[TUNEPRO] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.79%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 472,973 496,492 500,801 515,388 533,032 549,831 566,123 -11.30%
PBT 52,786 42,930 61,648 58,951 54,318 57,121 55,071 -2.78%
Tax -4,935 -2,257 -3,597 -1,055 -1,315 -2,300 -2,152 73.98%
NP 47,851 40,673 58,051 57,896 53,003 54,821 52,919 -6.49%
-
NP to SH 36,724 34,835 50,677 50,835 48,980 51,084 49,314 -17.85%
-
Tax Rate 9.35% 5.26% 5.83% 1.79% 2.42% 4.03% 3.91% -
Total Cost 425,122 455,819 442,750 457,492 480,029 495,010 513,204 -11.80%
-
Net Worth 571,337 556,302 556,302 548,784 533,749 548,784 526,231 5.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 22,552 45,105 45,105 45,105 45,105 45,105 -
Div Payout % - 64.74% 89.01% 88.73% 92.09% 88.30% 91.47% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 571,337 556,302 556,302 548,784 533,749 548,784 526,231 5.64%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.12% 8.19% 11.59% 11.23% 9.94% 9.97% 9.35% -
ROE 6.43% 6.26% 9.11% 9.26% 9.18% 9.31% 9.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 62.92 66.04 66.62 68.56 70.90 73.14 75.31 -11.30%
EPS 4.89 4.63 6.74 6.76 6.52 6.80 6.56 -17.80%
DPS 0.00 3.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 0.76 0.74 0.74 0.73 0.71 0.73 0.70 5.64%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 62.76 65.88 66.45 68.39 70.73 72.96 75.12 -11.30%
EPS 4.87 4.62 6.72 6.75 6.50 6.78 6.54 -17.85%
DPS 0.00 2.99 5.99 5.99 5.99 5.99 5.99 -
NAPS 0.7581 0.7382 0.7382 0.7282 0.7082 0.7282 0.6983 5.63%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.33 0.265 0.565 0.58 0.685 0.67 0.56 -
P/RPS 0.52 0.40 0.85 0.85 0.97 0.92 0.74 -20.97%
P/EPS 6.76 5.72 8.38 8.58 10.51 9.86 8.54 -14.44%
EY 14.80 17.49 11.93 11.66 9.51 10.14 11.71 16.91%
DY 0.00 11.32 10.62 10.34 8.76 8.96 10.71 -
P/NAPS 0.43 0.36 0.76 0.79 0.96 0.92 0.80 -33.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 28/05/19 22/02/19 -
Price 0.275 0.34 0.435 0.57 0.655 0.68 0.675 -
P/RPS 0.44 0.51 0.65 0.83 0.92 0.93 0.90 -37.96%
P/EPS 5.63 7.34 6.45 8.43 10.05 10.01 10.29 -33.12%
EY 17.76 13.63 15.50 11.86 9.95 9.99 9.72 49.51%
DY 0.00 8.82 13.79 10.53 9.16 8.82 8.89 -
P/NAPS 0.36 0.46 0.59 0.78 0.92 0.93 0.96 -48.02%

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