[TUNEPRO] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.44%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 500,801 566,122 542,598 516,621 480,193 451,070 389,626 4.27%
PBT 61,648 55,070 52,898 94,683 76,523 81,302 77,056 -3.64%
Tax -3,597 -2,152 -2,880 -8,098 -3,640 -5,216 -3,718 -0.54%
NP 58,051 52,918 50,018 86,585 72,883 76,086 73,338 -3.81%
-
NP to SH 50,677 49,313 46,027 79,976 68,972 72,332 68,572 -4.91%
-
Tax Rate 5.83% 3.91% 5.44% 8.55% 4.76% 6.42% 4.83% -
Total Cost 442,750 513,204 492,580 430,036 407,310 374,984 316,288 5.76%
-
Net Worth 556,302 526,231 503,679 496,161 451,056 405,950 360,844 7.47%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 22,552 22,552 39,091 37,587 30,371 29,017 - -
Div Payout % 44.50% 45.73% 84.93% 47.00% 44.03% 40.12% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 556,302 526,231 503,679 496,161 451,056 405,950 360,844 7.47%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.59% 9.35% 9.22% 16.76% 15.18% 16.87% 18.82% -
ROE 9.11% 9.37% 9.14% 16.12% 15.29% 17.82% 19.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.62 75.31 72.18 68.72 63.88 60.00 51.83 4.27%
EPS 6.74 6.56 6.12 10.64 9.17 9.62 9.37 -5.34%
DPS 3.00 3.00 5.20 5.00 4.04 3.86 0.00 -
NAPS 0.74 0.70 0.67 0.66 0.60 0.54 0.48 7.47%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.64 75.33 72.20 68.74 63.89 60.02 51.84 4.27%
EPS 6.74 6.56 6.12 10.64 9.18 9.62 9.12 -4.91%
DPS 3.00 3.00 5.20 5.00 4.04 3.86 0.00 -
NAPS 0.7402 0.7002 0.6702 0.6602 0.6002 0.5402 0.4801 7.47%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.565 0.56 1.05 1.42 1.29 1.70 1.95 -
P/RPS 0.85 0.74 1.45 2.07 2.02 2.83 3.76 -21.94%
P/EPS 8.38 8.54 17.15 13.35 14.06 17.67 21.38 -14.44%
EY 11.93 11.71 5.83 7.49 7.11 5.66 4.68 16.86%
DY 5.31 5.36 4.95 3.52 3.13 2.27 0.00 -
P/NAPS 0.76 0.80 1.57 2.15 2.15 3.15 4.06 -24.35%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 22/02/19 28/02/18 23/02/17 23/02/16 25/02/15 24/02/14 -
Price 0.435 0.675 1.01 1.37 1.19 1.97 1.82 -
P/RPS 0.65 0.90 1.40 1.99 1.86 3.28 3.51 -24.49%
P/EPS 6.45 10.29 16.50 12.88 12.97 20.47 19.95 -17.14%
EY 15.50 9.72 6.06 7.77 7.71 4.88 5.01 20.70%
DY 6.90 4.44 5.15 3.65 3.39 1.96 0.00 -
P/NAPS 0.59 0.96 1.51 2.08 1.98 3.65 3.79 -26.64%

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