[TUNEPRO] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -31.26%
YoY- -31.81%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 450,533 459,133 472,973 496,492 500,801 515,388 533,032 -10.55%
PBT 34,682 43,870 52,786 42,930 61,648 58,951 54,318 -25.74%
Tax -6,478 -5,916 -4,935 -2,257 -3,597 -1,055 -1,315 188.12%
NP 28,204 37,954 47,851 40,673 58,051 57,896 53,003 -34.20%
-
NP to SH 18,392 28,013 36,724 34,835 50,677 50,835 48,980 -47.79%
-
Tax Rate 18.68% 13.49% 9.35% 5.26% 5.83% 1.79% 2.42% -
Total Cost 422,329 421,179 425,122 455,819 442,750 457,492 480,029 -8.14%
-
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 22,552 45,105 45,105 45,105 -
Div Payout % - - - 64.74% 89.01% 88.73% 92.09% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.26% 8.27% 10.12% 8.19% 11.59% 11.23% 9.94% -
ROE 3.18% 4.90% 6.43% 6.26% 9.11% 9.26% 9.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.93 61.07 62.92 66.04 66.62 68.56 70.90 -10.55%
EPS 2.45 3.73 4.89 4.63 6.74 6.76 6.52 -47.77%
DPS 0.00 0.00 0.00 3.00 6.00 6.00 6.00 -
NAPS 0.77 0.76 0.76 0.74 0.74 0.73 0.71 5.53%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.95 61.09 62.93 66.06 66.64 68.58 70.93 -10.56%
EPS 2.45 3.73 4.89 4.64 6.74 6.76 6.52 -47.77%
DPS 0.00 0.00 0.00 3.00 6.00 6.00 6.00 -
NAPS 0.7702 0.7602 0.7602 0.7402 0.7402 0.7302 0.7102 5.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.435 0.315 0.33 0.265 0.565 0.58 0.685 -
P/RPS 0.73 0.52 0.52 0.40 0.85 0.85 0.97 -17.19%
P/EPS 17.78 8.45 6.76 5.72 8.38 8.58 10.51 41.75%
EY 5.62 11.83 14.80 17.49 11.93 11.66 9.51 -29.46%
DY 0.00 0.00 0.00 11.32 10.62 10.34 8.76 -
P/NAPS 0.56 0.41 0.43 0.36 0.76 0.79 0.96 -30.07%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 -
Price 0.43 0.355 0.275 0.34 0.435 0.57 0.655 -
P/RPS 0.72 0.58 0.44 0.51 0.65 0.83 0.92 -15.01%
P/EPS 17.58 9.53 5.63 7.34 6.45 8.43 10.05 44.93%
EY 5.69 10.50 17.76 13.63 15.50 11.86 9.95 -30.98%
DY 0.00 0.00 0.00 8.82 13.79 10.53 9.16 -
P/NAPS 0.56 0.47 0.36 0.46 0.59 0.78 0.92 -28.06%

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