[TUNEPRO] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.59%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 500,801 515,388 533,032 549,831 566,123 564,226 562,856 -7.47%
PBT 61,648 58,951 54,318 57,121 55,071 54,344 58,526 3.51%
Tax -3,597 -1,055 -1,315 -2,300 -2,152 -3,378 -3,689 -1.66%
NP 58,051 57,896 53,003 54,821 52,919 50,966 54,837 3.85%
-
NP to SH 50,677 50,835 48,980 51,084 49,314 46,869 50,469 0.27%
-
Tax Rate 5.83% 1.79% 2.42% 4.03% 3.91% 6.22% 6.30% -
Total Cost 442,750 457,492 480,029 495,010 513,204 513,260 508,019 -8.73%
-
Net Worth 556,302 548,784 533,749 548,784 526,231 518,714 503,679 6.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 45,105 45,105 45,105 45,105 45,105 45,105 45,105 0.00%
Div Payout % 89.01% 88.73% 92.09% 88.30% 91.47% 96.24% 89.37% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 556,302 548,784 533,749 548,784 526,231 518,714 503,679 6.82%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.59% 11.23% 9.94% 9.97% 9.35% 9.03% 9.74% -
ROE 9.11% 9.26% 9.18% 9.31% 9.37% 9.04% 10.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.62 68.56 70.90 73.14 75.31 75.05 74.87 -7.46%
EPS 6.74 6.76 6.52 6.80 6.56 6.23 6.71 0.29%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 0.74 0.73 0.71 0.73 0.70 0.69 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.45 68.39 70.73 72.96 75.12 74.87 74.68 -7.46%
EPS 6.72 6.75 6.50 6.78 6.54 6.22 6.70 0.19%
DPS 5.99 5.99 5.99 5.99 5.99 5.99 5.99 0.00%
NAPS 0.7382 0.7282 0.7082 0.7282 0.6983 0.6883 0.6683 6.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.58 0.685 0.67 0.56 0.765 0.90 -
P/RPS 0.85 0.85 0.97 0.92 0.74 1.02 1.20 -20.48%
P/EPS 8.38 8.58 10.51 9.86 8.54 12.27 13.41 -26.84%
EY 11.93 11.66 9.51 10.14 11.71 8.15 7.46 36.63%
DY 10.62 10.34 8.76 8.96 10.71 7.84 6.67 36.23%
P/NAPS 0.76 0.79 0.96 0.92 0.80 1.11 1.34 -31.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 21/08/19 28/05/19 22/02/19 15/11/18 29/08/18 -
Price 0.435 0.57 0.655 0.68 0.675 0.73 0.86 -
P/RPS 0.65 0.83 0.92 0.93 0.90 0.97 1.15 -31.56%
P/EPS 6.45 8.43 10.05 10.01 10.29 11.71 12.81 -36.63%
EY 15.50 11.86 9.95 9.99 9.72 8.54 7.81 57.72%
DY 13.79 10.53 9.16 8.82 8.89 8.22 6.98 57.25%
P/NAPS 0.59 0.78 0.92 0.93 0.96 1.06 1.28 -40.24%

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