[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	510,158	518,176	480,193	465,694	453,000	444,984	451,070	8.56%
YoY %	-1.55%	7.91%	3.11%	2.80%	1.80%	-1.35%	-	-
Horiz. %	113.10%	114.88%	106.46%	103.24%	100.43%	98.65%	100.00%	-
PBT	122,340	103,988	76,523	65,552	71,484	69,220	81,302	31.34%
YoY %	17.65%	35.89%	16.74%	-8.30%	3.27%	-14.86%	-	-
Horiz. %	150.48%	127.90%	94.12%	80.63%	87.92%	85.14%	100.00%	-
Tax	-14,500	-6,856	-3,640	-1,946	-2,626	-412	-5,216	97.82%
YoY %	-111.49%	-88.35%	-87.05%	25.89%	-537.38%	92.10%	-	-
Horiz. %	277.99%	131.44%	69.79%	37.31%	50.35%	7.90%	100.00%	-
NP	107,840	97,132	72,883	63,605	68,858	68,808	76,086	26.20%
YoY %	11.02%	33.27%	14.59%	-7.63%	0.07%	-9.57%	-	-
Horiz. %	141.73%	127.66%	95.79%	83.60%	90.50%	90.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,192	90,512	68,972	60,648	65,248	65,920	72,332	22.62%
YoY %	8.49%	31.23%	13.73%	-7.05%	-1.02%	-8.86%	-	-
Horiz. %	135.75%	125.13%	95.35%	83.85%	90.21%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.85%	6.59%	4.76%	2.97%	3.67%	0.60%	6.42%	-
YoY %	79.82%	38.45%	60.27%	-19.07%	511.67%	-90.65%	-	-
Horiz. %	184.58%	102.65%	74.14%	46.26%	57.17%	9.35%	100.00%	-
Total Cost	402,318	421,044	407,310	402,089	384,142	376,176	374,984	4.80%
YoY %	-4.45%	3.37%	1.30%	4.67%	2.12%	0.32%	-	-
Horiz. %	107.29%	112.28%	108.62%	107.23%	102.44%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,573	473,608	451,056	428,503	413,467	428,503	405,950	8.47%
YoY %	-3.17%	5.00%	5.26%	3.64%	-3.51%	5.56%	-	-
Horiz. %	112.96%	116.67%	111.11%	105.56%	101.85%	105.56%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	75,175	150,351	30,371	40,494	-	121,484	29,017	88.74%
YoY %	-50.00%	395.05%	-25.00%	0.00%	-	318.66%	-	-
Horiz. %	259.07%	518.15%	104.67%	139.55%	-	418.66%	100.00%	-
Div Payout %	76.56%	166.11%	44.03%	66.77%	-	184.29%	40.12%	-
YoY %	-53.91%	277.27%	-34.06%	0.00%	-	359.35%	-	-
Horiz. %	190.83%	414.03%	109.75%	166.43%	-	459.35%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	458,573	473,608	451,056	428,503	413,467	428,503	405,950	8.47%
YoY %	-3.17%	5.00%	5.26%	3.64%	-3.51%	5.56%	-	-
Horiz. %	112.96%	116.67%	111.11%	105.56%	101.85%	105.56%	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%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	21.14%	18.74%	15.18%	13.66%	15.20%	15.46%	16.87%	-
YoY %	12.81%	23.45%	11.13%	-10.13%	-1.68%	-8.36%	-	-
Horiz. %	125.31%	111.08%	89.98%	80.97%	90.10%	91.64%	100.00%	-
ROE	21.41%	19.11%	15.29%	14.15%	15.78%	15.38%	17.82%	-
YoY %	12.04%	24.98%	8.06%	-10.33%	2.60%	-13.69%	-	-
Horiz. %	120.15%	107.24%	85.80%	79.41%	88.55%	86.31%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	67.86	68.93	63.88	61.95	60.26	59.19	60.00	8.56%
YoY %	-1.55%	7.91%	3.12%	2.80%	1.81%	-1.35%	-	-
Horiz. %	113.10%	114.88%	106.47%	103.25%	100.43%	98.65%	100.00%	-
EPS	13.06	12.04	9.17	8.07	8.68	8.76	9.62	22.62%
YoY %	8.47%	31.30%	13.63%	-7.03%	-0.91%	-8.94%	-	-
Horiz. %	135.76%	125.16%	95.32%	83.89%	90.23%	91.06%	100.00%	-
