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

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	566,122	567,605	568,434	571,828	542,598	538,768	527,918	4.75%
YoY %	-0.26%	-0.15%	-0.59%	5.39%	0.71%	2.06%	-	-
Horiz. %	107.24%	107.52%	107.67%	108.32%	102.78%	102.06%	100.00%	-
PBT	55,070	60,644	67,590	80,980	52,898	58,716	56,334	-1.49%
YoY %	-9.19%	-10.28%	-16.53%	53.09%	-9.91%	4.23%	-	-
Horiz. %	97.76%	107.65%	119.98%	143.75%	93.90%	104.23%	100.00%	-
Tax	-2,152	-5,025	-4,282	-7,988	-2,880	-4,361	-2,664	-13.22%
YoY %	57.17%	-17.35%	46.39%	-177.36%	33.96%	-63.70%	-	-
Horiz. %	80.78%	188.63%	160.74%	299.85%	108.11%	163.70%	100.00%	-
NP	52,918	55,618	63,308	72,992	50,018	54,354	53,670	-0.93%
YoY %	-4.85%	-12.15%	-13.27%	45.93%	-7.98%	1.27%	-	-
Horiz. %	98.60%	103.63%	117.96%	136.00%	93.20%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,313	51,357	58,768	66,288	46,027	50,234	49,884	-0.76%
YoY %	-3.98%	-12.61%	-11.34%	44.02%	-8.37%	0.70%	-	-
Horiz. %	98.86%	102.95%	117.81%	132.88%	92.27%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.91%	8.29%	6.34%	9.86%	5.44%	7.43%	4.73%	-
YoY %	-52.83%	30.76%	-35.70%	81.25%	-26.78%	57.08%	-	-
Horiz. %	82.66%	175.26%	134.04%	208.46%	115.01%	157.08%	100.00%	-
Total Cost	513,204	511,986	505,126	498,836	492,580	484,413	474,248	5.38%
YoY %	0.24%	1.36%	1.26%	1.27%	1.69%	2.14%	-	-
Horiz. %	108.21%	107.96%	106.51%	105.18%	103.87%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	526,231	518,714	503,679	518,714	503,679	496,161	481,126	6.13%
YoY %	1.45%	2.99%	-2.90%	2.99%	1.52%	3.12%	-	-
Horiz. %	109.37%	107.81%	104.69%	107.81%	104.69%	103.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	22,552	30,070	45,105	90,211	39,091	52,122	78,183	-56.24%
YoY %	-25.00%	-33.33%	-50.00%	130.77%	-25.00%	-33.33%	-	-
Horiz. %	28.85%	38.46%	57.69%	115.38%	50.00%	66.67%	100.00%	-
Div Payout %	45.73%	58.55%	76.75%	136.09%	84.93%	103.76%	156.73%	-
YoY %	-21.90%	-23.71%	-43.60%	60.24%	-18.15%	-33.80%	-	-
Horiz. %	29.18%	37.36%	48.97%	86.83%	54.19%	66.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	526,231	518,714	503,679	518,714	503,679	496,161	481,126	6.13%
YoY %	1.45%	2.99%	-2.90%	2.99%	1.52%	3.12%	-	-
Horiz. %	109.37%	107.81%	104.69%	107.81%	104.69%	103.12%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.35%	9.80%	11.14%	12.76%	9.22%	10.09%	10.17%	-
YoY %	-4.59%	-12.03%	-12.70%	38.39%	-8.62%	-0.79%	-	-
Horiz. %	91.94%	96.36%	109.54%	125.47%	90.66%	99.21%	100.00%	-
ROE	9.37%	9.90%	11.67%	12.78%	9.14%	10.12%	10.37%	-
YoY %	-5.35%	-15.17%	-8.69%	39.82%	-9.68%	-2.41%	-	-
Horiz. %	90.36%	95.47%	112.54%	123.24%	88.14%	97.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	75.31	75.50	75.61	76.07	72.18	71.67	70.22	4.76%
YoY %	-0.25%	-0.15%	-0.60%	5.39%	0.71%	2.06%	-	-
Horiz. %	107.25%	107.52%	107.68%	108.33%	102.79%	102.06%	100.00%	-
EPS	6.56	6.83	7.82	8.80	6.12	6.68	6.64	-0.80%
