[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -5.07%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 444,401 446,596 489,424 500,801 499,958 502,252 506,660 -8.34%
PBT 42,113 48,360 14,308 61,648 65,817 66,084 89,180 -39.27%
Tax -6,654 -5,284 -3,220 -3,597 -3,562 -2,608 -8,580 -15.55%
NP 35,458 43,076 11,088 58,051 62,254 63,476 80,600 -42.07%
-
NP to SH 23,166 30,194 10,000 50,677 53,385 58,100 73,368 -53.53%
-
Tax Rate 15.80% 10.93% 22.50% 5.83% 5.41% 3.95% 9.62% -
Total Cost 408,942 403,520 478,336 442,750 437,704 438,776 426,060 -2.68%
-
Net Worth 571,337 571,337 556,302 556,302 548,784 533,749 548,784 2.71%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 22,552 30,070 45,105 90,211 -
Div Payout % - - - 44.50% 56.33% 77.63% 122.96% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 571,337 571,337 556,302 556,302 548,784 533,749 548,784 2.71%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.98% 9.65% 2.27% 11.59% 12.45% 12.64% 15.91% -
ROE 4.05% 5.28% 1.80% 9.11% 9.73% 10.89% 13.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 59.11 59.41 65.10 66.62 66.51 66.81 67.40 -8.35%
EPS 3.08 4.02 1.32 6.74 7.11 7.72 9.76 -53.55%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 12.00 -
NAPS 0.76 0.76 0.74 0.74 0.73 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 59.13 59.42 65.12 66.64 66.52 66.83 67.42 -8.35%
EPS 3.08 4.02 1.33 6.74 7.10 7.73 9.76 -53.55%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 12.00 -
NAPS 0.7602 0.7602 0.7402 0.7402 0.7302 0.7102 0.7302 2.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.315 0.33 0.265 0.565 0.58 0.685 0.67 -
P/RPS 0.53 0.56 0.41 0.85 0.87 1.03 0.99 -33.99%
P/EPS 10.22 8.22 19.92 8.38 8.17 8.86 6.87 30.22%
EY 9.78 12.17 5.02 11.93 12.24 11.28 14.57 -23.28%
DY 0.00 0.00 0.00 5.31 6.90 8.76 17.91 -
P/NAPS 0.41 0.43 0.36 0.76 0.79 0.96 0.92 -41.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 28/05/19 -
Price 0.355 0.275 0.34 0.435 0.57 0.655 0.68 -
P/RPS 0.60 0.46 0.52 0.65 0.86 0.98 1.01 -29.26%
P/EPS 11.52 6.85 25.56 6.45 8.03 8.48 6.97 39.66%
EY 8.68 14.61 3.91 15.50 12.46 11.80 14.35 -28.41%
DY 0.00 0.00 0.00 6.90 7.02 9.16 17.65 -
P/NAPS 0.47 0.36 0.46 0.59 0.78 0.92 0.93 -36.47%

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