[TUNEPRO] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	571,828	542,598	538,768	527,918	520,324	516,621	508,206	8.18%
YoY %	5.39%	0.71%	2.06%	1.46%	0.72%	1.66%	-	-
Horiz. %	112.52%	106.77%	106.01%	103.88%	102.38%	101.66%	100.00%	-
PBT	80,980	52,898	58,716	56,334	60,256	94,683	103,828	-15.28%
YoY %	53.09%	-9.91%	4.23%	-6.51%	-36.36%	-8.81%	-	-
Horiz. %	77.99%	50.95%	56.55%	54.26%	58.03%	91.19%	100.00%	-
Tax	-7,988	-2,880	-4,361	-2,664	-6,696	-8,098	-11,482	-21.50%
YoY %	-177.36%	33.96%	-63.70%	60.22%	17.31%	29.47%	-	-
Horiz. %	69.57%	25.08%	37.98%	23.20%	58.32%	70.53%	100.00%	-
NP	72,992	50,018	54,354	53,670	53,560	86,585	92,345	-14.52%
YoY %	45.93%	-7.98%	1.27%	0.21%	-38.14%	-6.24%	-	-
Horiz. %	79.04%	54.16%	58.86%	58.12%	58.00%	93.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,288	46,027	50,234	49,884	47,756	79,976	84,576	-15.00%
YoY %	44.02%	-8.37%	0.70%	4.46%	-40.29%	-5.44%	-	-
Horiz. %	78.38%	54.42%	59.40%	58.98%	56.47%	94.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.86%	5.44%	7.43%	4.73%	11.11%	8.55%	11.06%	-
YoY %	81.25%	-26.78%	57.08%	-57.43%	29.94%	-22.69%	-	-
Horiz. %	89.15%	49.19%	67.18%	42.77%	100.45%	77.31%	100.00%	-
Total Cost	498,836	492,580	484,413	474,248	466,764	430,036	415,861	12.90%
YoY %	1.27%	1.69%	2.14%	1.60%	8.54%	3.41%	-	-
Horiz. %	119.95%	118.45%	116.48%	114.04%	112.24%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,714	503,679	496,161	481,126	511,196	496,161	481,126	5.14%
YoY %	2.99%	1.52%	3.12%	-5.88%	3.03%	3.12%	-	-
Horiz. %	107.81%	104.69%	103.12%	100.00%	106.25%	103.12%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	90,211	39,091	52,122	78,183	156,366	37,587	50,117	48.02%
YoY %	130.77%	-25.00%	-33.33%	-50.00%	316.01%	-25.00%	-	-
Horiz. %	180.00%	78.00%	104.00%	156.00%	312.00%	75.00%	100.00%	-
Div Payout %	136.09%	84.93%	103.76%	156.73%	327.43%	47.00%	59.26%	-
YoY %	60.24%	-18.15%	-33.80%	-52.13%	596.66%	-20.69%	-	-
Horiz. %	229.65%	143.32%	175.09%	264.48%	552.53%	79.31%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	518,714	503,679	496,161	481,126	511,196	496,161	481,126	5.14%
YoY %	2.99%	1.52%	3.12%	-5.88%	3.03%	3.12%	-	-
Horiz. %	107.81%	104.69%	103.12%	100.00%	106.25%	103.12%	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%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	12.76%	9.22%	10.09%	10.17%	10.29%	16.76%	18.17%	-
YoY %	38.39%	-8.62%	-0.79%	-1.17%	-38.60%	-7.76%	-	-
Horiz. %	70.23%	50.74%	55.53%	55.97%	56.63%	92.24%	100.00%	-
ROE	12.78%	9.14%	10.12%	10.37%	9.34%	16.12%	17.58%	-
YoY %	39.82%	-9.68%	-2.41%	11.03%	-42.06%	-8.30%	-	-
Horiz. %	72.70%	51.99%	57.57%	58.99%	53.13%	91.70%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	76.07	72.18	71.67	70.22	69.21	68.72	67.60	8.19%
YoY %	5.39%	0.71%	2.06%	1.46%	0.71%	1.66%	-	-
Horiz. %	112.53%	106.78%	106.02%	103.88%	102.38%	101.66%	100.00%	-
EPS	8.80	6.12	6.68	6.64	6.36	10.64	11.25	-15.11%
YoY %	43.79%	-8.38%	0.60%	4.40%	-40.23%	-5.42%	-	-
Horiz. %	78.22%	54.40%	59.38%	59.02%	56.53%	94.58%	100.00%	-
