[TUNEPRO] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.79%
YoY- 102.13%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 508,206 465,694 433,296 376,350 181,540 29.32%
PBT 103,828 65,552 71,365 70,686 42,900 24.70%
Tax -11,482 -1,946 -2,094 -3,794 -6,053 17.34%
NP 92,345 63,605 69,270 66,892 36,846 25.80%
-
NP to SH 84,576 60,648 66,346 62,688 31,013 28.48%
-
Tax Rate 11.06% 2.97% 2.93% 5.37% 14.11% -
Total Cost 415,861 402,089 364,025 309,458 144,693 30.18%
-
Net Worth 481,126 428,503 383,397 338,291 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 50,117 40,494 - - - -
Div Payout % 59.26% 66.77% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 481,126 428,503 383,397 338,291 0 -
NOSH 751,759 751,759 751,759 751,759 725,501 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.17% 13.66% 15.99% 17.77% 20.30% -
ROE 17.58% 14.15% 17.30% 18.53% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.60 61.95 57.64 50.06 25.02 28.18%
EPS 11.25 8.07 8.83 8.64 217.81 -52.30%
DPS 6.67 5.39 0.00 0.00 0.00 -
NAPS 0.64 0.57 0.51 0.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.62 61.97 57.65 50.08 24.16 29.32%
EPS 11.25 8.07 8.83 8.34 4.13 28.44%
DPS 6.67 5.39 0.00 0.00 0.00 -
NAPS 0.6402 0.5702 0.5102 0.4501 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 1.64 1.30 2.26 2.04 0.00 -
P/RPS 2.43 2.10 3.92 4.07 0.00 -
P/EPS 14.58 16.11 25.61 24.46 0.00 -
EY 6.86 6.21 3.91 4.09 0.00 -
DY 4.07 4.14 0.00 0.00 0.00 -
P/NAPS 2.56 2.28 4.43 4.53 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/11/16 16/11/15 17/11/14 18/11/13 - -
Price 1.62 1.47 2.07 1.90 0.00 -
P/RPS 2.40 2.37 3.59 3.80 0.00 -
P/EPS 14.40 18.22 23.45 22.78 0.00 -
EY 6.94 5.49 4.26 4.39 0.00 -
DY 4.12 3.66 0.00 0.00 0.00 -
P/NAPS 2.53 2.58 4.06 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