[TUNEPRO] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 82.6%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 126,076 125,535 129,544 130,922 122,771 115,254 111,246 8.67%
PBT 16,701 35,173 25,997 27,359 13,422 18,436 17,305 -2.33%
Tax -1,362 -5,536 -1,714 -2,180 -147 -1,210 -103 456.56%
NP 15,339 29,637 24,283 25,179 13,275 17,226 17,202 -7.33%
-
NP to SH 14,336 26,468 22,628 23,486 12,862 16,143 16,480 -8.84%
-
Tax Rate 8.16% 15.74% 6.59% 7.97% 1.10% 6.56% 0.60% -
Total Cost 110,737 95,898 105,261 105,743 109,496 98,028 94,044 11.47%
-
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 37,587 37,587 37,587 - 30,371 - 30,371 15.22%
Div Payout % 262.19% 142.01% 166.11% - 236.13% - 184.29% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,126 458,573 473,608 451,056 428,503 413,467 428,503 8.00%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.17% 23.61% 18.74% 19.23% 10.81% 14.95% 15.46% -
ROE 2.98% 5.77% 4.78% 5.21% 3.00% 3.90% 3.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.77 16.70 17.23 17.42 16.33 15.33 14.80 8.66%
EPS 1.91 3.52 3.01 3.12 1.71 2.15 2.19 -8.69%
DPS 5.00 5.00 5.00 0.00 4.04 0.00 4.04 15.22%
NAPS 0.64 0.61 0.63 0.60 0.57 0.55 0.57 8.00%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.73 16.66 17.19 17.37 16.29 15.29 14.76 8.68%
EPS 1.90 3.51 3.00 3.12 1.71 2.14 2.19 -9.01%
DPS 4.99 4.99 4.99 0.00 4.03 0.00 4.03 15.26%
NAPS 0.6384 0.6085 0.6284 0.5985 0.5686 0.5486 0.5686 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.64 1.47 1.35 1.29 1.30 1.64 2.00 -
P/RPS 9.78 8.80 7.83 7.41 7.96 10.70 13.52 -19.36%
P/EPS 86.00 41.75 44.85 41.29 75.98 76.37 91.23 -3.84%
EY 1.16 2.40 2.23 2.42 1.32 1.31 1.10 3.59%
DY 3.05 3.40 3.70 0.00 3.11 0.00 2.02 31.51%
P/NAPS 2.56 2.41 2.14 2.15 2.28 2.98 3.51 -18.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 19/05/15 -
Price 1.62 1.64 1.51 1.19 1.47 1.31 1.82 -
P/RPS 9.66 9.82 8.76 6.83 9.00 8.54 12.30 -14.83%
P/EPS 84.95 46.58 50.17 38.09 85.92 61.01 83.02 1.53%
EY 1.18 2.15 1.99 2.63 1.16 1.64 1.20 -1.11%
DY 3.09 3.05 3.31 0.00 2.75 0.00 2.22 24.58%
P/NAPS 2.53 2.69 2.40 1.98 2.58 2.38 3.19 -14.28%

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