[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 29.2%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 263,959 130,081 516,621 381,155 255,079 129,544 480,193 -32.92%
PBT 28,167 15,064 94,683 77,871 61,170 25,997 76,523 -48.67%
Tax -1,332 -1,674 -8,098 -8,612 -7,250 -1,714 -3,640 -48.87%
NP 26,835 13,390 86,585 69,259 53,920 24,283 72,883 -48.66%
-
NP to SH 24,942 11,939 79,976 63,432 49,096 22,628 68,972 -49.27%
-
Tax Rate 4.73% 11.11% 8.55% 11.06% 11.85% 6.59% 4.76% -
Total Cost 237,124 116,691 430,036 311,896 201,159 105,261 407,310 -30.30%
-
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 39,091 39,091 37,587 37,587 37,587 37,587 30,371 18.34%
Div Payout % 156.73% 327.43% 47.00% 59.26% 76.56% 166.11% 44.03% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.17% 10.29% 16.76% 18.17% 21.14% 18.74% 15.18% -
ROE 5.18% 2.34% 16.12% 13.18% 10.71% 4.78% 15.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.11 17.30 68.72 50.70 33.93 17.23 63.88 -32.92%
EPS 3.32 1.59 10.64 8.44 6.53 3.01 9.17 -49.23%
DPS 5.20 5.20 5.00 5.00 5.00 5.00 4.04 18.34%
NAPS 0.64 0.68 0.66 0.64 0.61 0.63 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.12 17.31 68.74 50.72 33.94 17.24 63.89 -32.92%
EPS 3.32 1.59 10.64 8.44 6.53 3.01 9.18 -49.27%
DPS 5.20 5.20 5.00 5.00 5.00 5.00 4.04 18.34%
NAPS 0.6402 0.6802 0.6602 0.6402 0.6102 0.6302 0.6002 4.39%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.24 1.40 1.42 1.64 1.47 1.35 1.29 -
P/RPS 3.53 8.09 2.07 3.23 4.33 7.83 2.02 45.13%
P/EPS 37.37 88.15 13.35 19.44 22.51 44.85 14.06 91.99%
EY 2.68 1.13 7.49 5.14 4.44 2.23 7.11 -47.85%
DY 4.19 3.71 3.52 3.05 3.40 3.70 3.13 21.48%
P/NAPS 1.94 2.06 2.15 2.56 2.41 2.14 2.15 -6.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 -
Price 1.01 1.54 1.37 1.62 1.64 1.51 1.19 -
P/RPS 2.88 8.90 1.99 3.20 4.83 8.76 1.86 33.87%
P/EPS 30.44 96.97 12.88 19.20 25.11 50.17 12.97 76.69%
EY 3.28 1.03 7.77 5.21 3.98 1.99 7.71 -43.46%
DY 5.15 3.38 3.65 3.09 3.05 3.31 3.39 32.18%
P/NAPS 1.58 2.26 2.08 2.53 2.69 2.40 1.98 -13.97%

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