[TUNEPRO] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 10.07%
YoY- -26.88%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 566,123 564,226 562,856 555,474 542,598 539,542 525,501 5.07%
PBT 55,071 54,344 58,526 58,079 52,898 60,849 61,680 -7.25%
Tax -2,152 -3,378 -3,689 -3,203 -2,880 -2,757 -2,180 -0.85%
NP 52,919 50,966 54,837 54,876 50,018 58,092 59,500 -7.49%
-
NP to SH 49,314 46,869 50,469 50,660 46,027 54,220 55,822 -7.91%
-
Tax Rate 3.91% 6.22% 6.30% 5.51% 5.44% 4.53% 3.53% -
Total Cost 513,204 513,260 508,019 500,598 492,580 481,450 466,001 6.62%
-
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 45,105 45,105 45,105 61,644 78,183 78,183 115,771 -46.56%
Div Payout % 91.47% 96.24% 89.37% 121.68% 169.86% 144.20% 207.39% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 526,231 518,714 503,679 518,714 503,679 496,161 481,126 6.13%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.35% 9.03% 9.74% 9.88% 9.22% 10.77% 11.32% -
ROE 9.37% 9.04% 10.02% 9.77% 9.14% 10.93% 11.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.31 75.05 74.87 73.89 72.18 71.77 69.90 5.08%
EPS 6.56 6.23 6.71 6.74 6.12 7.21 7.43 -7.94%
DPS 6.00 6.00 6.00 8.20 10.40 10.40 15.40 -46.56%
NAPS 0.70 0.69 0.67 0.69 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.12 74.87 74.68 73.71 72.00 71.59 69.73 5.07%
EPS 6.54 6.22 6.70 6.72 6.11 7.19 7.41 -7.96%
DPS 5.99 5.99 5.99 8.18 10.37 10.37 15.36 -46.53%
NAPS 0.6983 0.6883 0.6683 0.6883 0.6683 0.6584 0.6384 6.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.56 0.765 0.90 0.80 1.05 1.14 1.24 -
P/RPS 0.74 1.02 1.20 1.08 1.45 1.59 1.77 -43.99%
P/EPS 8.54 12.27 13.41 11.87 17.15 15.81 16.70 -35.97%
EY 11.71 8.15 7.46 8.42 5.83 6.33 5.99 56.15%
DY 10.71 7.84 6.67 10.25 9.90 9.12 12.42 -9.37%
P/NAPS 0.80 1.11 1.34 1.16 1.57 1.73 1.94 -44.50%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 15/11/18 29/08/18 25/05/18 28/02/18 21/11/17 18/08/17 -
Price 0.675 0.73 0.86 0.725 1.01 1.06 1.01 -
P/RPS 0.90 0.97 1.15 0.98 1.40 1.48 1.44 -26.83%
P/EPS 10.29 11.71 12.81 10.76 16.50 14.70 13.60 -16.92%
EY 9.72 8.54 7.81 9.29 6.06 6.80 7.35 20.41%
DY 8.89 8.22 6.98 11.31 10.30 9.81 15.25 -30.14%
P/NAPS 0.96 1.06 1.28 1.05 1.51 1.61 1.58 -28.19%

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