[TUNEPRO] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	520,324	516,621	508,206	510,158	518,176	480,193	465,694	7.66%
YoY %	0.72%	1.66%	-0.38%	-1.55%	7.91%	3.11%	-	-
Horiz. %	111.73%	110.94%	109.13%	109.55%	111.27%	103.11%	100.00%	-
PBT	60,256	94,683	103,828	122,340	103,988	76,523	65,552	-5.45%
YoY %	-36.36%	-8.81%	-15.13%	17.65%	35.89%	16.74%	-	-
Horiz. %	91.92%	144.44%	158.39%	186.63%	158.63%	116.74%	100.00%	-
Tax	-6,696	-8,098	-11,482	-14,500	-6,856	-3,640	-1,946	127.74%
YoY %	17.31%	29.47%	20.81%	-111.49%	-88.35%	-87.05%	-	-
Horiz. %	344.09%	416.14%	590.03%	745.12%	352.31%	187.05%	100.00%	-
NP	53,560	86,585	92,345	107,840	97,132	72,883	63,605	-10.81%
YoY %	-38.14%	-6.24%	-14.37%	11.02%	33.27%	14.59%	-	-
Horiz. %	84.21%	136.13%	145.19%	169.55%	152.71%	114.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,756	79,976	84,576	98,192	90,512	68,972	60,648	-14.71%
YoY %	-40.29%	-5.44%	-13.87%	8.49%	31.23%	13.73%	-	-
Horiz. %	78.74%	131.87%	139.45%	161.90%	149.24%	113.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.11%	8.55%	11.06%	11.85%	6.59%	4.76%	2.97%	-
YoY %	29.94%	-22.69%	-6.67%	79.82%	38.45%	60.27%	-	-
Horiz. %	374.07%	287.88%	372.39%	398.99%	221.89%	160.27%	100.00%	-
Total Cost	466,764	430,036	415,861	402,318	421,044	407,310	402,089	10.44%
YoY %	8.54%	3.41%	3.37%	-4.45%	3.37%	1.30%	-	-
Horiz. %	116.08%	106.95%	103.43%	100.06%	104.71%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,196	496,161	481,126	458,573	473,608	451,056	428,503	12.47%
YoY %	3.03%	3.12%	4.92%	-3.17%	5.00%	5.26%	-	-
Horiz. %	119.30%	115.79%	112.28%	107.02%	110.53%	105.26%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	156,366	37,587	50,117	75,175	150,351	30,371	40,494	145.92%
YoY %	316.01%	-25.00%	-33.33%	-50.00%	395.05%	-25.00%	-	-
Horiz. %	386.15%	92.82%	123.76%	185.64%	371.29%	75.00%	100.00%	-
Div Payout %	327.43%	47.00%	59.26%	76.56%	166.11%	44.03%	66.77%	-
YoY %	596.66%	-20.69%	-22.60%	-53.91%	277.27%	-34.06%	-	-
Horiz. %	490.38%	70.39%	88.75%	114.66%	248.78%	65.94%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	511,196	496,161	481,126	458,573	473,608	451,056	428,503	12.47%
YoY %	3.03%	3.12%	4.92%	-3.17%	5.00%	5.26%	-	-
Horiz. %	119.30%	115.79%	112.28%	107.02%	110.53%	105.26%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
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%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	10.29%	16.76%	18.17%	21.14%	18.74%	15.18%	13.66%	-
YoY %	-38.60%	-7.76%	-14.05%	12.81%	23.45%	11.13%	-	-
Horiz. %	75.33%	122.69%	133.02%	154.76%	137.19%	111.13%	100.00%	-
ROE	9.34%	16.12%	17.58%	21.41%	19.11%	15.29%	14.15%	-
YoY %	-42.06%	-8.30%	-17.89%	12.04%	24.98%	8.06%	-	-
Horiz. %	66.01%	113.92%	124.24%	151.31%	135.05%	108.06%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	69.21	68.72	67.60	67.86	68.93	63.88	61.95	7.66%
YoY %	0.71%	1.66%	-0.38%	-1.55%	7.91%	3.12%	-	-
Horiz. %	111.72%	110.93%	109.12%	109.54%	111.27%	103.12%	100.00%	-
EPS	6.36	10.64	11.25	13.06	12.04	9.17	8.07	-14.66%
YoY %	-40.23%	-5.42%	-13.86%	8.47%	31.30%	13.63%	-	-
