[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 9.39%
YoY- 65.67%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 433,296 430,924 455,808 389,626 376,350 366,906 346,984 15.94%
PBT 71,365 75,716 88,576 77,056 70,686 65,882 68,108 3.16%
Tax -2,094 -5,662 -6,992 -3,718 -3,794 -790 -7,216 -56.13%
NP 69,270 70,054 81,584 73,338 66,892 65,092 60,892 8.96%
-
NP to SH 66,346 67,186 76,988 68,572 62,688 60,400 55,576 12.52%
-
Tax Rate 2.93% 7.48% 7.89% 4.83% 5.37% 1.20% 10.59% -
Total Cost 364,025 360,870 374,224 316,288 309,458 301,814 286,092 17.40%
-
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 116,071 - - - - -
Div Payout % - - 150.77% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.99% 16.26% 17.90% 18.82% 17.77% 17.74% 17.55% -
ROE 17.30% 18.24% 20.48% 19.00% 18.53% 18.68% 18.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.64 57.32 60.63 51.83 50.06 48.81 46.16 15.94%
EPS 8.83 8.94 10.24 9.37 8.64 8.48 8.28 4.37%
DPS 0.00 0.00 15.44 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.50 0.48 0.45 0.43 0.40 17.56%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.65 57.34 60.65 51.84 50.08 48.82 46.17 15.94%
EPS 8.83 8.94 10.24 9.12 8.34 8.04 7.39 12.58%
DPS 0.00 0.00 15.44 0.00 0.00 0.00 0.00 -
NAPS 0.5102 0.4901 0.5001 0.4801 0.4501 0.4301 0.4001 17.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.26 2.27 1.97 1.95 2.04 1.85 1.40 -
P/RPS 3.92 3.96 3.25 3.76 4.07 3.79 3.03 18.71%
P/EPS 25.61 25.40 19.24 21.38 24.46 23.03 18.94 22.25%
EY 3.91 3.94 5.20 4.68 4.09 4.34 5.28 -18.13%
DY 0.00 0.00 7.84 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.63 3.94 4.06 4.53 4.30 3.50 16.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 -
Price 2.07 2.47 2.20 1.82 1.90 1.93 2.14 -
P/RPS 3.59 4.31 3.63 3.51 3.80 3.95 4.64 -15.70%
P/EPS 23.45 27.64 21.48 19.95 22.78 24.02 28.95 -13.09%
EY 4.26 3.62 4.66 5.01 4.39 4.16 3.45 15.08%
DY 0.00 0.00 7.02 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 5.04 4.40 3.79 4.22 4.49 5.35 -16.78%

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