[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 31.23%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 516,621 508,206 510,158 518,176 480,193 465,694 453,000 9.11%
PBT 94,683 103,828 122,340 103,988 76,523 65,552 71,484 20.50%
Tax -8,098 -11,482 -14,500 -6,856 -3,640 -1,946 -2,626 111.14%
NP 86,585 92,345 107,840 97,132 72,883 63,605 68,858 16.41%
-
NP to SH 79,976 84,576 98,192 90,512 68,972 60,648 65,248 14.46%
-
Tax Rate 8.55% 11.06% 11.85% 6.59% 4.76% 2.97% 3.67% -
Total Cost 430,036 415,861 402,318 421,044 407,310 402,089 384,142 7.77%
-
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 37,587 50,117 75,175 150,351 30,371 40,494 - -
Div Payout % 47.00% 59.26% 76.56% 166.11% 44.03% 66.77% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.76% 18.17% 21.14% 18.74% 15.18% 13.66% 15.20% -
ROE 16.12% 17.58% 21.41% 19.11% 15.29% 14.15% 15.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.72 67.60 67.86 68.93 63.88 61.95 60.26 9.10%
EPS 10.64 11.25 13.06 12.04 9.17 8.07 8.68 14.46%
DPS 5.00 6.67 10.00 20.00 4.04 5.39 0.00 -
NAPS 0.66 0.64 0.61 0.63 0.60 0.57 0.55 12.86%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.55 67.43 67.69 68.76 63.72 61.79 60.11 9.11%
EPS 10.61 11.22 13.03 12.01 9.15 8.05 8.66 14.42%
DPS 4.99 6.65 9.98 19.95 4.03 5.37 0.00 -
NAPS 0.6584 0.6384 0.6085 0.6284 0.5985 0.5686 0.5486 12.87%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.42 1.64 1.47 1.35 1.29 1.30 1.64 -
P/RPS 2.07 2.43 2.17 1.96 2.02 2.10 2.72 -16.57%
P/EPS 13.35 14.58 11.25 11.21 14.06 16.11 18.90 -20.60%
EY 7.49 6.86 8.89 8.92 7.11 6.21 5.29 25.95%
DY 3.52 4.07 6.80 14.81 3.13 4.14 0.00 -
P/NAPS 2.15 2.56 2.41 2.14 2.15 2.28 2.98 -19.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 -
Price 1.37 1.62 1.64 1.51 1.19 1.47 1.31 -
P/RPS 1.99 2.40 2.42 2.19 1.86 2.37 2.17 -5.58%
P/EPS 12.88 14.40 12.56 12.54 12.97 18.22 15.09 -9.97%
EY 7.77 6.94 7.96 7.97 7.71 5.49 6.63 11.10%
DY 3.65 4.12 6.10 13.25 3.39 3.66 0.00 -
P/NAPS 2.08 2.53 2.69 2.40 1.98 2.58 2.38 -8.55%

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