Horiz. %	78.81%	131.85%	139.41%	161.83%	149.19%	113.63%	100.00%	-
DPS	20.80	5.00	6.67	10.00	20.00	4.04	5.39	145.82%
YoY %	316.00%	-25.04%	-33.30%	-50.00%	395.05%	-25.05%	-	-
Horiz. %	385.90%	92.76%	123.75%	185.53%	371.06%	74.95%	100.00%	-
NAPS	0.68	0.66	0.64	0.61	0.63	0.60	0.57	12.47%
YoY %	3.03%	3.12%	4.92%	-3.17%	5.00%	5.26%	-	-
Horiz. %	119.30%	115.79%	112.28%	107.02%	110.53%	105.26%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	69.23	68.74	67.62	67.88	68.95	63.89	61.97	7.65%
YoY %	0.71%	1.66%	-0.38%	-1.55%	7.92%	3.10%	-	-
Horiz. %	111.72%	110.92%	109.12%	109.54%	111.26%	103.10%	100.00%	-
EPS	6.35	10.64	11.25	13.07	12.04	9.18	8.07	-14.75%
YoY %	-40.32%	-5.42%	-13.93%	8.55%	31.15%	13.75%	-	-
Horiz. %	78.69%	131.85%	139.41%	161.96%	149.19%	113.75%	100.00%	-
DPS	20.81	5.00	6.67	10.00	20.01	4.04	5.39	145.90%
YoY %	316.20%	-25.04%	-33.30%	-50.02%	395.30%	-25.05%	-	-
Horiz. %	386.09%	92.76%	123.75%	185.53%	371.24%	74.95%	100.00%	-
NAPS	0.6802	0.6602	0.6402	0.6102	0.6302	0.6002	0.5702	12.46%
YoY %	3.03%	3.12%	4.92%	-3.17%	5.00%	5.26%	-	-
Horiz. %	119.29%	115.78%	112.28%	107.02%	110.52%	105.26%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.40	1.42	1.64	1.47	1.35	1.29	1.30	-
P/RPS	2.02	2.07	2.43	2.17	1.96	2.02	2.10	-2.55%
YoY %	-2.42%	-14.81%	11.98%	10.71%	-2.97%	-3.81%	-	-
Horiz. %	96.19%	98.57%	115.71%	103.33%	93.33%	96.19%	100.00%	-
P/EPS	22.04	13.35	14.58	11.25	11.21	14.06	16.11	23.21%
YoY %	65.09%	-8.44%	29.60%	0.36%	-20.27%	-12.73%	-	-
Horiz. %	136.81%	82.87%	90.50%	69.83%	69.58%	87.27%	100.00%	-
EY	4.54	7.49	6.86	8.89	8.92	7.11	6.21	-18.83%
YoY %	-39.39%	9.18%	-22.83%	-0.34%	25.46%	14.49%	-	-
Horiz. %	73.11%	120.61%	110.47%	143.16%	143.64%	114.49%	100.00%	-
DY	14.86	3.52	4.07	6.80	14.81	3.13	4.14	134.24%
YoY %	322.16%	-13.51%	-40.15%	-54.09%	373.16%	-24.40%	-	-
Horiz. %	358.94%	85.02%	98.31%	164.25%	357.73%	75.60%	100.00%	-
P/NAPS	2.06	2.15	2.56	2.41	2.14	2.15	2.28	-6.53%
YoY %	-4.19%	-16.02%	6.22%	12.62%	-0.47%	-5.70%	-	-
Horiz. %	90.35%	94.30%	112.28%	105.70%	93.86%	94.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	23/02/17	25/11/16	19/08/16	27/05/16	23/02/16	16/11/15	-
Price	1.54	1.37	1.62	1.64	1.51	1.19	1.47	-
P/RPS	2.22	1.99	2.40	2.42	2.19	1.86	2.37	-4.26%
YoY %	11.56%	-17.08%	-0.83%	10.50%	17.74%	-21.52%	-	-
Horiz. %	93.67%	83.97%	101.27%	102.11%	92.41%	78.48%	100.00%	-
P/EPS	24.24	12.88	14.40	12.56	12.54	12.97	18.22	20.94%
YoY %	88.20%	-10.56%	14.65%	0.16%	-3.32%	-28.81%	-	-
Horiz. %	133.04%	70.69%	79.03%	68.94%	68.83%	71.19%	100.00%	-
EY	4.13	7.77	6.94	7.96	7.97	7.71	5.49	-17.27%
YoY %	-46.85%	11.96%	-12.81%	-0.13%	3.37%	40.44%	-	-
Horiz. %	75.23%	141.53%	126.41%	144.99%	145.17%	140.44%	100.00%	-
DY	13.51	3.65	4.12	6.10	13.25	3.39	3.66	138.65%
YoY %	270.14%	-11.41%	-32.46%	-53.96%	290.86%	-7.38%	-	-
Horiz. %	369.13%	99.73%	112.57%	166.67%	362.02%	92.62%	100.00%	-
P/NAPS	2.26	2.08	2.53	2.69	2.40	1.98	2.58	-8.44%
YoY %	8.65%	-17.79%	-5.95%	12.08%	21.21%	-23.26%	-	-
Horiz. %	87.60%	80.62%	98.06%	104.26%	93.02%	76.74%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos