[TUNEPRO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.08%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 404,076 263,959 130,081 516,621 381,155 255,079 129,544 113.33%
PBT 44,037 28,167 15,064 94,683 77,871 61,170 25,997 42.05%
Tax -3,271 -1,332 -1,674 -8,098 -8,612 -7,250 -1,714 53.79%
NP 40,766 26,835 13,390 86,585 69,259 53,920 24,283 41.20%
-
NP to SH 37,676 24,942 11,939 79,976 63,432 49,096 22,628 40.43%
-
Tax Rate 7.43% 4.73% 11.11% 8.55% 11.06% 11.85% 6.59% -
Total Cost 363,310 237,124 116,691 430,036 311,896 201,159 105,261 128.21%
-
Net Worth 496,161 481,126 511,196 496,161 481,126 458,573 473,608 3.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 39,091 39,091 39,091 37,587 37,587 37,587 37,587 2.64%
Div Payout % 103.76% 156.73% 327.43% 47.00% 59.26% 76.56% 166.11% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 496,161 481,126 511,196 496,161 481,126 458,573 473,608 3.14%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.09% 10.17% 10.29% 16.76% 18.17% 21.14% 18.74% -
ROE 7.59% 5.18% 2.34% 16.12% 13.18% 10.71% 4.78% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.75 35.11 17.30 68.72 50.70 33.93 17.23 113.35%
EPS 5.01 3.32 1.59 10.64 8.44 6.53 3.01 40.40%
DPS 5.20 5.20 5.20 5.00 5.00 5.00 5.00 2.64%
NAPS 0.66 0.64 0.68 0.66 0.64 0.61 0.63 3.14%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.62 35.02 17.26 68.55 50.58 33.85 17.19 113.33%
EPS 5.00 3.31 1.58 10.61 8.42 6.51 3.00 40.52%
DPS 5.19 5.19 5.19 4.99 4.99 4.99 4.99 2.65%
NAPS 0.6584 0.6384 0.6783 0.6584 0.6384 0.6085 0.6284 3.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.24 1.40 1.42 1.64 1.47 1.35 -
P/RPS 2.12 3.53 8.09 2.07 3.23 4.33 7.83 -58.11%
P/EPS 22.75 37.37 88.15 13.35 19.44 22.51 44.85 -36.37%
EY 4.40 2.68 1.13 7.49 5.14 4.44 2.23 57.24%
DY 4.56 4.19 3.71 3.52 3.05 3.40 3.70 14.93%
P/NAPS 1.73 1.94 2.06 2.15 2.56 2.41 2.14 -13.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 -
Price 1.06 1.01 1.54 1.37 1.62 1.64 1.51 -
P/RPS 1.97 2.88 8.90 1.99 3.20 4.83 8.76 -62.98%
P/EPS 21.15 30.44 96.97 12.88 19.20 25.11 50.17 -43.74%
EY 4.73 3.28 1.03 7.77 5.21 3.98 1.99 78.00%
DY 4.91 5.15 3.38 3.65 3.09 3.05 3.31 30.03%
P/NAPS 1.61 1.58 2.26 2.08 2.53 2.69 2.40 -23.34%

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