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

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.49%
YoY- 50.49%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 520,324 516,621 508,206 510,158 518,176 480,193 465,694 7.66%
PBT 60,256 94,683 103,828 122,340 103,988 76,523 65,552 -5.45%
Tax -6,696 -8,098 -11,482 -14,500 -6,856 -3,640 -1,946 127.74%
NP 53,560 86,585 92,345 107,840 97,132 72,883 63,605 -10.81%
-
NP to SH 47,756 79,976 84,576 98,192 90,512 68,972 60,648 -14.71%
-
Tax Rate 11.11% 8.55% 11.06% 11.85% 6.59% 4.76% 2.97% -
Total Cost 466,764 430,036 415,861 402,318 421,044 407,310 402,089 10.44%
-
Net Worth 511,196 496,161 481,126 458,573 473,608 451,056 428,503 12.47%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 156,366 37,587 50,117 75,175 150,351 30,371 40,494 145.92%
Div Payout % 327.43% 47.00% 59.26% 76.56% 166.11% 44.03% 66.77% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 511,196 496,161 481,126 458,573 473,608 451,056 428,503 12.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.29% 16.76% 18.17% 21.14% 18.74% 15.18% 13.66% -
ROE 9.34% 16.12% 17.58% 21.41% 19.11% 15.29% 14.15% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 69.21 68.72 67.60 67.86 68.93 63.88 61.95 7.66%
EPS 6.36 10.64 11.25 13.06 12.04 9.17 8.07 -14.66%
DPS 20.80 5.00 6.67 10.00 20.00 4.04 5.39 145.82%
NAPS 0.68 0.66 0.64 0.61 0.63 0.60 0.57 12.47%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 69.04 68.55 67.43 67.69 68.76 63.72 61.79 7.66%
EPS 6.34 10.61 11.22 13.03 12.01 9.15 8.05 -14.70%
DPS 20.75 4.99 6.65 9.98 19.95 4.03 5.37 146.03%
NAPS 0.6783 0.6584 0.6384 0.6085 0.6284 0.5985 0.5686 12.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
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%
P/EPS 22.04 13.35 14.58 11.25 11.21 14.06 16.11 23.21%
EY 4.54 7.49 6.86 8.89 8.92 7.11 6.21 -18.83%
DY 14.86 3.52 4.07 6.80 14.81 3.13 4.14 134.24%
P/NAPS 2.06 2.15 2.56 2.41 2.14 2.15 2.28 -6.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
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%
P/EPS 24.24 12.88 14.40 12.56 12.54 12.97 18.22 20.94%
EY 4.13 7.77 6.94 7.96 7.97 7.71 5.49 -17.27%
DY 13.51 3.65 4.12 6.10 13.25 3.39 3.66 138.65%
P/NAPS 2.26 2.08 2.53 2.69 2.40 1.98 2.58 -8.44%

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
Post a Comment