[TUNEPRO] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 77.31%
YoY- 17.81%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 126,665 566,122 425,704 284,217 142,957 542,598 404,076 -53.88%
PBT 22,295 55,070 45,483 33,795 20,245 52,898 44,037 -36.50%
Tax -2,145 -2,152 -3,769 -2,141 -1,997 -2,880 -3,271 -24.53%
NP 20,150 52,918 41,714 31,654 18,248 50,018 40,766 -37.51%
-
NP to SH 18,342 49,313 38,518 29,384 16,572 46,027 37,676 -38.14%
-
Tax Rate 9.62% 3.91% 8.29% 6.34% 9.86% 5.44% 7.43% -
Total Cost 106,515 513,204 383,990 252,563 124,709 492,580 363,310 -55.90%
-
Net Worth 548,784 526,231 518,714 503,679 518,714 503,679 496,161 6.95%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 22,552 22,552 22,552 22,552 22,552 39,091 39,091 -30.72%
Div Payout % 122.96% 45.73% 58.55% 76.75% 136.09% 84.93% 103.76% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 548,784 526,231 518,714 503,679 518,714 503,679 496,161 6.95%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.91% 9.35% 9.80% 11.14% 12.76% 9.22% 10.09% -
ROE 3.34% 9.37% 7.43% 5.83% 3.19% 9.14% 7.59% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.85 75.31 56.63 37.81 19.02 72.18 53.75 -53.88%
EPS 2.44 6.56 5.12 3.91 2.20 6.12 5.01 -38.12%
DPS 3.00 3.00 3.00 3.00 3.00 5.20 5.20 -30.72%
NAPS 0.73 0.70 0.69 0.67 0.69 0.67 0.66 6.95%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.81 75.12 56.49 37.71 18.97 72.00 53.62 -53.88%
EPS 2.43 6.54 5.11 3.90 2.20 6.11 5.00 -38.21%
DPS 2.99 2.99 2.99 2.99 2.99 5.19 5.19 -30.78%
NAPS 0.7282 0.6983 0.6883 0.6683 0.6883 0.6683 0.6584 6.95%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.67 0.56 0.765 0.90 0.80 1.05 1.14 -
P/RPS 3.98 0.74 1.35 2.38 4.21 1.45 2.12 52.24%
P/EPS 27.46 8.54 14.93 23.03 36.29 17.15 22.75 13.37%
EY 3.64 11.71 6.70 4.34 2.76 5.83 4.40 -11.88%
DY 4.48 5.36 3.92 3.33 3.75 4.95 4.56 -1.17%
P/NAPS 0.92 0.80 1.11 1.34 1.16 1.57 1.73 -34.38%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 -
Price 0.68 0.675 0.73 0.86 0.725 1.01 1.06 -
P/RPS 4.04 0.90 1.29 2.27 3.81 1.40 1.97 61.48%
P/EPS 27.87 10.29 14.25 22.00 32.89 16.50 21.15 20.21%
EY 3.59 9.72 7.02 4.54 3.04 6.06 4.73 -16.80%
DY 4.41 4.44 4.11 3.49 4.14 5.15 4.91 -6.91%
P/NAPS 0.93 0.96 1.06 1.28 1.05 1.51 1.61 -30.66%

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