[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -64.0%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 566,122 425,704 284,217 142,957 542,598 404,076 263,959 66.07%
PBT 55,070 45,483 33,795 20,245 52,898 44,037 28,167 56.16%
Tax -2,152 -3,769 -2,141 -1,997 -2,880 -3,271 -1,332 37.56%
NP 52,918 41,714 31,654 18,248 50,018 40,766 26,835 57.05%
-
NP to SH 49,313 38,518 29,384 16,572 46,027 37,676 24,942 57.33%
-
Tax Rate 3.91% 8.29% 6.34% 9.86% 5.44% 7.43% 4.73% -
Total Cost 513,204 383,990 252,563 124,709 492,580 363,310 237,124 67.08%
-
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,552 22,552 22,552 22,552 39,091 39,091 39,091 -30.62%
Div Payout % 45.73% 58.55% 76.75% 136.09% 84.93% 103.76% 156.73% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.35% 9.80% 11.14% 12.76% 9.22% 10.09% 10.17% -
ROE 9.37% 7.43% 5.83% 3.19% 9.14% 7.59% 5.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.31 56.63 37.81 19.02 72.18 53.75 35.11 66.09%
EPS 6.56 5.12 3.91 2.20 6.12 5.01 3.32 57.26%
DPS 3.00 3.00 3.00 3.00 5.20 5.20 5.20 -30.62%
NAPS 0.70 0.69 0.67 0.69 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.12 56.49 37.71 18.97 72.00 53.62 35.02 66.09%
EPS 6.54 5.11 3.90 2.20 6.11 5.00 3.31 57.26%
DPS 2.99 2.99 2.99 2.99 5.19 5.19 5.19 -30.69%
NAPS 0.6983 0.6883 0.6683 0.6883 0.6683 0.6584 0.6384 6.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.56 0.765 0.90 0.80 1.05 1.14 1.24 -
P/RPS 0.74 1.35 2.38 4.21 1.45 2.12 3.53 -64.61%
P/EPS 8.54 14.93 23.03 36.29 17.15 22.75 37.37 -62.52%
EY 11.71 6.70 4.34 2.76 5.83 4.40 2.68 166.55%
DY 5.36 3.92 3.33 3.75 4.95 4.56 4.19 17.78%
P/NAPS 0.80 1.11 1.34 1.16 1.57 1.73 1.94 -44.50%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 -
Price 0.675 0.73 0.86 0.725 1.01 1.06 1.01 -
P/RPS 0.90 1.29 2.27 3.81 1.40 1.97 2.88 -53.85%
P/EPS 10.29 14.25 22.00 32.89 16.50 21.15 30.44 -51.37%
EY 9.72 7.02 4.54 3.04 6.06 4.73 3.28 105.90%
DY 4.44 4.11 3.49 4.14 5.15 4.91 5.15 -9.39%
P/NAPS 0.96 1.06 1.28 1.05 1.51 1.61 1.58 -28.19%

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