YoY %	-3.95%	-12.66%	-11.14%	43.79%	-8.38%	0.60%	-	-
Horiz. %	98.80%	102.86%	117.77%	132.53%	92.17%	100.60%	100.00%	-
DPS	3.00	4.00	6.00	12.00	5.20	6.93	10.40	-56.24%
YoY %	-25.00%	-33.33%	-50.00%	130.77%	-24.96%	-33.37%	-	-
Horiz. %	28.85%	38.46%	57.69%	115.38%	50.00%	66.63%	100.00%	-
NAPS	0.70	0.69	0.67	0.69	0.67	0.66	0.64	6.13%
YoY %	1.45%	2.99%	-2.90%	2.99%	1.52%	3.12%	-	-
Horiz. %	109.38%	107.81%	104.69%	107.81%	104.69%	103.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	75.33	75.53	75.64	76.09	72.20	71.69	70.24	4.76%
YoY %	-0.26%	-0.15%	-0.59%	5.39%	0.71%	2.06%	-	-
Horiz. %	107.25%	107.53%	107.69%	108.33%	102.79%	102.06%	100.00%	-
EPS	6.56	6.83	7.82	8.82	6.12	6.68	6.64	-0.80%
YoY %	-3.95%	-12.66%	-11.34%	44.12%	-8.38%	0.60%	-	-
Horiz. %	98.80%	102.86%	117.77%	132.83%	92.17%	100.60%	100.00%	-
DPS	3.00	4.00	6.00	12.00	5.20	6.94	10.40	-56.24%
YoY %	-25.00%	-33.33%	-50.00%	130.77%	-25.07%	-33.27%	-	-
Horiz. %	28.85%	38.46%	57.69%	115.38%	50.00%	66.73%	100.00%	-
NAPS	0.7002	0.6902	0.6702	0.6902	0.6702	0.6602	0.6402	6.13%
YoY %	1.45%	2.98%	-2.90%	2.98%	1.51%	3.12%	-	-
Horiz. %	109.37%	107.81%	104.69%	107.81%	104.69%	103.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-26.73%	-15.13%	13.33%	-27.59%	-8.81%	-10.17%	-	-
Horiz. %	41.81%	57.06%	67.23%	59.32%	81.92%	89.83%	100.00%	-
P/EPS	8.54	11.20	11.51	9.07	17.15	17.06	18.69	-40.59%
YoY %	-23.75%	-2.69%	26.90%	-47.11%	0.53%	-8.72%	-	-
Horiz. %	45.69%	59.93%	61.58%	48.53%	91.76%	91.28%	100.00%	-
EY	11.71	8.93	8.69	11.02	5.83	5.86	5.35	68.33%
YoY %	31.13%	2.76%	-21.14%	89.02%	-0.51%	9.53%	-	-
Horiz. %	218.88%	166.92%	162.43%	205.98%	108.97%	109.53%	100.00%	-
DY	5.36	5.23	6.67	15.00	4.95	6.08	8.39	-25.76%
YoY %	2.49%	-21.59%	-55.53%	203.03%	-18.59%	-27.53%	-	-
Horiz. %	63.89%	62.34%	79.50%	178.78%	59.00%	72.47%	100.00%	-
P/NAPS	0.80	1.11	1.34	1.16	1.57	1.73	1.94	-44.50%
YoY %	-27.93%	-17.16%	15.52%	-26.11%	-9.25%	-10.82%	-	-
Horiz. %	41.24%	57.22%	69.07%	59.79%	80.93%	89.18%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-7.22%	-14.91%	20.00%	-32.14%	-5.41%	2.78%	-	-
Horiz. %	62.50%	67.36%	79.17%	65.97%	97.22%	102.78%	100.00%	-
P/EPS	10.29	10.69	11.00	8.22	16.50	15.86	15.22	-22.91%
YoY %	-3.74%	-2.82%	33.82%	-50.18%	4.04%	4.20%	-	-
Horiz. %	67.61%	70.24%	72.27%	54.01%	108.41%	104.20%	100.00%	-
EY	9.72	9.36	9.09	12.16	6.06	6.30	6.57	29.74%
YoY %	3.85%	2.97%	-25.25%	100.66%	-3.81%	-4.11%	-	-
Horiz. %	147.95%	142.47%	138.36%	185.08%	92.24%	95.89%	100.00%	-
DY	4.44	5.48	6.98	16.55	5.15	6.54	10.30	-42.84%
YoY %	-18.98%	-21.49%	-57.82%	221.36%	-21.25%	-36.50%	-	-
Horiz. %	43.11%	53.20%	67.77%	160.68%	50.00%	63.50%	100.00%	-
P/NAPS	0.96	1.06	1.28	1.05	1.51	1.61	1.58	-28.19%
YoY %	-9.43%	-17.19%	21.90%	-30.46%	-6.21%	1.90%	-	-
Horiz. %	60.76%	67.09%	81.01%	66.46%	95.57%	101.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos