[TUNEPRO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.87%
YoY- 51.97%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 451,070 430,839 420,139 415,336 388,130 372,771 342,423 20.10%
PBT 81,300 76,758 81,168 81,368 76,251 79,151 72,983 7.43%
Tax -5,216 -2,443 -6,154 -3,662 -3,718 -8,137 -8,532 -27.90%
NP 76,084 74,315 75,014 77,706 72,533 71,014 64,451 11.66%
-
NP to SH 72,331 70,742 71,392 73,351 67,998 65,145 57,680 16.23%
-
Tax Rate 6.42% 3.18% 7.58% 4.50% 4.88% 10.28% 11.69% -
Total Cost 374,986 356,524 345,125 337,630 315,597 301,757 277,972 22.02%
-
Net Worth 405,950 383,472 368,362 375,879 360,468 338,291 323,256 16.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 58,041 58,041 29,017 29,017 - - - -
Div Payout % 80.24% 82.05% 40.65% 39.56% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 405,950 383,472 368,362 375,879 360,468 338,291 323,256 16.35%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.87% 17.25% 17.85% 18.71% 18.69% 19.05% 18.82% -
ROE 17.82% 18.45% 19.38% 19.51% 18.86% 19.26% 17.84% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.00 57.30 55.89 55.25 51.68 49.59 45.55 20.10%
EPS 9.62 9.41 9.50 9.76 9.05 8.67 7.67 16.25%
DPS 7.72 7.72 3.86 3.86 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.49 0.50 0.48 0.45 0.43 16.35%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.02 57.33 55.90 55.26 51.64 49.60 45.56 20.11%
EPS 9.62 9.41 9.50 9.76 9.05 8.67 7.67 16.25%
DPS 7.72 7.72 3.86 3.86 0.00 0.00 0.00 -
NAPS 0.5402 0.5103 0.4901 0.5001 0.4796 0.4501 0.4301 16.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 2.26 2.27 1.97 1.95 2.04 1.85 -
P/RPS 2.83 3.94 4.06 3.57 3.77 4.11 4.06 -21.33%
P/EPS 17.67 24.02 23.90 20.19 21.54 23.54 24.11 -18.66%
EY 5.66 4.16 4.18 4.95 4.64 4.25 4.15 22.91%
DY 4.54 3.42 1.70 1.96 0.00 0.00 0.00 -
P/NAPS 3.15 4.43 4.63 3.94 4.06 4.53 4.30 -18.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 - -
Price 1.97 2.07 2.47 2.20 1.82 1.90 0.00 -
P/RPS 3.28 3.61 4.42 3.98 3.52 3.83 0.00 -
P/EPS 20.47 22.00 26.01 22.55 20.10 21.93 0.00 -
EY 4.88 4.55 3.84 4.44 4.98 4.56 0.00 -
DY 3.92 3.73 1.56 1.75 0.00 0.00 0.00 -
P/NAPS 3.65 4.06 5.04 4.40 3.79 4.22 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