[TUNEPRO] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	499,958	567,605	538,768	508,206	465,694	433,296	376,350	4.84%
YoY %	-11.92%	5.35%	6.01%	9.13%	7.48%	15.13%	-	-
Horiz. %	132.84%	150.82%	143.16%	135.04%	123.74%	115.13%	100.00%	-
PBT	65,817	60,644	58,716	103,828	65,552	71,365	70,686	-1.18%
YoY %	8.53%	3.28%	-43.45%	58.39%	-8.15%	0.96%	-	-
Horiz. %	93.11%	85.79%	83.07%	146.89%	92.74%	100.96%	100.00%	-
Tax	-3,562	-5,025	-4,361	-11,482	-1,946	-2,094	-3,794	-1.04%
YoY %	29.11%	-15.23%	62.02%	-490.03%	7.07%	44.81%	-	-
Horiz. %	93.89%	132.45%	114.94%	302.64%	51.29%	55.19%	100.00%	-
NP	62,254	55,618	54,354	92,345	63,605	69,270	66,892	-1.18%
YoY %	11.93%	2.33%	-41.14%	45.19%	-8.18%	3.55%	-	-
Horiz. %	93.07%	83.15%	81.26%	138.05%	95.09%	103.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,385	51,357	50,234	84,576	60,648	66,346	62,688	-2.64%
YoY %	3.95%	2.24%	-40.60%	39.45%	-8.59%	5.84%	-	-
Horiz. %	85.16%	81.92%	80.13%	134.92%	96.75%	105.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.41%	8.29%	7.43%	11.06%	2.97%	2.93%	5.37%	-
YoY %	-34.74%	11.57%	-32.82%	272.39%	1.37%	-45.44%	-	-
Horiz. %	100.74%	154.38%	138.36%	205.96%	55.31%	54.56%	100.00%	-
Total Cost	437,704	511,986	484,413	415,861	402,089	364,025	309,458	5.94%
YoY %	-14.51%	5.69%	16.48%	3.43%	10.46%	17.63%	-	-
Horiz. %	141.44%	165.45%	156.54%	134.38%	129.93%	117.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,784	518,714	496,161	481,126	428,503	383,397	338,291	8.39%
YoY %	5.80%	4.55%	3.12%	12.28%	11.76%	13.33%	-	-
Horiz. %	162.22%	153.33%	146.67%	142.22%	126.67%	113.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	30,070	30,070	52,122	50,117	40,494	-	-	-
YoY %	0.00%	-42.31%	4.00%	23.76%	0.00%	-	-	-
Horiz. %	74.26%	74.26%	128.72%	123.76%	100.00%	-	-	-
Div Payout %	56.33%	58.55%	103.76%	59.26%	66.77%	-	-	-
YoY %	-3.79%	-43.57%	75.09%	-11.25%	0.00%	-	-	-
Horiz. %	84.36%	87.69%	155.40%	88.75%	100.00%	-	-	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	548,784	518,714	496,161	481,126	428,503	383,397	338,291	8.39%
YoY %	5.80%	4.55%	3.12%	12.28%	11.76%	13.33%	-	-
Horiz. %	162.22%	153.33%	146.67%	142.22%	126.67%	113.33%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	12.45%	9.80%	10.09%	18.17%	13.66%	15.99%	17.77%	-
YoY %	27.04%	-2.87%	-44.47%	33.02%	-14.57%	-10.02%	-	-
Horiz. %	70.06%	55.15%	56.78%	102.25%	76.87%	89.98%	100.00%	-
ROE	9.73%	9.90%	10.12%	17.58%	14.15%	17.30%	18.53%	-
YoY %	-1.72%	-2.17%	-42.43%	24.24%	-18.21%	-6.64%	-	-
Horiz. %	52.51%	53.43%	54.61%	94.87%	76.36%	93.36%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	66.51	75.50	71.67	67.60	61.95	57.64	50.06	4.84%
YoY %	-11.91%	5.34%	6.02%	9.12%	7.48%	15.14%	-	-
Horiz. %	132.86%	150.82%	143.17%	135.04%	123.75%	115.14%	100.00%	-
EPS	7.11	6.83	6.68	11.25	8.07	8.83	8.64	-3.19%
YoY %	4.10%	2.25%	-40.62%	39.41%	-8.61%	2.20%	-	-
Horiz. %	82.29%	79.05%	77.31%	130.21%	93.40%	102.20%	100.00%	-
