[TUNEPRO] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	549,831	566,123	564,226	562,856	555,474	542,598	539,542	1.26%
YoY %	-2.88%	0.34%	0.24%	1.33%	2.37%	0.57%	-	-
Horiz. %	101.91%	104.93%	104.57%	104.32%	102.95%	100.57%	100.00%	-
PBT	57,121	55,071	54,344	58,526	58,079	52,898	60,849	-4.13%
YoY %	3.72%	1.34%	-7.15%	0.77%	9.79%	-13.07%	-	-
Horiz. %	93.87%	90.50%	89.31%	96.18%	95.45%	86.93%	100.00%	-
Tax	-2,300	-2,152	-3,378	-3,689	-3,203	-2,880	-2,757	-11.39%
YoY %	-6.88%	36.29%	8.43%	-15.17%	-11.22%	-4.46%	-	-
Horiz. %	83.42%	78.06%	122.52%	133.80%	116.18%	104.46%	100.00%	-
NP	54,821	52,919	50,966	54,837	54,876	50,018	58,092	-3.79%
YoY %	3.59%	3.83%	-7.06%	-0.07%	9.71%	-13.90%	-	-
Horiz. %	94.37%	91.10%	87.73%	94.40%	94.46%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,084	49,314	46,869	50,469	50,660	46,027	54,220	-3.89%
YoY %	3.59%	5.22%	-7.13%	-0.38%	10.07%	-15.11%	-	-
Horiz. %	94.22%	90.95%	86.44%	93.08%	93.43%	84.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.03%	3.91%	6.22%	6.30%	5.51%	5.44%	4.53%	-
YoY %	3.07%	-37.14%	-1.27%	14.34%	1.29%	20.09%	-	-
Horiz. %	88.96%	86.31%	137.31%	139.07%	121.63%	120.09%	100.00%	-
Total Cost	495,010	513,204	513,260	508,019	500,598	492,580	481,450	1.87%
YoY %	-3.55%	-0.01%	1.03%	1.48%	1.63%	2.31%	-	-
Horiz. %	102.82%	106.60%	106.61%	105.52%	103.98%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,784	526,231	518,714	503,679	518,714	503,679	496,161	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	45,105	45,105	45,105	45,105	61,644	78,183	78,183	-30.72%
YoY %	0.00%	0.00%	0.00%	-26.83%	-21.15%	0.00%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	78.85%	100.00%	100.00%	-
Div Payout %	88.30%	91.47%	96.24%	89.37%	121.68%	169.86%	144.20%	-
YoY %	-3.47%	-4.96%	7.69%	-26.55%	-28.36%	17.79%	-	-
Horiz. %	61.23%	63.43%	66.74%	61.98%	84.38%	117.79%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	548,784	526,231	518,714	503,679	518,714	503,679	496,161	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	9.97%	9.35%	9.03%	9.74%	9.88%	9.22%	10.77%	-
YoY %	6.63%	3.54%	-7.29%	-1.42%	7.16%	-14.39%	-	-
Horiz. %	92.57%	86.82%	83.84%	90.44%	91.74%	85.61%	100.00%	-
ROE	9.31%	9.37%	9.04%	10.02%	9.77%	9.14%	10.93%	-
YoY %	-0.64%	3.65%	-9.78%	2.56%	6.89%	-16.38%	-	-
Horiz. %	85.18%	85.73%	82.71%	91.67%	89.39%	83.62%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	73.14	75.31	75.05	74.87	73.89	72.18	71.77	1.26%
YoY %	-2.88%	0.35%	0.24%	1.33%	2.37%	0.57%	-	-
Horiz. %	101.91%	104.93%	104.57%	104.32%	102.95%	100.57%	100.00%	-
EPS	6.80	6.56	6.23	6.71	6.74	6.12	7.21	-3.83%
YoY %	3.66%	5.30%	-7.15%	-0.45%	10.13%	-15.12%	-	-
Horiz. %	94.31%	90.98%	86.41%	93.07%	93.48%	84.88%	100.00%	-
DPS	6.00	6.00	6.00	6.00	8.20	10.40	10.40	-30.72%
