[TUNEPRO] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -8.38%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 450,533 500,801 566,122 542,598 516,621 480,193 451,070 -0.01%
PBT 34,682 61,648 55,070 52,898 94,683 76,523 81,302 -13.22%
Tax -6,478 -3,597 -2,152 -2,880 -8,098 -3,640 -5,216 3.67%
NP 28,204 58,051 52,918 50,018 86,585 72,883 76,086 -15.23%
-
NP to SH 18,392 50,677 49,313 46,027 79,976 68,972 72,332 -20.38%
-
Tax Rate 18.68% 5.83% 3.91% 5.44% 8.55% 4.76% 6.42% -
Total Cost 422,329 442,750 513,204 492,580 430,036 407,310 374,984 1.99%
-
Net Worth 578,855 556,302 526,231 503,679 496,161 451,056 405,950 6.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 578,855 556,302 526,231 503,679 496,161 451,056 405,950 6.08%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.26% 11.59% 9.35% 9.22% 16.76% 15.18% 16.87% -
ROE 3.18% 9.11% 9.37% 9.14% 16.12% 15.29% 17.82% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 59.93 66.62 75.31 72.18 68.72 63.88 60.00 -0.01%
EPS 2.45 6.74 6.56 6.12 10.64 9.17 9.62 -20.36%
DPS 0.00 3.00 3.00 5.20 5.00 4.04 3.86 -
NAPS 0.77 0.74 0.70 0.67 0.66 0.60 0.54 6.08%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 59.95 66.64 75.33 72.20 68.74 63.89 60.02 -0.01%
EPS 2.45 6.74 6.56 6.12 10.64 9.18 9.62 -20.36%
DPS 0.00 3.00 3.00 5.20 5.00 4.04 3.86 -
NAPS 0.7702 0.7402 0.7002 0.6702 0.6602 0.6002 0.5402 6.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.435 0.565 0.56 1.05 1.42 1.29 1.70 -
P/RPS 0.73 0.85 0.74 1.45 2.07 2.02 2.83 -20.19%
P/EPS 17.78 8.38 8.54 17.15 13.35 14.06 17.67 0.10%
EY 5.62 11.93 11.71 5.83 7.49 7.11 5.66 -0.11%
DY 0.00 5.31 5.36 4.95 3.52 3.13 2.27 -
P/NAPS 0.56 0.76 0.80 1.57 2.15 2.15 3.15 -24.99%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 22/02/19 28/02/18 23/02/17 23/02/16 25/02/15 -
Price 0.43 0.435 0.675 1.01 1.37 1.19 1.97 -
P/RPS 0.72 0.65 0.90 1.40 1.99 1.86 3.28 -22.31%
P/EPS 17.58 6.45 10.29 16.50 12.88 12.97 20.47 -2.50%
EY 5.69 15.50 9.72 6.06 7.77 7.71 4.88 2.59%
DY 0.00 6.90 4.44 5.15 3.65 3.39 1.96 -
P/NAPS 0.56 0.59 0.96 1.51 2.08 1.98 3.65 -26.81%

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