[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 48.78%
YoY- 10.68%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 500,801 499,958 502,252 506,660 566,122 567,605 568,434 -8.07%
PBT 61,648 65,817 66,084 89,180 55,070 60,644 67,590 -5.93%
Tax -3,597 -3,562 -2,608 -8,580 -2,152 -5,025 -4,282 -10.94%
NP 58,051 62,254 63,476 80,600 52,918 55,618 63,308 -5.60%
-
NP to SH 50,677 53,385 58,100 73,368 49,313 51,357 58,768 -9.37%
-
Tax Rate 5.83% 5.41% 3.95% 9.62% 3.91% 8.29% 6.34% -
Total Cost 442,750 437,704 438,776 426,060 513,204 511,986 505,126 -8.38%
-
Net Worth 556,302 548,784 533,749 548,784 526,231 518,714 503,679 6.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 22,552 30,070 45,105 90,211 22,552 30,070 45,105 -36.92%
Div Payout % 44.50% 56.33% 77.63% 122.96% 45.73% 58.55% 76.75% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 556,302 548,784 533,749 548,784 526,231 518,714 503,679 6.82%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.59% 12.45% 12.64% 15.91% 9.35% 9.80% 11.14% -
ROE 9.11% 9.73% 10.89% 13.37% 9.37% 9.90% 11.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.62 66.51 66.81 67.40 75.31 75.50 75.61 -8.07%
EPS 6.74 7.11 7.72 9.76 6.56 6.83 7.82 -9.40%
DPS 3.00 4.00 6.00 12.00 3.00 4.00 6.00 -36.92%
NAPS 0.74 0.73 0.71 0.73 0.70 0.69 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.64 66.52 66.83 67.42 75.33 75.53 75.64 -8.07%
EPS 6.74 7.10 7.73 9.76 6.56 6.83 7.82 -9.40%
DPS 3.00 4.00 6.00 12.00 3.00 4.00 6.00 -36.92%
NAPS 0.7402 0.7302 0.7102 0.7302 0.7002 0.6902 0.6702 6.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.58 0.685 0.67 0.56 0.765 0.90 -
P/RPS 0.85 0.87 1.03 0.99 0.74 1.01 1.19 -20.04%
P/EPS 8.38 8.17 8.86 6.87 8.54 11.20 11.51 -19.02%
EY 11.93 12.24 11.28 14.57 11.71 8.93 8.69 23.45%
DY 5.31 6.90 8.76 17.91 5.36 5.23 6.67 -14.06%
P/NAPS 0.76 0.79 0.96 0.92 0.80 1.11 1.34 -31.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 21/08/19 28/05/19 22/02/19 15/11/18 29/08/18 -
Price 0.435 0.57 0.655 0.68 0.675 0.73 0.86 -
P/RPS 0.65 0.86 0.98 1.01 0.90 0.97 1.14 -31.16%
P/EPS 6.45 8.03 8.48 6.97 10.29 10.69 11.00 -29.87%
EY 15.50 12.46 11.80 14.35 9.72 9.36 9.09 42.59%
DY 6.90 7.02 9.16 17.65 4.44 5.48 6.98 -0.76%
P/NAPS 0.59 0.78 0.92 0.93 0.96 1.06 1.28 -40.24%

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