[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.25%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 453,000 444,984 451,070 433,296 430,924 455,808 389,626 10.59%
PBT 71,484 69,220 81,302 71,365 75,716 88,576 77,056 -4.89%
Tax -2,626 -412 -5,216 -2,094 -5,662 -6,992 -3,718 -20.74%
NP 68,858 68,808 76,086 69,270 70,054 81,584 73,338 -4.12%
-
NP to SH 65,248 65,920 72,332 66,346 67,186 76,988 68,572 -3.26%
-
Tax Rate 3.67% 0.60% 6.42% 2.93% 7.48% 7.89% 4.83% -
Total Cost 384,142 376,176 374,984 364,025 360,870 374,224 316,288 13.87%
-
Net Worth 413,467 428,503 405,950 383,397 368,362 375,879 360,844 9.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 121,484 29,017 - - 116,071 - -
Div Payout % - 184.29% 40.12% - - 150.77% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 413,467 428,503 405,950 383,397 368,362 375,879 360,844 9.52%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.20% 15.46% 16.87% 15.99% 16.26% 17.90% 18.82% -
ROE 15.78% 15.38% 17.82% 17.30% 18.24% 20.48% 19.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.26 59.19 60.00 57.64 57.32 60.63 51.83 10.59%
EPS 8.68 8.76 9.62 8.83 8.94 10.24 9.37 -4.98%
DPS 0.00 16.16 3.86 0.00 0.00 15.44 0.00 -
NAPS 0.55 0.57 0.54 0.51 0.49 0.50 0.48 9.52%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.28 59.21 60.02 57.65 57.34 60.65 51.84 10.60%
EPS 8.68 8.77 9.62 8.83 8.94 10.24 9.12 -3.25%
DPS 0.00 16.16 3.86 0.00 0.00 15.44 0.00 -
NAPS 0.5502 0.5702 0.5402 0.5102 0.4901 0.5001 0.4801 9.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.64 2.00 1.70 2.26 2.27 1.97 1.95 -
P/RPS 2.72 3.38 2.83 3.92 3.96 3.25 3.76 -19.46%
P/EPS 18.90 22.81 17.67 25.61 25.40 19.24 21.38 -7.91%
EY 5.29 4.38 5.66 3.91 3.94 5.20 4.68 8.53%
DY 0.00 8.08 2.27 0.00 0.00 7.84 0.00 -
P/NAPS 2.98 3.51 3.15 4.43 4.63 3.94 4.06 -18.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 -
Price 1.31 1.82 1.97 2.07 2.47 2.20 1.82 -
P/RPS 2.17 3.07 3.28 3.59 4.31 3.63 3.51 -27.49%
P/EPS 15.09 20.76 20.47 23.45 27.64 21.48 19.95 -17.02%
EY 6.63 4.82 4.88 4.26 3.62 4.66 5.01 20.59%
DY 0.00 8.88 1.96 0.00 0.00 7.02 0.00 -
P/NAPS 2.38 3.19 3.65 4.06 5.04 4.40 3.79 -26.73%

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