[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -13.87%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 527,918 520,324 516,621 508,206 510,158 518,176 480,193 6.52%
PBT 56,334 60,256 94,683 103,828 122,340 103,988 76,523 -18.48%
Tax -2,664 -6,696 -8,098 -11,482 -14,500 -6,856 -3,640 -18.80%
NP 53,670 53,560 86,585 92,345 107,840 97,132 72,883 -18.46%
-
NP to SH 49,884 47,756 79,976 84,576 98,192 90,512 68,972 -19.44%
-
Tax Rate 4.73% 11.11% 8.55% 11.06% 11.85% 6.59% 4.76% -
Total Cost 474,248 466,764 430,036 415,861 402,318 421,044 407,310 10.68%
-
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 78,183 156,366 37,587 50,117 75,175 150,351 30,371 87.93%
Div Payout % 156.73% 327.43% 47.00% 59.26% 76.56% 166.11% 44.03% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.17% 10.29% 16.76% 18.17% 21.14% 18.74% 15.18% -
ROE 10.37% 9.34% 16.12% 17.58% 21.41% 19.11% 15.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.22 69.21 68.72 67.60 67.86 68.93 63.88 6.51%
EPS 6.64 6.36 10.64 11.25 13.06 12.04 9.17 -19.37%
DPS 10.40 20.80 5.00 6.67 10.00 20.00 4.04 87.93%
NAPS 0.64 0.68 0.66 0.64 0.61 0.63 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.24 69.23 68.74 67.62 67.88 68.95 63.89 6.52%
EPS 6.64 6.35 10.64 11.25 13.07 12.04 9.18 -19.43%
DPS 10.40 20.81 5.00 6.67 10.00 20.01 4.04 87.93%
NAPS 0.6402 0.6802 0.6602 0.6402 0.6102 0.6302 0.6002 4.39%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.24 1.40 1.42 1.64 1.47 1.35 1.29 -
P/RPS 1.77 2.02 2.07 2.43 2.17 1.96 2.02 -8.43%
P/EPS 18.69 22.04 13.35 14.58 11.25 11.21 14.06 20.91%
EY 5.35 4.54 7.49 6.86 8.89 8.92 7.11 -17.28%
DY 8.39 14.86 3.52 4.07 6.80 14.81 3.13 93.08%
P/NAPS 1.94 2.06 2.15 2.56 2.41 2.14 2.15 -6.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 -
Price 1.01 1.54 1.37 1.62 1.64 1.51 1.19 -
P/RPS 1.44 2.22 1.99 2.40 2.42 2.19 1.86 -15.69%
P/EPS 15.22 24.24 12.88 14.40 12.56 12.54 12.97 11.26%
EY 6.57 4.13 7.77 6.94 7.96 7.97 7.71 -10.12%
DY 10.30 13.51 3.65 4.12 6.10 13.25 3.39 109.91%
P/NAPS 1.58 2.26 2.08 2.53 2.69 2.40 1.98 -13.97%

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