[TUNEPRO] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.25%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 475,369 462,108 448,364 451,070 430,839 420,139 415,336 9.40%
PBT 76,941 79,183 76,461 81,300 76,758 81,168 81,368 -3.65%
Tax -5,105 -3,698 -3,571 -5,216 -2,443 -6,154 -3,662 24.76%
NP 71,836 75,485 72,890 76,084 74,315 75,014 77,706 -5.09%
-
NP to SH 68,057 71,361 69,564 72,331 70,742 71,392 73,351 -4.86%
-
Tax Rate 6.63% 4.67% 4.67% 6.42% 3.18% 7.58% 4.50% -
Total Cost 403,533 386,623 375,474 374,986 356,524 345,125 337,630 12.61%
-
Net Worth 428,503 413,467 428,503 405,950 383,472 368,362 375,879 9.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 91,113 89,765 59,394 58,041 58,041 29,017 29,017 114.28%
Div Payout % 133.88% 125.79% 85.38% 80.24% 82.05% 40.65% 39.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 428,503 413,467 428,503 405,950 383,472 368,362 375,879 9.11%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.11% 16.33% 16.26% 16.87% 17.25% 17.85% 18.71% -
ROE 15.88% 17.26% 16.23% 17.82% 18.45% 19.38% 19.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.23 61.47 59.64 60.00 57.30 55.89 55.25 9.40%
EPS 9.05 9.49 9.25 9.62 9.41 9.50 9.76 -4.90%
DPS 12.12 11.94 7.90 7.72 7.72 3.86 3.86 114.27%
NAPS 0.57 0.55 0.57 0.54 0.51 0.49 0.50 9.11%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.25 61.49 59.66 60.02 57.33 55.90 55.26 9.41%
EPS 9.06 9.50 9.26 9.62 9.41 9.50 9.76 -4.83%
DPS 12.12 11.94 7.90 7.72 7.72 3.86 3.86 114.27%
NAPS 0.5702 0.5502 0.5702 0.5402 0.5103 0.4901 0.5001 9.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.30 1.64 2.00 1.70 2.26 2.27 1.97 -
P/RPS 2.06 2.67 3.35 2.83 3.94 4.06 3.57 -30.66%
P/EPS 14.36 17.28 21.61 17.67 24.02 23.90 20.19 -20.30%
EY 6.96 5.79 4.63 5.66 4.16 4.18 4.95 25.48%
DY 9.32 7.28 3.95 4.54 3.42 1.70 1.96 182.50%
P/NAPS 2.28 2.98 3.51 3.15 4.43 4.63 3.94 -30.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 22/05/14 -
Price 1.47 1.31 1.82 1.97 2.07 2.47 2.20 -
P/RPS 2.32 2.13 3.05 3.28 3.61 4.42 3.98 -30.19%
P/EPS 16.24 13.80 19.67 20.47 22.00 26.01 22.55 -19.63%
EY 6.16 7.25 5.08 4.88 4.55 3.84 4.44 24.36%
DY 8.24 9.11 4.34 3.92 3.73 1.56 1.75 180.66%
P/NAPS 2.58 2.38 3.19 3.65 4.06 5.04 4.40 -29.92%

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