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

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 4.46%
YoY- -49.2%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 571,828 542,598 538,768 527,918 520,324 516,621 508,206 8.18%
PBT 80,980 52,898 58,716 56,334 60,256 94,683 103,828 -15.28%
Tax -7,988 -2,880 -4,361 -2,664 -6,696 -8,098 -11,482 -21.50%
NP 72,992 50,018 54,354 53,670 53,560 86,585 92,345 -14.52%
-
NP to SH 66,288 46,027 50,234 49,884 47,756 79,976 84,576 -15.00%
-
Tax Rate 9.86% 5.44% 7.43% 4.73% 11.11% 8.55% 11.06% -
Total Cost 498,836 492,580 484,413 474,248 466,764 430,036 415,861 12.90%
-
Net Worth 518,714 503,679 496,161 481,126 511,196 496,161 481,126 5.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 90,211 39,091 52,122 78,183 156,366 37,587 50,117 48.02%
Div Payout % 136.09% 84.93% 103.76% 156.73% 327.43% 47.00% 59.26% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 518,714 503,679 496,161 481,126 511,196 496,161 481,126 5.14%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.76% 9.22% 10.09% 10.17% 10.29% 16.76% 18.17% -
ROE 12.78% 9.14% 10.12% 10.37% 9.34% 16.12% 17.58% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.07 72.18 71.67 70.22 69.21 68.72 67.60 8.19%
EPS 8.80 6.12 6.68 6.64 6.36 10.64 11.25 -15.11%
DPS 12.00 5.20 6.93 10.40 20.80 5.00 6.67 47.97%
NAPS 0.69 0.67 0.66 0.64 0.68 0.66 0.64 5.14%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.88 72.00 71.49 70.05 69.04 68.55 67.43 8.19%
EPS 8.80 6.11 6.67 6.62 6.34 10.61 11.22 -14.96%
DPS 11.97 5.19 6.92 10.37 20.75 4.99 6.65 48.02%
NAPS 0.6883 0.6683 0.6584 0.6384 0.6783 0.6584 0.6384 5.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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%
P/EPS 9.07 17.15 17.06 18.69 22.04 13.35 14.58 -27.14%
EY 11.02 5.83 5.86 5.35 4.54 7.49 6.86 37.20%
DY 15.00 4.95 6.08 8.39 14.86 3.52 4.07 138.78%
P/NAPS 1.16 1.57 1.73 1.94 2.06 2.15 2.56 -41.03%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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%
P/EPS 8.22 16.50 15.86 15.22 24.24 12.88 14.40 -31.21%
EY 12.16 6.06 6.30 6.57 4.13 7.77 6.94 45.38%
DY 16.55 5.15 6.54 10.30 13.51 3.65 4.12 152.91%
P/NAPS 1.05 1.51 1.61 1.58 2.26 2.08 2.53 -44.39%

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