04 3.86 -
  YoY % 0.00% 0.00% -42.31% 4.00% 23.76% 4.66% -
  Horiz. % 0.00% 77.72% 77.72% 134.72% 129.53% 104.66% 100.00%
NAPS 0.7400 0.7300 0.6900 0.6800 0.6300 0.5700 0.5000 6.75%
  YoY % 1.37% 5.80% 1.47% 7.94% 10.53% 14.00% -
  Horiz. % 148.00% 146.00% 138.00% 136.00% 126.00% 114.00% 100.00%
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 16.28 16.85 19.02 17.30 17.23 14.80 15.16 1.19%
  YoY % -3.38% -11.41% 9.94% 0.41% 16.42% -2.37% -
  Horiz. % 107.39% 111.15% 125.46% 114.12% 113.65% 97.63% 100.00%
EPS 0.33 2.44 2.20 1.59 3.01 2.19 2.56 -28.90%
  YoY % -86.48% 10.91% 38.36% -47.18% 37.44% -14.45% -
  Horiz. % 12.89% 95.31% 85.94% 62.11% 117.58% 85.55% 100.00%
DPS 0.00 3.00 3.00 5.20 5.00 4.04 3.86 -
  YoY % 0.00% 0.00% -42.31% 4.00% 23.76% 4.66% -
  Horiz. % 0.00% 77.72% 77.72% 134.72% 129.53% 104.66% 100.00%
NAPS 0.7400 0.7300 0.6900 0.6800 0.6300 0.5700 0.5000 6.75%
  YoY % 1.37% 5.80% 1.47% 7.94% 10.53% 14.00% -
  Horiz. % 148.00% 146.00% 138.00% 136.00% 126.00% 114.00% 100.00%
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 0.2650 0.6700 0.8000 1.4000 1.3500 2.0000 1.9700 -
P/RPS 1.63 3.98 4.21 8.09 7.83 13.52 13.00 -29.23%
  YoY % -59.05% -5.46% -47.96% 3.32% -42.09% 4.00% -
  Horiz. % 12.54% 30.62% 32.38% 62.23% 60.23% 104.00% 100.00%
P/EPS 79.69 27.46 36.29 88.15 44.85 91.23 76.95 0.58%
  YoY % 190.20% -24.33% -58.83% 96.54% -50.84% 18.56% -
  Horiz. % 103.56% 35.69% 47.16% 114.55% 58.28% 118.56% 100.00%
EY 1.25 3.64 2.76 1.13 2.23 1.10 1.30 -0.65%
  YoY % -65.66% 31.88% 144.25% -49.33% 102.73% -15.38% -
  Horiz. % 96.15% 280.00% 212.31% 86.92% 171.54% 84.62% 100.00%
DY 0.00 4.48 3.75 3.71 3.70 2.02 1.96 -
  YoY % 0.00% 19.47% 1.08% 0.27% 83.17% 3.06% -
  Horiz. % 0.00% 228.57% 191.33% 189.29% 188.78% 103.06% 100.00%
P/NAPS 0.36 0.92 1.16 2.06 2.14 3.51 3.94 -32.86%
  YoY % -60.87% -20.69% -43.69% -3.74% -39.03% -10.91% -
  Horiz. % 9.14% 23.35% 29.44% 52.28% 54.31% 89.09% 100.00%
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 0.3400 0.6800 0.7250 1.5400 1.5100 1.8200 2.2000 -
P/RPS 2.09 4.04 3.81 8.90 8.76 12.30 14.51 -27.58%
  YoY % -48.27% 6.04% -57.19% 1.60% -28.78% -15.23% -
  Horiz. % 14.40% 27.84% 26.26% 61.34% 60.37% 84.77% 100.00%
P/EPS 102.24 27.87 32.89 96.97 50.17 83.02 85.93 2.94%
  YoY % 266.85% -15.26% -66.08% 93.28% -39.57% -3.39% -
  Horiz. % 118.98% 32.43% 38.28% 112.85% 58.38% 96.61% 100.00%
EY 0.98 3.59 3.04 1.03 1.99 1.20 1.16 -2.77%
  YoY % -72.70% 18.09% 195.15% -48.24% 65.83% 3.45% -
  Horiz. % 84.48% 309.48% 262.07% 88.79% 171.55% 103.45% 100.00%
DY 0.00 4.41 4.14 3.38 3.31 2.22 1.75 -
  YoY % 0.00% 6.52% 22.49% 2.11% 49.10% 26.86% -
  Horiz. % 0.00% 252.00% 236.57% 193.14% 189.14% 126.86% 100.00%
P/NAPS 0.46 0.93 1.05 2.26 2.40 3.19 4.40 -31.34%
  YoY % -50.54% -11.43% -53.54% -5.83% -24.76% -27.50% -
  Horiz. % 10.45% 21.14% 23.86% 51.36% 54.55% 72.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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