[TUNEPRO] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -12.61%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 502,252 506,660 566,122 567,605 568,434 571,828 542,598 -5.03%
PBT 66,084 89,180 55,070 60,644 67,590 80,980 52,898 16.04%
Tax -2,608 -8,580 -2,152 -5,025 -4,282 -7,988 -2,880 -6.41%
NP 63,476 80,600 52,918 55,618 63,308 72,992 50,018 17.26%
-
NP to SH 58,100 73,368 49,313 51,357 58,768 66,288 46,027 16.84%
-
Tax Rate 3.95% 9.62% 3.91% 8.29% 6.34% 9.86% 5.44% -
Total Cost 438,776 426,060 513,204 511,986 505,126 498,836 492,580 -7.44%
-
Net Worth 533,749 548,784 526,231 518,714 503,679 518,714 503,679 3.95%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 45,105 90,211 22,552 30,070 45,105 90,211 39,091 10.03%
Div Payout % 77.63% 122.96% 45.73% 58.55% 76.75% 136.09% 84.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 533,749 548,784 526,231 518,714 503,679 518,714 503,679 3.95%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.64% 15.91% 9.35% 9.80% 11.14% 12.76% 9.22% -
ROE 10.89% 13.37% 9.37% 9.90% 11.67% 12.78% 9.14% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 66.81 67.40 75.31 75.50 75.61 76.07 72.18 -5.03%
EPS 7.72 9.76 6.56 6.83 7.82 8.80 6.12 16.79%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 5.20 10.03%
NAPS 0.71 0.73 0.70 0.69 0.67 0.69 0.67 3.95%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 66.83 67.42 75.33 75.53 75.64 76.09 72.20 -5.03%
EPS 7.73 9.76 6.56 6.83 7.82 8.82 6.12 16.89%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 5.20 10.03%
NAPS 0.7102 0.7302 0.7002 0.6902 0.6702 0.6902 0.6702 3.95%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.685 0.67 0.56 0.765 0.90 0.80 1.05 -
P/RPS 1.03 0.99 0.74 1.01 1.19 1.05 1.45 -20.43%
P/EPS 8.86 6.87 8.54 11.20 11.51 9.07 17.15 -35.69%
EY 11.28 14.57 11.71 8.93 8.69 11.02 5.83 55.46%
DY 8.76 17.91 5.36 5.23 6.67 15.00 4.95 46.46%
P/NAPS 0.96 0.92 0.80 1.11 1.34 1.16 1.57 -28.02%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 28/05/19 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 -
Price 0.655 0.68 0.675 0.73 0.86 0.725 1.01 -
P/RPS 0.98 1.01 0.90 0.97 1.14 0.95 1.40 -21.21%
P/EPS 8.48 6.97 10.29 10.69 11.00 8.22 16.50 -35.91%
EY 11.80 14.35 9.72 9.36 9.09 12.16 6.06 56.12%
DY 9.16 17.65 4.44 5.48 6.98 16.55 5.15 46.95%
P/NAPS 0.92 0.93 0.96 1.06 1.28 1.05 1.51 -28.19%

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