[TUNEPRO] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.63%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 381,155 255,079 129,544 480,193 349,271 226,500 111,246 126.76%
PBT 77,871 61,170 25,997 76,523 49,164 35,742 17,305 171.81%
Tax -8,612 -7,250 -1,714 -3,640 -1,460 -1,313 -103 1796.74%
NP 69,259 53,920 24,283 72,883 47,704 34,429 17,202 152.44%
-
NP to SH 63,432 49,096 22,628 68,972 45,486 32,624 16,480 145.00%
-
Tax Rate 11.06% 11.85% 6.59% 4.76% 2.97% 3.67% 0.60% -
Total Cost 311,896 201,159 105,261 407,310 301,567 192,071 94,044 121.90%
-
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 37,587 37,587 37,587 30,371 30,371 - 30,371 15.22%
Div Payout % 59.26% 76.56% 166.11% 44.03% 66.77% - 184.29% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.17% 21.14% 18.74% 15.18% 13.66% 15.20% 15.46% -
ROE 13.18% 10.71% 4.78% 15.29% 10.62% 7.89% 3.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.70 33.93 17.23 63.88 46.46 30.13 14.80 126.73%
EPS 8.44 6.53 3.01 9.17 6.05 4.34 2.19 145.20%
DPS 5.00 5.00 5.00 4.04 4.04 0.00 4.04 15.22%
NAPS 0.64 0.61 0.63 0.60 0.57 0.55 0.57 8.00%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.72 33.94 17.24 63.89 46.47 30.14 14.80 126.79%
EPS 8.44 6.53 3.01 9.18 6.05 4.34 2.19 145.20%
DPS 5.00 5.00 5.00 4.04 4.04 0.00 4.04 15.22%
NAPS 0.6402 0.6102 0.6302 0.6002 0.5702 0.5502 0.5702 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.64 1.47 1.35 1.29 1.30 1.64 2.00 -
P/RPS 3.23 4.33 7.83 2.02 2.80 5.44 13.52 -61.39%
P/EPS 19.44 22.51 44.85 14.06 21.49 37.79 91.23 -64.22%
EY 5.14 4.44 2.23 7.11 4.65 2.65 1.10 178.71%
DY 3.05 3.40 3.70 3.13 3.11 0.00 2.02 31.51%
P/NAPS 2.56 2.41 2.14 2.15 2.28 2.98 3.51 -18.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 -
Price 1.62 1.64 1.51 1.19 1.47 1.31 1.82 -
P/RPS 3.20 4.83 8.76 1.86 3.16 4.35 12.30 -59.14%
P/EPS 19.20 25.11 50.17 12.97 24.30 30.19 83.02 -62.22%
EY 5.21 3.98 1.99 7.71 4.12 3.31 1.20 165.42%
DY 3.09 3.05 3.31 3.39 2.75 0.00 2.22 24.58%
P/NAPS 2.53 2.69 2.40 1.98 2.58 2.38 3.19 -14.28%

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