[TUNEPRO] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.22%
YoY- 7.14%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 515,388 533,032 549,831 566,123 564,226 562,856 555,474 -4.86%
PBT 58,951 54,318 57,121 55,071 54,344 58,526 58,079 0.99%
Tax -1,055 -1,315 -2,300 -2,152 -3,378 -3,689 -3,203 -52.27%
NP 57,896 53,003 54,821 52,919 50,966 54,837 54,876 3.63%
-
NP to SH 50,835 48,980 51,084 49,314 46,869 50,469 50,660 0.22%
-
Tax Rate 1.79% 2.42% 4.03% 3.91% 6.22% 6.30% 5.51% -
Total Cost 457,492 480,029 495,010 513,204 513,260 508,019 500,598 -5.82%
-
Net Worth 548,784 533,749 548,784 526,231 518,714 503,679 518,714 3.82%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 45,105 45,105 45,105 45,105 45,105 45,105 61,644 -18.78%
Div Payout % 88.73% 92.09% 88.30% 91.47% 96.24% 89.37% 121.68% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 548,784 533,749 548,784 526,231 518,714 503,679 518,714 3.82%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.23% 9.94% 9.97% 9.35% 9.03% 9.74% 9.88% -
ROE 9.26% 9.18% 9.31% 9.37% 9.04% 10.02% 9.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.56 70.90 73.14 75.31 75.05 74.87 73.89 -4.86%
EPS 6.76 6.52 6.80 6.56 6.23 6.71 6.74 0.19%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 8.20 -18.78%
NAPS 0.73 0.71 0.73 0.70 0.69 0.67 0.69 3.82%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.39 70.73 72.96 75.12 74.87 74.68 73.71 -4.86%
EPS 6.75 6.50 6.78 6.54 6.22 6.70 6.72 0.29%
DPS 5.99 5.99 5.99 5.99 5.99 5.99 8.18 -18.74%
NAPS 0.7282 0.7082 0.7282 0.6983 0.6883 0.6683 0.6883 3.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.58 0.685 0.67 0.56 0.765 0.90 0.80 -
P/RPS 0.85 0.97 0.92 0.74 1.02 1.20 1.08 -14.74%
P/EPS 8.58 10.51 9.86 8.54 12.27 13.41 11.87 -19.44%
EY 11.66 9.51 10.14 11.71 8.15 7.46 8.42 24.21%
DY 10.34 8.76 8.96 10.71 7.84 6.67 10.25 0.58%
P/NAPS 0.79 0.96 0.92 0.80 1.11 1.34 1.16 -22.57%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 21/08/19 28/05/19 22/02/19 15/11/18 29/08/18 25/05/18 -
Price 0.57 0.655 0.68 0.675 0.73 0.86 0.725 -
P/RPS 0.83 0.92 0.93 0.90 0.97 1.15 0.98 -10.47%
P/EPS 8.43 10.05 10.01 10.29 11.71 12.81 10.76 -15.00%
EY 11.86 9.95 9.99 9.72 8.54 7.81 9.29 17.66%
DY 10.53 9.16 8.82 8.89 8.22 6.98 11.31 -4.64%
P/NAPS 0.78 0.92 0.93 0.96 1.06 1.28 1.05 -17.96%

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