[TUNEPRO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 22.17%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 425,704 284,217 142,957 542,598 404,076 263,959 130,081 120.26%
PBT 45,483 33,795 20,245 52,898 44,037 28,167 15,064 108.75%
Tax -3,769 -2,141 -1,997 -2,880 -3,271 -1,332 -1,674 71.69%
NP 41,714 31,654 18,248 50,018 40,766 26,835 13,390 113.15%
-
NP to SH 38,518 29,384 16,572 46,027 37,676 24,942 11,939 118.18%
-
Tax Rate 8.29% 6.34% 9.86% 5.44% 7.43% 4.73% 11.11% -
Total Cost 383,990 252,563 124,709 492,580 363,310 237,124 116,691 121.07%
-
Net Worth 518,714 503,679 518,714 503,679 496,161 481,126 511,196 0.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 22,552 22,552 22,552 39,091 39,091 39,091 39,091 -30.67%
Div Payout % 58.55% 76.75% 136.09% 84.93% 103.76% 156.73% 327.43% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 518,714 503,679 518,714 503,679 496,161 481,126 511,196 0.97%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.80% 11.14% 12.76% 9.22% 10.09% 10.17% 10.29% -
ROE 7.43% 5.83% 3.19% 9.14% 7.59% 5.18% 2.34% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.63 37.81 19.02 72.18 53.75 35.11 17.30 120.30%
EPS 5.12 3.91 2.20 6.12 5.01 3.32 1.59 117.90%
DPS 3.00 3.00 3.00 5.20 5.20 5.20 5.20 -30.67%
NAPS 0.69 0.67 0.69 0.67 0.66 0.64 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.64 37.82 19.02 72.20 53.77 35.12 17.31 120.24%
EPS 5.13 3.91 2.21 6.12 5.01 3.32 1.59 118.19%
DPS 3.00 3.00 3.00 5.20 5.20 5.20 5.20 -30.67%
NAPS 0.6902 0.6702 0.6902 0.6702 0.6602 0.6402 0.6802 0.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.765 0.90 0.80 1.05 1.14 1.24 1.40 -
P/RPS 1.35 2.38 4.21 1.45 2.12 3.53 8.09 -69.65%
P/EPS 14.93 23.03 36.29 17.15 22.75 37.37 88.15 -69.35%
EY 6.70 4.34 2.76 5.83 4.40 2.68 1.13 227.23%
DY 3.92 3.33 3.75 4.95 4.56 4.19 3.71 3.73%
P/NAPS 1.11 1.34 1.16 1.57 1.73 1.94 2.06 -33.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 22/05/17 -
Price 0.73 0.86 0.725 1.01 1.06 1.01 1.54 -
P/RPS 1.29 2.27 3.81 1.40 1.97 2.88 8.90 -72.37%
P/EPS 14.25 22.00 32.89 16.50 21.15 30.44 96.97 -72.12%
EY 7.02 4.54 3.04 6.06 4.73 3.28 1.03 259.05%
DY 4.11 3.49 4.14 5.15 4.91 5.15 3.38 13.91%
P/NAPS 1.06 1.28 1.05 1.51 1.61 1.58 2.26 -39.60%

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