[TUNEPRO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.38%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 430,839 420,139 415,336 388,130 372,771 342,423 296,602 28.23%
PBT 76,758 81,168 81,368 76,251 79,151 72,983 67,000 9.47%
Tax -2,443 -6,154 -3,662 -3,718 -8,137 -8,532 -11,595 -64.55%
NP 74,315 75,014 77,706 72,533 71,014 64,451 55,405 21.60%
-
NP to SH 70,742 71,392 73,351 67,998 65,145 57,680 48,267 28.99%
-
Tax Rate 3.18% 7.58% 4.50% 4.88% 10.28% 11.69% 17.31% -
Total Cost 356,524 345,125 337,630 315,597 301,757 277,972 241,197 29.73%
-
Net Worth 383,472 368,362 375,879 360,468 338,291 323,256 300,703 17.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 58,041 29,017 29,017 - - - - -
Div Payout % 82.05% 40.65% 39.56% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 383,472 368,362 375,879 360,468 338,291 323,256 300,703 17.57%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.25% 17.85% 18.71% 18.69% 19.05% 18.82% 18.68% -
ROE 18.45% 19.38% 19.51% 18.86% 19.26% 17.84% 16.05% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.30 55.89 55.25 51.68 49.59 45.55 39.45 28.22%
EPS 9.41 9.50 9.76 9.05 8.67 7.67 6.42 29.00%
DPS 7.72 3.86 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.50 0.48 0.45 0.43 0.40 17.56%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.17 55.75 55.11 51.50 49.46 45.44 39.36 28.22%
EPS 9.39 9.47 9.73 9.02 8.64 7.65 6.40 29.08%
DPS 7.70 3.85 3.85 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.4888 0.4988 0.4783 0.4489 0.4289 0.399 17.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.26 2.27 1.97 1.95 2.04 1.85 1.40 -
P/RPS 3.94 4.06 3.57 3.77 4.11 4.06 3.55 7.18%
P/EPS 24.02 23.90 20.19 21.54 23.54 24.11 21.81 6.63%
EY 4.16 4.18 4.95 4.64 4.25 4.15 4.59 -6.34%
DY 3.42 1.70 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.63 3.94 4.06 4.53 4.30 3.50 16.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 - - -
Price 2.07 2.47 2.20 1.82 1.90 0.00 0.00 -
P/RPS 3.61 4.42 3.98 3.52 3.83 0.00 0.00 -
P/EPS 22.00 26.01 22.55 20.10 21.93 0.00 0.00 -
EY 4.55 3.84 4.44 4.98 4.56 0.00 0.00 -
DY 3.73 1.56 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 5.04 4.40 3.79 4.22 0.00 0.00 -

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
Post a Comment