DPS	12.00	5.20	6.93	10.40	20.80	5.00	6.67	47.97%
YoY %	130.77%	-24.96%	-33.37%	-50.00%	316.00%	-25.04%	-	-
Horiz. %	179.91%	77.96%	103.90%	155.92%	311.84%	74.96%	100.00%	-
NAPS	0.69	0.67	0.66	0.64	0.68	0.66	0.64	5.14%
YoY %	2.99%	1.52%	3.12%	-5.88%	3.03%	3.12%	-	-
Horiz. %	107.81%	104.69%	103.12%	100.00%	106.25%	103.12%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	75.88	72.00	71.49	70.05	69.04	68.55	67.43	8.19%
YoY %	5.39%	0.71%	2.06%	1.46%	0.71%	1.66%	-	-
Horiz. %	112.53%	106.78%	106.02%	103.89%	102.39%	101.66%	100.00%	-
EPS	8.80	6.11	6.67	6.62	6.34	10.61	11.22	-14.96%
YoY %	44.03%	-8.40%	0.76%	4.42%	-40.25%	-5.44%	-	-
Horiz. %	78.43%	54.46%	59.45%	59.00%	56.51%	94.56%	100.00%	-
DPS	11.97	5.19	6.92	10.37	20.75	4.99	6.65	48.02%
YoY %	130.64%	-25.00%	-33.27%	-50.02%	315.83%	-24.96%	-	-
Horiz. %	180.00%	78.05%	104.06%	155.94%	312.03%	75.04%	100.00%	-
NAPS	0.6883	0.6683	0.6584	0.6384	0.6783	0.6584	0.6384	5.15%
YoY %	2.99%	1.50%	3.13%	-5.88%	3.02%	3.13%	-	-
Horiz. %	107.82%	104.68%	103.13%	100.00%	106.25%	103.13%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.80	1.05	1.14	1.24	1.40	1.42	1.64	-
P/RPS	1.05	1.45	1.59	1.77	2.02	2.07	2.43	-42.87%
YoY %	-27.59%	-8.81%	-10.17%	-12.38%	-2.42%	-14.81%	-	-
Horiz. %	43.21%	59.67%	65.43%	72.84%	83.13%	85.19%	100.00%	-
P/EPS	9.07	17.15	17.06	18.69	22.04	13.35	14.58	-27.14%
YoY %	-47.11%	0.53%	-8.72%	-15.20%	65.09%	-8.44%	-	-
Horiz. %	62.21%	117.63%	117.01%	128.19%	151.17%	91.56%	100.00%	-
EY	11.02	5.83	5.86	5.35	4.54	7.49	6.86	37.20%
YoY %	89.02%	-0.51%	9.53%	17.84%	-39.39%	9.18%	-	-
Horiz. %	160.64%	84.99%	85.42%	77.99%	66.18%	109.18%	100.00%	-
DY	15.00	4.95	6.08	8.39	14.86	3.52	4.07	138.78%
YoY %	203.03%	-18.59%	-27.53%	-43.54%	322.16%	-13.51%	-	-
Horiz. %	368.55%	121.62%	149.39%	206.14%	365.11%	86.49%	100.00%	-
P/NAPS	1.16	1.57	1.73	1.94	2.06	2.15	2.56	-41.03%
YoY %	-26.11%	-9.25%	-10.82%	-5.83%	-4.19%	-16.02%	-	-
Horiz. %	45.31%	61.33%	67.58%	75.78%	80.47%	83.98%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	28/02/18	21/11/17	18/08/17	22/05/17	23/02/17	25/11/16	-
Price	0.725	1.01	1.06	1.01	1.54	1.37	1.62	-
P/RPS	0.95	1.40	1.48	1.44	2.22	1.99	2.40	-46.11%
YoY %	-32.14%	-5.41%	2.78%	-35.14%	11.56%	-17.08%	-	-
Horiz. %	39.58%	58.33%	61.67%	60.00%	92.50%	82.92%	100.00%	-
P/EPS	8.22	16.50	15.86	15.22	24.24	12.88	14.40	-31.21%
YoY %	-50.18%	4.04%	4.20%	-37.21%	88.20%	-10.56%	-	-
Horiz. %	57.08%	114.58%	110.14%	105.69%	168.33%	89.44%	100.00%	-
EY	12.16	6.06	6.30	6.57	4.13	7.77	6.94	45.38%
YoY %	100.66%	-3.81%	-4.11%	59.08%	-46.85%	11.96%	-	-
Horiz. %	175.22%	87.32%	90.78%	94.67%	59.51%	111.96%	100.00%	-
DY	16.55	5.15	6.54	10.30	13.51	3.65	4.12	152.91%
YoY %	221.36%	-21.25%	-36.50%	-23.76%	270.14%	-11.41%	-	-
Horiz. %	401.70%	125.00%	158.74%	250.00%	327.91%	88.59%	100.00%	-
P/NAPS	1.05	1.51	1.61	1.58	2.26	2.08	2.53	-44.39%
YoY %	-30.46%	-6.21%	1.90%	-30.09%	8.65%	-17.79%	-	-
Horiz. %	41.50%	59.68%	63.64%	62.45%	89.33%	82.21%	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 ⃤ & 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