[TUNEPRO] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.17%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,510 101,510 113,952 107,363 98,810 96,707 86,746 16.79%
PBT 15,664 15,714 22,144 24,038 20,074 15,914 17,027 -5.40%
Tax 1,260 -1,083 -1,748 -872 -2,451 1,409 -1,804 -
NP 16,924 14,631 20,396 23,166 17,623 17,323 15,223 7.31%
-
NP to SH 16,166 14,346 19,247 21,553 16,816 16,305 13,894 10.61%
-
Tax Rate -8.04% 6.89% 7.89% 3.63% 12.21% -8.85% 10.59% -
Total Cost 92,586 86,879 93,556 84,197 81,187 79,384 71,523 18.75%
-
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 29,017 - - - - -
Div Payout % - - 150.77% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.45% 14.41% 17.90% 21.58% 17.84% 17.91% 17.55% -
ROE 4.22% 3.89% 5.12% 5.97% 4.97% 5.04% 4.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.57 13.50 15.16 14.28 13.14 12.86 11.54 16.79%
EPS 2.15 1.91 2.56 2.87 2.32 2.29 2.07 2.55%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.50 0.48 0.45 0.43 0.40 17.56%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.57 13.51 15.16 14.29 13.15 12.87 11.54 16.79%
EPS 2.15 1.91 2.56 2.87 2.24 2.17 1.85 10.52%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.5102 0.4901 0.5001 0.4801 0.4501 0.4301 0.4001 17.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.26 2.27 1.97 1.95 2.04 1.85 1.40 -
P/RPS 15.51 16.81 13.00 13.65 15.52 14.38 12.13 17.78%
P/EPS 105.10 118.95 76.95 68.02 91.20 85.30 75.75 24.37%
EY 0.95 0.84 1.30 1.47 1.10 1.17 1.32 -19.67%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.63 3.94 4.06 4.53 4.30 3.50 16.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 -
Price 2.07 2.47 2.20 1.82 1.90 1.93 2.14 -
P/RPS 14.21 18.29 14.51 12.74 14.46 15.00 18.55 -16.26%
P/EPS 96.26 129.43 85.93 63.48 84.94 88.98 115.79 -11.57%
EY 1.04 0.77 1.16 1.58 1.18 1.12 0.86 13.49%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 5.04 4.40 3.79 4.22 4.49 5.35 -16.78%

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