[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 31.08%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 251,126 126,665 566,122 425,704 284,217 142,957 542,598 -40.25%
PBT 33,042 22,295 55,070 45,483 33,795 20,245 52,898 -26.99%
Tax -1,304 -2,145 -2,152 -3,769 -2,141 -1,997 -2,880 -41.12%
NP 31,738 20,150 52,918 41,714 31,654 18,248 50,018 -26.21%
-
NP to SH 29,050 18,342 49,313 38,518 29,384 16,572 46,027 -26.48%
-
Tax Rate 3.95% 9.62% 3.91% 8.29% 6.34% 9.86% 5.44% -
Total Cost 219,388 106,515 513,204 383,990 252,563 124,709 492,580 -41.76%
-
Net Worth 533,749 548,784 526,231 518,714 503,679 518,714 503,679 3.95%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 22,552 22,552 22,552 22,552 22,552 22,552 39,091 -30.76%
Div Payout % 77.63% 122.96% 45.73% 58.55% 76.75% 136.09% 84.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 533,749 548,784 526,231 518,714 503,679 518,714 503,679 3.95%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.64% 15.91% 9.35% 9.80% 11.14% 12.76% 9.22% -
ROE 5.44% 3.34% 9.37% 7.43% 5.83% 3.19% 9.14% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 33.41 16.85 75.31 56.63 37.81 19.02 72.18 -40.24%
EPS 3.86 2.44 6.56 5.12 3.91 2.20 6.12 -26.51%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 5.20 -30.76%
NAPS 0.71 0.73 0.70 0.69 0.67 0.69 0.67 3.95%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 33.41 16.85 75.33 56.64 37.82 19.02 72.20 -40.25%
EPS 3.87 2.44 6.56 5.13 3.91 2.21 6.12 -26.38%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 5.20 -30.76%
NAPS 0.7102 0.7302 0.7002 0.6902 0.6702 0.6902 0.6702 3.95%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.685 0.67 0.56 0.765 0.90 0.80 1.05 -
P/RPS 2.05 3.98 0.74 1.35 2.38 4.21 1.45 26.04%
P/EPS 17.73 27.46 8.54 14.93 23.03 36.29 17.15 2.24%
EY 5.64 3.64 11.71 6.70 4.34 2.76 5.83 -2.19%
DY 4.38 4.48 5.36 3.92 3.33 3.75 4.95 -7.85%
P/NAPS 0.96 0.92 0.80 1.11 1.34 1.16 1.57 -28.02%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 28/05/19 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 -
Price 0.655 0.68 0.675 0.73 0.86 0.725 1.01 -
P/RPS 1.96 4.04 0.90 1.29 2.27 3.81 1.40 25.22%
P/EPS 16.95 27.87 10.29 14.25 22.00 32.89 16.50 1.81%
EY 5.90 3.59 9.72 7.02 4.54 3.04 6.06 -1.77%
DY 4.58 4.41 4.44 4.11 3.49 4.14 5.15 -7.54%
P/NAPS 0.92 0.93 0.96 1.06 1.28 1.05 1.51 -28.19%

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