[TUNEPRO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 8.91%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 516,621 512,077 508,772 498,491 480,193 475,369 462,108 7.68%
PBT 94,683 105,230 101,951 85,214 76,522 76,941 79,183 12.59%
Tax -8,098 -10,792 -9,577 -5,251 -3,640 -5,105 -3,698 68.23%
NP 86,585 94,438 92,374 79,963 72,882 71,836 75,485 9.53%
-
NP to SH 79,976 86,918 85,444 75,119 68,971 68,057 71,361 7.85%
-
Tax Rate 8.55% 10.26% 9.39% 6.16% 4.76% 6.63% 4.67% -
Total Cost 430,036 417,639 416,398 418,528 407,311 403,533 386,623 7.31%
-
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 112,763 37,587 105,563 67,975 60,758 91,113 89,765 16.34%
Div Payout % 141.00% 43.25% 123.55% 90.49% 88.09% 133.88% 125.79% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 496,161 481,126 458,573 473,608 451,056 428,503 413,467 12.86%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.76% 18.44% 18.16% 16.04% 15.18% 15.11% 16.33% -
ROE 16.12% 18.07% 18.63% 15.86% 15.29% 15.88% 17.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.72 68.12 67.68 66.31 63.88 63.23 61.47 7.67%
EPS 10.64 11.56 11.37 9.99 9.17 9.05 9.49 7.88%
DPS 15.00 5.00 14.04 9.04 8.08 12.12 11.94 16.34%
NAPS 0.66 0.64 0.61 0.63 0.60 0.57 0.55 12.86%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.55 67.95 67.51 66.14 63.72 63.08 61.32 7.67%
EPS 10.61 11.53 11.34 9.97 9.15 9.03 9.47 7.83%
DPS 14.96 4.99 14.01 9.02 8.06 12.09 11.91 16.33%
NAPS 0.6584 0.6384 0.6085 0.6284 0.5985 0.5686 0.5486 12.87%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.42 1.64 1.47 1.35 1.29 1.30 1.64 -
P/RPS 2.07 2.41 2.17 2.04 2.02 2.06 2.67 -15.54%
P/EPS 13.35 14.18 12.93 13.51 14.06 14.36 17.28 -15.73%
EY 7.49 7.05 7.73 7.40 7.11 6.96 5.79 18.63%
DY 10.56 3.05 9.55 6.70 6.26 9.32 7.28 27.99%
P/NAPS 2.15 2.56 2.41 2.14 2.15 2.28 2.98 -19.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 19/08/16 27/05/16 23/02/16 16/11/15 18/08/15 -
Price 1.37 1.62 1.64 1.51 1.19 1.47 1.31 -
P/RPS 1.99 2.38 2.42 2.28 1.86 2.32 2.13 -4.41%
P/EPS 12.88 14.01 14.43 15.11 12.97 16.24 13.80 -4.47%
EY 7.77 7.14 6.93 6.62 7.71 6.16 7.25 4.70%
DY 10.95 3.09 8.56 5.99 6.79 8.24 9.11 12.98%
P/NAPS 2.08 2.53 2.69 2.40 1.98 2.58 2.38 -8.55%

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