[TUNEPRO] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.73%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 525,501 517,158 516,621 512,077 508,772 498,491 480,193 6.20%
PBT 61,680 83,750 94,683 105,230 101,951 85,214 76,522 -13.40%
Tax -2,180 -8,058 -8,098 -10,792 -9,577 -5,251 -3,640 -28.97%
NP 59,500 75,692 86,585 94,438 92,374 79,963 72,882 -12.66%
-
NP to SH 55,822 69,287 79,976 86,918 85,444 75,119 68,971 -13.16%
-
Tax Rate 3.53% 9.62% 8.55% 10.26% 9.39% 6.16% 4.76% -
Total Cost 466,001 441,466 430,036 417,639 416,398 418,528 407,311 9.39%
-
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 115,771 114,267 112,763 37,587 105,563 67,975 60,758 53.75%
Div Payout % 207.39% 164.92% 141.00% 43.25% 123.55% 90.49% 88.09% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 481,126 511,196 496,161 481,126 458,573 473,608 451,056 4.40%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.32% 14.64% 16.76% 18.44% 18.16% 16.04% 15.18% -
ROE 11.60% 13.55% 16.12% 18.07% 18.63% 15.86% 15.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.90 68.79 68.72 68.12 67.68 66.31 63.88 6.19%
EPS 7.43 9.22 10.64 11.56 11.37 9.99 9.17 -13.09%
DPS 15.40 15.20 15.00 5.00 14.04 9.04 8.08 53.78%
NAPS 0.64 0.68 0.66 0.64 0.61 0.63 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.92 68.81 68.74 68.14 67.70 66.33 63.89 6.20%
EPS 7.43 9.22 10.64 11.57 11.37 10.00 9.18 -13.16%
DPS 15.40 15.20 15.00 5.00 14.05 9.04 8.08 53.78%
NAPS 0.6402 0.6802 0.6602 0.6402 0.6102 0.6302 0.6002 4.39%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.24 1.40 1.42 1.64 1.47 1.35 1.29 -
P/RPS 1.77 2.04 2.07 2.41 2.17 2.04 2.02 -8.43%
P/EPS 16.70 15.19 13.35 14.18 12.93 13.51 14.06 12.16%
EY 5.99 6.58 7.49 7.05 7.73 7.40 7.11 -10.80%
DY 12.42 10.86 10.56 3.05 9.55 6.70 6.26 57.95%
P/NAPS 1.94 2.06 2.15 2.56 2.41 2.14 2.15 -6.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 22/05/17 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 -
Price 1.01 1.54 1.37 1.62 1.64 1.51 1.19 -
P/RPS 1.44 2.24 1.99 2.38 2.42 2.28 1.86 -15.69%
P/EPS 13.60 16.71 12.88 14.01 14.43 15.11 12.97 3.21%
EY 7.35 5.98 7.77 7.14 6.93 6.62 7.71 -3.14%
DY 15.25 9.87 10.95 3.09 8.56 5.99 6.79 71.58%
P/NAPS 1.58 2.26 2.08 2.53 2.69 2.40 1.98 -13.97%

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