[TUNEPRO] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 15.4%
YoY- -29.56%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 140,117 133,878 130,081 135,466 126,076 125,535 129,544 5.36%
PBT 15,870 13,103 15,064 16,812 16,701 35,173 25,997 -28.01%
Tax -1,939 342 -1,674 514 -1,362 -5,536 -1,714 8.56%
NP 13,931 13,445 13,390 17,326 15,339 29,637 24,283 -30.93%
-
NP to SH 12,734 13,003 11,939 16,544 14,336 26,468 22,628 -31.81%
-
Tax Rate 12.22% -2.61% 11.11% -3.06% 8.16% 15.74% 6.59% -
Total Cost 126,186 120,433 116,691 118,140 110,737 95,898 105,261 12.83%
-
Net Worth 496,161 481,126 511,196 496,161 481,126 458,573 473,608 3.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 496,161 481,126 511,196 496,161 481,126 458,573 473,608 3.14%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.94% 10.04% 10.29% 12.79% 12.17% 23.61% 18.74% -
ROE 2.57% 2.70% 2.34% 3.33% 2.98% 5.77% 4.78% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.64 17.81 17.30 18.02 16.77 16.70 17.23 5.37%
EPS 1.69 1.73 1.59 2.20 1.91 3.52 3.01 -31.91%
DPS 0.00 5.20 5.20 0.00 5.00 5.00 5.00 -
NAPS 0.66 0.64 0.68 0.66 0.64 0.61 0.63 3.14%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.59 17.76 17.26 17.97 16.73 16.66 17.19 5.35%
EPS 1.69 1.73 1.58 2.20 1.90 3.51 3.00 -31.76%
DPS 0.00 5.19 5.19 0.00 4.99 4.99 4.99 -
NAPS 0.6584 0.6384 0.6783 0.6584 0.6384 0.6085 0.6284 3.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.24 1.40 1.42 1.64 1.47 1.35 -
P/RPS 6.12 6.96 8.09 7.88 9.78 8.80 7.83 -15.13%
P/EPS 67.30 71.69 88.15 64.52 86.00 41.75 44.85 31.03%
EY 1.49 1.39 1.13 1.55 1.16 2.40 2.23 -23.55%
DY 0.00 4.19 3.71 0.00 3.05 3.40 3.70 -
P/NAPS 1.73 1.94 2.06 2.15 2.56 2.41 2.14 -13.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 -
Price 1.06 1.01 1.54 1.37 1.62 1.64 1.51 -
P/RPS 5.69 5.67 8.90 7.60 9.66 9.82 8.76 -24.97%
P/EPS 62.58 58.39 96.97 62.25 84.95 46.58 50.17 15.86%
EY 1.60 1.71 1.03 1.61 1.18 2.15 1.99 -13.52%
DY 0.00 5.15 3.38 0.00 3.09 3.05 3.31 -
P/NAPS 1.61 1.58 2.26 2.08 2.53 2.69 2.40 -23.34%

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