[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -67.19%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 516,621 381,155 255,079 129,544 480,193 349,271 226,500 72.84%
PBT 94,683 77,871 61,170 25,997 76,523 49,164 35,742 90.88%
Tax -8,098 -8,612 -7,250 -1,714 -3,640 -1,460 -1,313 234.46%
NP 86,585 69,259 53,920 24,283 72,883 47,704 34,429 84.41%
-
NP to SH 79,976 63,432 49,096 22,628 68,972 45,486 32,624 81.31%
-
Tax Rate 8.55% 11.06% 11.85% 6.59% 4.76% 2.97% 3.67% -
Total Cost 430,036 311,896 201,159 105,261 407,310 301,567 192,071 70.72%
-
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 37,587 37,587 37,587 37,587 30,371 30,371 - -
Div Payout % 47.00% 59.26% 76.56% 166.11% 44.03% 66.77% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.76% 18.17% 21.14% 18.74% 15.18% 13.66% 15.20% -
ROE 16.12% 13.18% 10.71% 4.78% 15.29% 10.62% 7.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.72 50.70 33.93 17.23 63.88 46.46 30.13 72.83%
EPS 10.64 8.44 6.53 3.01 9.17 6.05 4.34 81.32%
DPS 5.00 5.00 5.00 5.00 4.04 4.04 0.00 -
NAPS 0.66 0.64 0.61 0.63 0.60 0.57 0.55 12.86%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.74 50.72 33.94 17.24 63.89 46.47 30.14 72.83%
EPS 10.64 8.44 6.53 3.01 9.18 6.05 4.34 81.32%
DPS 5.00 5.00 5.00 5.00 4.04 4.04 0.00 -
NAPS 0.6602 0.6402 0.6102 0.6302 0.6002 0.5702 0.5502 12.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.42 1.64 1.47 1.35 1.29 1.30 1.64 -
P/RPS 2.07 3.23 4.33 7.83 2.02 2.80 5.44 -47.33%
P/EPS 13.35 19.44 22.51 44.85 14.06 21.49 37.79 -49.86%
EY 7.49 5.14 4.44 2.23 7.11 4.65 2.65 99.27%
DY 3.52 3.05 3.40 3.70 3.13 3.11 0.00 -
P/NAPS 2.15 2.56 2.41 2.14 2.15 2.28 2.98 -19.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 -
Price 1.37 1.62 1.64 1.51 1.19 1.47 1.31 -
P/RPS 1.99 3.20 4.83 8.76 1.86 3.16 4.35 -40.48%
P/EPS 12.88 19.20 25.11 50.17 12.97 24.30 30.19 -43.18%
EY 7.77 5.21 3.98 1.99 7.71 4.12 3.31 76.17%
DY 3.65 3.09 3.05 3.31 3.39 2.75 0.00 -
P/NAPS 2.08 2.53 2.69 2.40 1.98 2.58 2.38 -8.55%

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