[TUNEPRO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.67%
YoY- 23.77%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 448,364 451,070 430,839 420,139 415,336 388,130 372,771 13.11%
PBT 76,461 81,300 76,758 81,168 81,368 76,251 79,151 -2.28%
Tax -3,571 -5,216 -2,443 -6,154 -3,662 -3,718 -8,137 -42.27%
NP 72,890 76,084 74,315 75,014 77,706 72,533 71,014 1.75%
-
NP to SH 69,564 72,331 70,742 71,392 73,351 67,998 65,145 4.47%
-
Tax Rate 4.67% 6.42% 3.18% 7.58% 4.50% 4.88% 10.28% -
Total Cost 375,474 374,986 356,524 345,125 337,630 315,597 301,757 15.70%
-
Net Worth 428,503 405,950 383,472 368,362 375,879 360,468 338,291 17.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 59,394 58,041 58,041 29,017 29,017 - - -
Div Payout % 85.38% 80.24% 82.05% 40.65% 39.56% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 428,503 405,950 383,472 368,362 375,879 360,468 338,291 17.08%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.26% 16.87% 17.25% 17.85% 18.71% 18.69% 19.05% -
ROE 16.23% 17.82% 18.45% 19.38% 19.51% 18.86% 19.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 59.64 60.00 57.30 55.89 55.25 51.68 49.59 13.10%
EPS 9.25 9.62 9.41 9.50 9.76 9.05 8.67 4.41%
DPS 7.90 7.72 7.72 3.86 3.86 0.00 0.00 -
NAPS 0.57 0.54 0.51 0.49 0.50 0.48 0.45 17.08%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 59.49 59.85 57.17 55.75 55.11 51.50 49.46 13.11%
EPS 9.23 9.60 9.39 9.47 9.73 9.02 8.64 4.50%
DPS 7.88 7.70 7.70 3.85 3.85 0.00 0.00 -
NAPS 0.5686 0.5387 0.5088 0.4888 0.4988 0.4783 0.4489 17.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.00 1.70 2.26 2.27 1.97 1.95 2.04 -
P/RPS 3.35 2.83 3.94 4.06 3.57 3.77 4.11 -12.75%
P/EPS 21.61 17.67 24.02 23.90 20.19 21.54 23.54 -5.54%
EY 4.63 5.66 4.16 4.18 4.95 4.64 4.25 5.88%
DY 3.95 4.54 3.42 1.70 1.96 0.00 0.00 -
P/NAPS 3.51 3.15 4.43 4.63 3.94 4.06 4.53 -15.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 -
Price 1.82 1.97 2.07 2.47 2.20 1.82 1.90 -
P/RPS 3.05 3.28 3.61 4.42 3.98 3.52 3.83 -14.09%
P/EPS 19.67 20.47 22.00 26.01 22.55 20.10 21.93 -7.00%
EY 5.08 4.88 4.55 3.84 4.44 4.98 4.56 7.47%
DY 4.34 3.92 3.73 1.56 1.75 0.00 0.00 -
P/NAPS 3.19 3.65 4.06 5.04 4.40 3.79 4.22 -17.03%

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