[TUNEPRO] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -45.84%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 133,878 130,081 135,466 126,076 125,535 129,544 130,922 1.50%
PBT 13,103 15,064 16,812 16,701 35,173 25,997 27,359 -38.81%
Tax 342 -1,674 514 -1,362 -5,536 -1,714 -2,180 -
NP 13,445 13,390 17,326 15,339 29,637 24,283 25,179 -34.20%
-
NP to SH 13,003 11,939 16,544 14,336 26,468 22,628 23,486 -32.59%
-
Tax Rate -2.61% 11.11% -3.06% 8.16% 15.74% 6.59% 7.97% -
Total Cost 120,433 116,691 118,140 110,737 95,898 105,261 105,743 9.06%
-
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 39,091 39,091 - 37,587 37,587 37,587 - -
Div Payout % 300.63% 327.43% - 262.19% 142.01% 166.11% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.04% 10.29% 12.79% 12.17% 23.61% 18.74% 19.23% -
ROE 2.70% 2.34% 3.33% 2.98% 5.77% 4.78% 5.21% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.81 17.30 18.02 16.77 16.70 17.23 17.42 1.48%
EPS 1.73 1.59 2.20 1.91 3.52 3.01 3.12 -32.53%
DPS 5.20 5.20 0.00 5.00 5.00 5.00 0.00 -
NAPS 0.64 0.68 0.66 0.64 0.61 0.63 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.81 17.31 18.03 16.78 16.70 17.24 17.42 1.48%
EPS 1.73 1.59 2.20 1.91 3.52 3.01 3.13 -32.67%
DPS 5.20 5.20 0.00 5.00 5.00 5.00 0.00 -
NAPS 0.6402 0.6802 0.6602 0.6402 0.6102 0.6302 0.6002 4.39%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.24 1.40 1.42 1.64 1.47 1.35 1.29 -
P/RPS 6.96 8.09 7.88 9.78 8.80 7.83 7.41 -4.09%
P/EPS 71.69 88.15 64.52 86.00 41.75 44.85 41.29 44.50%
EY 1.39 1.13 1.55 1.16 2.40 2.23 2.42 -30.92%
DY 4.19 3.71 0.00 3.05 3.40 3.70 0.00 -
P/NAPS 1.94 2.06 2.15 2.56 2.41 2.14 2.15 -6.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 -
Price 1.01 1.54 1.37 1.62 1.64 1.51 1.19 -
P/RPS 5.67 8.90 7.60 9.66 9.82 8.76 6.83 -11.68%
P/EPS 58.39 96.97 62.25 84.95 46.58 50.17 38.09 32.98%
EY 1.71 1.03 1.61 1.18 2.15 1.99 2.63 -24.96%
DY 5.15 3.38 0.00 3.09 3.05 3.31 0.00 -
P/NAPS 1.58 2.26 2.08 2.53 2.69 2.40 1.98 -13.97%

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