DPS	4.00	4.00	6.93	6.67	5.39	0.00	0.00	-
YoY %	0.00%	-42.28%	3.90%	23.75%	0.00%	0.00%	-	-
Horiz. %	74.21%	74.21%	128.57%	123.75%	100.00%	-	-	-
NAPS	0.73	0.69	0.66	0.64	0.57	0.51	0.45	8.39%
YoY %	5.80%	4.55%	3.12%	12.28%	11.76%	13.33%	-	-
Horiz. %	162.22%	153.33%	146.67%	142.22%	126.67%	113.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	66.52	75.53	71.69	67.62	61.97	57.65	50.08	4.84%
YoY %	-11.93%	5.36%	6.02%	9.12%	7.49%	15.12%	-	-
Horiz. %	132.83%	150.82%	143.15%	135.02%	123.74%	115.12%	100.00%	-
EPS	7.10	6.83	6.68	11.25	8.07	8.83	8.34	-2.64%
YoY %	3.95%	2.25%	-40.62%	39.41%	-8.61%	5.88%	-	-
Horiz. %	85.13%	81.89%	80.10%	134.89%	96.76%	105.88%	100.00%	-
DPS	4.00	4.00	6.94	6.67	5.39	0.00	0.00	-
YoY %	0.00%	-42.36%	4.05%	23.75%	0.00%	0.00%	-	-
Horiz. %	74.21%	74.21%	128.76%	123.75%	100.00%	-	-	-
NAPS	0.7302	0.6902	0.6602	0.6402	0.5702	0.5102	0.4501	8.39%
YoY %	5.80%	4.54%	3.12%	12.28%	11.76%	13.35%	-	-
Horiz. %	162.23%	153.34%	146.68%	142.24%	126.68%	113.35%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.58	0.765	1.14	1.64	1.30	2.26	2.04	-
P/RPS	0.87	1.01	1.59	2.43	2.10	3.92	4.07	-22.66%
YoY %	-13.86%	-36.48%	-34.57%	15.71%	-46.43%	-3.69%	-	-
Horiz. %	21.38%	24.82%	39.07%	59.71%	51.60%	96.31%	100.00%	-
P/EPS	8.17	11.20	17.06	14.58	16.11	25.61	24.46	-16.69%
YoY %	-27.05%	-34.35%	17.01%	-9.50%	-37.09%	4.70%	-	-
Horiz. %	33.40%	45.79%	69.75%	59.61%	65.86%	104.70%	100.00%	-
EY	12.24	8.93	5.86	6.86	6.21	3.91	4.09	20.03%
YoY %	37.07%	52.39%	-14.58%	10.47%	58.82%	-4.40%	-	-
Horiz. %	299.27%	218.34%	143.28%	167.73%	151.83%	95.60%	100.00%	-
DY	6.90	5.23	6.08	4.07	4.14	0.00	0.00	-
YoY %	31.93%	-13.98%	49.39%	-1.69%	0.00%	0.00%	-	-
Horiz. %	166.67%	126.33%	146.86%	98.31%	100.00%	-	-	-
P/NAPS	0.79	1.11	1.73	2.56	2.28	4.43	4.53	-25.24%
YoY %	-28.83%	-35.84%	-32.42%	12.28%	-48.53%	-2.21%	-	-
Horiz. %	17.44%	24.50%	38.19%	56.51%	50.33%	97.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	15/11/18	21/11/17	25/11/16	16/11/15	17/11/14	18/11/13	-
Price	0.57	0.73	1.06	1.62	1.47	2.07	1.90	-
P/RPS	0.86	0.97	1.48	2.40	2.37	3.59	3.80	-21.92%
YoY %	-11.34%	-34.46%	-38.33%	1.27%	-33.98%	-5.53%	-	-
Horiz. %	22.63%	25.53%	38.95%	63.16%	62.37%	94.47%	100.00%	-
P/EPS	8.03	10.69	15.86	14.40	18.22	23.45	22.78	-15.94%
YoY %	-24.88%	-32.60%	10.14%	-20.97%	-22.30%	2.94%	-	-
Horiz. %	35.25%	46.93%	69.62%	63.21%	79.98%	102.94%	100.00%	-
EY	12.46	9.36	6.30	6.94	5.49	4.26	4.39	18.98%
YoY %	33.12%	48.57%	-9.22%	26.41%	28.87%	-2.96%	-	-
Horiz. %	283.83%	213.21%	143.51%	158.09%	125.06%	97.04%	100.00%	-
DY	7.02	5.48	6.54	4.12	3.66	0.00	0.00	-
YoY %	28.10%	-16.21%	58.74%	12.57%	0.00%	0.00%	-	-
Horiz. %	191.80%	149.73%	178.69%	112.57%	100.00%	-	-	-
P/NAPS	0.78	1.06	1.61	2.53	2.58	4.06	4.22	-24.51%
YoY %	-26.42%	-34.16%	-36.36%	-1.94%	-36.45%	-3.79%	-	-
Horiz. %	18.48%	25.12%	38.15%	59.95%	61.14%	96.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos