[TUNEPRO] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.32%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 125,535 129,544 130,922 122,771 115,254 111,246 126,098 -0.29%
PBT 35,173 25,997 27,359 13,422 18,436 17,305 27,778 17.05%
Tax -5,536 -1,714 -2,180 -147 -1,210 -103 -3,645 32.16%
NP 29,637 24,283 25,179 13,275 17,226 17,202 24,133 14.69%
-
NP to SH 26,468 22,628 23,486 12,862 16,143 16,480 22,572 11.20%
-
Tax Rate 15.74% 6.59% 7.97% 1.10% 6.56% 0.60% 13.12% -
Total Cost 95,898 105,261 105,743 109,496 98,028 94,044 101,965 -4.01%
-
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 37,587 37,587 - 30,371 - 30,371 - -
Div Payout % 142.01% 166.11% - 236.13% - 184.29% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 458,573 473,608 451,056 428,503 413,467 428,503 405,950 8.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 23.61% 18.74% 19.23% 10.81% 14.95% 15.46% 19.14% -
ROE 5.77% 4.78% 5.21% 3.00% 3.90% 3.85% 5.56% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.70 17.23 17.42 16.33 15.33 14.80 16.77 -0.27%
EPS 3.52 3.01 3.12 1.71 2.15 2.19 3.00 11.25%
DPS 5.00 5.00 0.00 4.04 0.00 4.04 0.00 -
NAPS 0.61 0.63 0.60 0.57 0.55 0.57 0.54 8.47%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.70 17.24 17.42 16.34 15.34 14.80 16.78 -0.31%
EPS 3.52 3.01 3.13 1.71 2.15 2.19 3.00 11.25%
DPS 5.00 5.00 0.00 4.04 0.00 4.04 0.00 -
NAPS 0.6102 0.6302 0.6002 0.5702 0.5502 0.5702 0.5402 8.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.47 1.35 1.29 1.30 1.64 2.00 1.70 -
P/RPS 8.80 7.83 7.41 7.96 10.70 13.52 10.13 -8.96%
P/EPS 41.75 44.85 41.29 75.98 76.37 91.23 56.62 -18.39%
EY 2.40 2.23 2.42 1.32 1.31 1.10 1.77 22.52%
DY 3.40 3.70 0.00 3.11 0.00 2.02 0.00 -
P/NAPS 2.41 2.14 2.15 2.28 2.98 3.51 3.15 -16.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 -
Price 1.64 1.51 1.19 1.47 1.31 1.82 1.97 -
P/RPS 9.82 8.76 6.83 9.00 8.54 12.30 11.74 -11.23%
P/EPS 46.58 50.17 38.09 85.92 61.01 83.02 65.61 -20.43%
EY 2.15 1.99 2.63 1.16 1.64 1.20 1.52 26.03%
DY 3.05 3.31 0.00 2.75 0.00 2.22 0.00 -
P/NAPS 2.69 2.40 1.98 2.58 2.38 3.19 3.65 -18.42%

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