[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.86%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 480,193 465,694 453,000 444,984 451,070 433,296 430,924 7.46%
PBT 76,523 65,552 71,484 69,220 81,302 71,365 75,716 0.70%
Tax -3,640 -1,946 -2,626 -412 -5,216 -2,094 -5,662 -25.45%
NP 72,883 63,605 68,858 68,808 76,086 69,270 70,054 2.66%
-
NP to SH 68,972 60,648 65,248 65,920 72,332 66,346 67,186 1.75%
-
Tax Rate 4.76% 2.97% 3.67% 0.60% 6.42% 2.93% 7.48% -
Total Cost 407,310 402,089 384,142 376,176 374,984 364,025 360,870 8.38%
-
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 30,371 40,494 - 121,484 29,017 - - -
Div Payout % 44.03% 66.77% - 184.29% 40.12% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.18% 13.66% 15.20% 15.46% 16.87% 15.99% 16.26% -
ROE 15.29% 14.15% 15.78% 15.38% 17.82% 17.30% 18.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.88 61.95 60.26 59.19 60.00 57.64 57.32 7.46%
EPS 9.17 8.07 8.68 8.76 9.62 8.83 8.94 1.70%
DPS 4.04 5.39 0.00 16.16 3.86 0.00 0.00 -
NAPS 0.60 0.57 0.55 0.57 0.54 0.51 0.49 14.41%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.89 61.97 60.28 59.21 60.02 57.65 57.34 7.45%
EPS 9.18 8.07 8.68 8.77 9.62 8.83 8.94 1.77%
DPS 4.04 5.39 0.00 16.16 3.86 0.00 0.00 -
NAPS 0.6002 0.5702 0.5502 0.5702 0.5402 0.5102 0.4901 14.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.30 1.64 2.00 1.70 2.26 2.27 -
P/RPS 2.02 2.10 2.72 3.38 2.83 3.92 3.96 -36.08%
P/EPS 14.06 16.11 18.90 22.81 17.67 25.61 25.40 -32.51%
EY 7.11 6.21 5.29 4.38 5.66 3.91 3.94 48.06%
DY 3.13 4.14 0.00 8.08 2.27 0.00 0.00 -
P/NAPS 2.15 2.28 2.98 3.51 3.15 4.43 4.63 -39.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 -
Price 1.19 1.47 1.31 1.82 1.97 2.07 2.47 -
P/RPS 1.86 2.37 2.17 3.07 3.28 3.59 4.31 -42.80%
P/EPS 12.97 18.22 15.09 20.76 20.47 23.45 27.64 -39.53%
EY 7.71 5.49 6.63 4.82 4.88 4.26 3.62 65.30%
DY 3.39 3.66 0.00 8.88 1.96 0.00 0.00 -
P/NAPS 1.98 2.58 2.38 3.19 3.65 4.06 5.04 -46.26%

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