[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.07%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 542,598 404,076 263,959 130,081 516,621 381,155 255,079 65.17%
PBT 52,898 44,037 28,167 15,064 94,683 77,871 61,170 -9.20%
Tax -2,880 -3,271 -1,332 -1,674 -8,098 -8,612 -7,250 -45.87%
NP 50,018 40,766 26,835 13,390 86,585 69,259 53,920 -4.87%
-
NP to SH 46,027 37,676 24,942 11,939 79,976 63,432 49,096 -4.20%
-
Tax Rate 5.44% 7.43% 4.73% 11.11% 8.55% 11.06% 11.85% -
Total Cost 492,580 363,310 237,124 116,691 430,036 311,896 201,159 81.37%
-
Net Worth 503,679 496,161 481,126 511,196 496,161 481,126 458,573 6.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 39,091 39,091 39,091 39,091 37,587 37,587 37,587 2.64%
Div Payout % 84.93% 103.76% 156.73% 327.43% 47.00% 59.26% 76.56% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 503,679 496,161 481,126 511,196 496,161 481,126 458,573 6.43%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.22% 10.09% 10.17% 10.29% 16.76% 18.17% 21.14% -
ROE 9.14% 7.59% 5.18% 2.34% 16.12% 13.18% 10.71% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.18 53.75 35.11 17.30 68.72 50.70 33.93 65.18%
EPS 6.12 5.01 3.32 1.59 10.64 8.44 6.53 -4.21%
DPS 5.20 5.20 5.20 5.20 5.00 5.00 5.00 2.64%
NAPS 0.67 0.66 0.64 0.68 0.66 0.64 0.61 6.43%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.00 53.62 35.02 17.26 68.55 50.58 33.85 65.16%
EPS 6.11 5.00 3.31 1.58 10.61 8.42 6.51 -4.12%
DPS 5.19 5.19 5.19 5.19 4.99 4.99 4.99 2.64%
NAPS 0.6683 0.6584 0.6384 0.6783 0.6584 0.6384 0.6085 6.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.05 1.14 1.24 1.40 1.42 1.64 1.47 -
P/RPS 1.45 2.12 3.53 8.09 2.07 3.23 4.33 -51.68%
P/EPS 17.15 22.75 37.37 88.15 13.35 19.44 22.51 -16.54%
EY 5.83 4.40 2.68 1.13 7.49 5.14 4.44 19.85%
DY 4.95 4.56 4.19 3.71 3.52 3.05 3.40 28.36%
P/NAPS 1.57 1.73 1.94 2.06 2.15 2.56 2.41 -24.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 -
Price 1.01 1.06 1.01 1.54 1.37 1.62 1.64 -
P/RPS 1.40 1.97 2.88 8.90 1.99 3.20 4.83 -56.10%
P/EPS 16.50 21.15 30.44 96.97 12.88 19.20 25.11 -24.35%
EY 6.06 4.73 3.28 1.03 7.77 5.21 3.98 32.24%
DY 5.15 4.91 5.15 3.38 3.65 3.09 3.05 41.66%
P/NAPS 1.51 1.61 1.58 2.26 2.08 2.53 2.69 -31.88%

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