DPS	10.00	20.00	4.04	5.39	0.00	16.16	3.86	88.73%
YoY %	-50.00%	395.05%	-25.05%	0.00%	0.00%	318.65%	-	-
Horiz. %	259.07%	518.13%	104.66%	139.64%	0.00%	418.65%	100.00%	-
NAPS	0.61	0.63	0.60	0.57	0.55	0.57	0.54	8.47%
YoY %	-3.17%	5.00%	5.26%	3.64%	-3.51%	5.56%	-	-
Horiz. %	112.96%	116.67%	111.11%	105.56%	101.85%	105.56%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	67.88	68.95	63.89	61.97	60.28	59.21	60.02	8.55%
YoY %	-1.55%	7.92%	3.10%	2.80%	1.81%	-1.35%	-	-
Horiz. %	113.10%	114.88%	106.45%	103.25%	100.43%	98.65%	100.00%	-
EPS	13.07	12.04	9.18	8.07	8.68	8.77	9.62	22.69%
YoY %	8.55%	31.15%	13.75%	-7.03%	-1.03%	-8.84%	-	-
Horiz. %	135.86%	125.16%	95.43%	83.89%	90.23%	91.16%	100.00%	-
DPS	10.00	20.01	4.04	5.39	0.00	16.16	3.86	88.73%
YoY %	-50.02%	395.30%	-25.05%	0.00%	0.00%	318.65%	-	-
Horiz. %	259.07%	518.39%	104.66%	139.64%	0.00%	418.65%	100.00%	-
NAPS	0.6102	0.6302	0.6002	0.5702	0.5502	0.5702	0.5402	8.47%
YoY %	-3.17%	5.00%	5.26%	3.64%	-3.51%	5.55%	-	-
Horiz. %	112.96%	116.66%	111.11%	105.55%	101.85%	105.55%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.47	1.35	1.29	1.30	1.64	2.00	1.70	-
P/RPS	2.17	1.96	2.02	2.10	2.72	3.38	2.83	-16.23%
YoY %	10.71%	-2.97%	-3.81%	-22.79%	-19.53%	19.43%	-	-
Horiz. %	76.68%	69.26%	71.38%	74.20%	96.11%	119.43%	100.00%	-
P/EPS	11.25	11.21	14.06	16.11	18.90	22.81	17.67	-26.01%
YoY %	0.36%	-20.27%	-12.73%	-14.76%	-17.14%	29.09%	-	-
Horiz. %	63.67%	63.44%	79.57%	91.17%	106.96%	129.09%	100.00%	-
EY	8.89	8.92	7.11	6.21	5.29	4.38	5.66	35.15%
YoY %	-0.34%	25.46%	14.49%	17.39%	20.78%	-22.61%	-	-
Horiz. %	157.07%	157.60%	125.62%	109.72%	93.46%	77.39%	100.00%	-
DY	6.80	14.81	3.13	4.14	0.00	8.08	2.27	107.94%
YoY %	-54.09%	373.16%	-24.40%	0.00%	0.00%	255.95%	-	-
Horiz. %	299.56%	652.42%	137.89%	182.38%	0.00%	355.95%	100.00%	-
P/NAPS	2.41	2.14	2.15	2.28	2.98	3.51	3.15	-16.36%
YoY %	12.62%	-0.47%	-5.70%	-23.49%	-15.10%	11.43%	-	-
Horiz. %	76.51%	67.94%	68.25%	72.38%	94.60%	111.43%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/16	27/05/16	23/02/16	16/11/15	18/08/15	19/05/15	25/02/15	-
Price	1.64	1.51	1.19	1.47	1.31	1.82	1.97	-
P/RPS	2.42	2.19	1.86	2.37	2.17	3.07	3.28	-18.36%
YoY %	10.50%	17.74%	-21.52%	9.22%	-29.32%	-6.40%	-	-
Horiz. %	73.78%	66.77%	56.71%	72.26%	66.16%	93.60%	100.00%	-
P/EPS	12.56	12.54	12.97	18.22	15.09	20.76	20.47	-27.81%
YoY %	0.16%	-3.32%	-28.81%	20.74%	-27.31%	1.42%	-	-
Horiz. %	61.36%	61.26%	63.36%	89.01%	73.72%	101.42%	100.00%	-
EY	7.96	7.97	7.71	5.49	6.63	4.82	4.88	38.60%
YoY %	-0.13%	3.37%	40.44%	-17.19%	37.55%	-1.23%	-	-
Horiz. %	163.11%	163.32%	157.99%	112.50%	135.86%	98.77%	100.00%	-
DY	6.10	13.25	3.39	3.66	0.00	8.88	1.96	113.31%
YoY %	-53.96%	290.86%	-7.38%	0.00%	0.00%	353.06%	-	-
Horiz. %	311.22%	676.02%	172.96%	186.73%	0.00%	453.06%	100.00%	-
P/NAPS	2.69	2.40	1.98	2.58	2.38	3.19	3.65	-18.42%
YoY %	12.08%	21.21%	-23.26%	8.40%	-25.39%	-12.60%	-	-
Horiz. %	73.70%	65.75%	54.25%	70.68%	65.21%	87.40%	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