YoY %	0.00%	0.00%	0.00%	-26.83%	-21.15%	0.00%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	78.85%	100.00%	100.00%	-
NAPS	0.73	0.70	0.69	0.67	0.69	0.67	0.66	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	73.16	75.33	75.08	74.89	73.91	72.20	71.79	1.26%
YoY %	-2.88%	0.33%	0.25%	1.33%	2.37%	0.57%	-	-
Horiz. %	101.91%	104.93%	104.58%	104.32%	102.95%	100.57%	100.00%	-
EPS	6.80	6.56	6.24	6.72	6.74	6.12	7.21	-3.83%
YoY %	3.66%	5.13%	-7.14%	-0.30%	10.13%	-15.12%	-	-
Horiz. %	94.31%	90.98%	86.55%	93.20%	93.48%	84.88%	100.00%	-
DPS	6.00	6.00	6.00	6.00	8.20	10.40	10.40	-30.72%
YoY %	0.00%	0.00%	0.00%	-26.83%	-21.15%	0.00%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	78.85%	100.00%	100.00%	-
NAPS	0.7302	0.7002	0.6902	0.6702	0.6902	0.6702	0.6602	6.95%
YoY %	4.28%	1.45%	2.98%	-2.90%	2.98%	1.51%	-	-
Horiz. %	110.60%	106.06%	104.54%	101.51%	104.54%	101.51%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.67	0.56	0.765	0.90	0.80	1.05	1.14	-
P/RPS	0.92	0.74	1.02	1.20	1.08	1.45	1.59	-30.58%
YoY %	24.32%	-27.45%	-15.00%	11.11%	-25.52%	-8.81%	-	-
Horiz. %	57.86%	46.54%	64.15%	75.47%	67.92%	91.19%	100.00%	-
P/EPS	9.86	8.54	12.27	13.41	11.87	17.15	15.81	-27.02%
YoY %	15.46%	-30.40%	-8.50%	12.97%	-30.79%	8.48%	-	-
Horiz. %	62.37%	54.02%	77.61%	84.82%	75.08%	108.48%	100.00%	-
EY	10.14	11.71	8.15	7.46	8.42	5.83	6.33	36.94%
YoY %	-13.41%	43.68%	9.25%	-11.40%	44.43%	-7.90%	-	-
Horiz. %	160.19%	184.99%	128.75%	117.85%	133.02%	92.10%	100.00%	-
DY	8.96	10.71	7.84	6.67	10.25	9.90	9.12	-1.17%
YoY %	-16.34%	36.61%	17.54%	-34.93%	3.54%	8.55%	-	-
Horiz. %	98.25%	117.43%	85.96%	73.14%	112.39%	108.55%	100.00%	-
P/NAPS	0.92	0.80	1.11	1.34	1.16	1.57	1.73	-34.38%
YoY %	15.00%	-27.93%	-17.16%	15.52%	-26.11%	-9.25%	-	-
Horiz. %	53.18%	46.24%	64.16%	77.46%	67.05%	90.75%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	22/02/19	15/11/18	29/08/18	25/05/18	28/02/18	21/11/17	-
Price	0.68	0.675	0.73	0.86	0.725	1.01	1.06	-
P/RPS	0.93	0.90	0.97	1.15	0.98	1.40	1.48	-26.65%
YoY %	3.33%	-7.22%	-15.65%	17.35%	-30.00%	-5.41%	-	-
Horiz. %	62.84%	60.81%	65.54%	77.70%	66.22%	94.59%	100.00%	-
P/EPS	10.01	10.29	11.71	12.81	10.76	16.50	14.70	-22.61%
YoY %	-2.72%	-12.13%	-8.59%	19.05%	-34.79%	12.24%	-	-
Horiz. %	68.10%	70.00%	79.66%	87.14%	73.20%	112.24%	100.00%	-
EY	9.99	9.72	8.54	7.81	9.29	6.06	6.80	29.26%
YoY %	2.78%	13.82%	9.35%	-15.93%	53.30%	-10.88%	-	-
Horiz. %	146.91%	142.94%	125.59%	114.85%	136.62%	89.12%	100.00%	-
DY	8.82	8.89	8.22	6.98	11.31	10.30	9.81	-6.85%
YoY %	-0.79%	8.15%	17.77%	-38.28%	9.81%	4.99%	-	-
Horiz. %	89.91%	90.62%	83.79%	71.15%	115.29%	104.99%	100.00%	-
P/NAPS	0.93	0.96	1.06	1.28	1.05	1.51	1.61	-30.66%
YoY %	-3.12%	-9.43%	-17.19%	21.90%	-30.46%	-6.21%	-	-
Horiz. %	57.76%	59.63%	65.84%	79.50%	65.22%	93.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos