[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.42%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 255,079 129,544 480,193 349,271 226,500 111,246 451,070 -31.63%
PBT 61,170 25,997 76,523 49,164 35,742 17,305 81,302 -17.29%
Tax -7,250 -1,714 -3,640 -1,460 -1,313 -103 -5,216 24.57%
NP 53,920 24,283 72,883 47,704 34,429 17,202 76,086 -20.52%
-
NP to SH 49,096 22,628 68,972 45,486 32,624 16,480 72,332 -22.78%
-
Tax Rate 11.85% 6.59% 4.76% 2.97% 3.67% 0.60% 6.42% -
Total Cost 201,159 105,261 407,310 301,567 192,071 94,044 374,984 -34.00%
-
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 37,587 37,587 30,371 30,371 - 30,371 29,017 18.84%
Div Payout % 76.56% 166.11% 44.03% 66.77% - 184.29% 40.12% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.14% 18.74% 15.18% 13.66% 15.20% 15.46% 16.87% -
ROE 10.71% 4.78% 15.29% 10.62% 7.89% 3.85% 17.82% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.93 17.23 63.88 46.46 30.13 14.80 60.00 -31.63%
EPS 6.53 3.01 9.17 6.05 4.34 2.19 9.62 -22.78%
DPS 5.00 5.00 4.04 4.04 0.00 4.04 3.86 18.84%
NAPS 0.61 0.63 0.60 0.57 0.55 0.57 0.54 8.47%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.85 17.19 63.72 46.34 30.05 14.76 59.85 -31.63%
EPS 6.51 3.00 9.15 6.04 4.33 2.19 9.60 -22.83%
DPS 4.99 4.99 4.03 4.03 0.00 4.03 3.85 18.89%
NAPS 0.6085 0.6284 0.5985 0.5686 0.5486 0.5686 0.5387 8.46%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.47 1.35 1.29 1.30 1.64 2.00 1.70 -
P/RPS 4.33 7.83 2.02 2.80 5.44 13.52 2.83 32.81%
P/EPS 22.51 44.85 14.06 21.49 37.79 91.23 17.67 17.53%
EY 4.44 2.23 7.11 4.65 2.65 1.10 5.66 -14.95%
DY 3.40 3.70 3.13 3.11 0.00 2.02 2.27 30.94%
P/NAPS 2.41 2.14 2.15 2.28 2.98 3.51 3.15 -16.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 -
Price 1.64 1.51 1.19 1.47 1.31 1.82 1.97 -
P/RPS 4.83 8.76 1.86 3.16 4.35 12.30 3.28 29.46%
P/EPS 25.11 50.17 12.97 24.30 30.19 83.02 20.47 14.60%
EY 3.98 1.99 7.71 4.12 3.31 1.20 4.88 -12.71%
DY 3.05 3.31 3.39 2.75 0.00 2.22 1.96 34.32%
P/NAPS 2.69 2.40 1.98 2.58 2.38 3.19 3.65 -18.42%

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