[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 44.02%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 566,122 567,605 568,434 571,828 542,598 538,768 527,918 4.75%
PBT 55,070 60,644 67,590 80,980 52,898 58,716 56,334 -1.49%
Tax -2,152 -5,025 -4,282 -7,988 -2,880 -4,361 -2,664 -13.22%
NP 52,918 55,618 63,308 72,992 50,018 54,354 53,670 -0.93%
-
NP to SH 49,313 51,357 58,768 66,288 46,027 50,234 49,884 -0.76%
-
Tax Rate 3.91% 8.29% 6.34% 9.86% 5.44% 7.43% 4.73% -
Total Cost 513,204 511,986 505,126 498,836 492,580 484,413 474,248 5.38%
-
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,552 30,070 45,105 90,211 39,091 52,122 78,183 -56.24%
Div Payout % 45.73% 58.55% 76.75% 136.09% 84.93% 103.76% 156.73% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.35% 9.80% 11.14% 12.76% 9.22% 10.09% 10.17% -
ROE 9.37% 9.90% 11.67% 12.78% 9.14% 10.12% 10.37% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.31 75.50 75.61 76.07 72.18 71.67 70.22 4.76%
EPS 6.56 6.83 7.82 8.80 6.12 6.68 6.64 -0.80%
DPS 3.00 4.00 6.00 12.00 5.20 6.93 10.40 -56.24%
NAPS 0.70 0.69 0.67 0.69 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.12 75.32 75.43 75.88 72.00 71.49 70.05 4.75%
EPS 6.54 6.81 7.80 8.80 6.11 6.67 6.62 -0.80%
DPS 2.99 3.99 5.99 11.97 5.19 6.92 10.37 -56.25%
NAPS 0.6983 0.6883 0.6683 0.6883 0.6683 0.6584 0.6384 6.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.56 0.765 0.90 0.80 1.05 1.14 1.24 -
P/RPS 0.74 1.01 1.19 1.05 1.45 1.59 1.77 -43.99%
P/EPS 8.54 11.20 11.51 9.07 17.15 17.06 18.69 -40.59%
EY 11.71 8.93 8.69 11.02 5.83 5.86 5.35 68.33%
DY 5.36 5.23 6.67 15.00 4.95 6.08 8.39 -25.76%
P/NAPS 0.80 1.11 1.34 1.16 1.57 1.73 1.94 -44.50%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 -
Price 0.675 0.73 0.86 0.725 1.01 1.06 1.01 -
P/RPS 0.90 0.97 1.14 0.95 1.40 1.48 1.44 -26.83%
P/EPS 10.29 10.69 11.00 8.22 16.50 15.86 15.22 -22.91%
EY 9.72 9.36 9.09 12.16 6.06 6.30 6.57 29.74%
DY 4.44 5.48 6.98 16.55 5.15 6.54 10.30 -42.84%
P/NAPS 0.96 1.06 1.28 1.05 1.51 1.61 1.58 -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