[TUNEPRO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.27%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 518,176 444,984 455,808 346,984 67,228 66.56%
PBT 103,988 69,220 88,576 68,108 33,352 32.85%
Tax -6,856 -412 -6,992 -7,216 -160 155.68%
NP 97,132 68,808 81,584 60,892 33,192 30.76%
-
NP to SH 90,512 65,920 76,988 55,576 28,068 33.97%
-
Tax Rate 6.59% 0.60% 7.89% 10.59% 0.48% -
Total Cost 421,044 376,176 374,224 286,092 34,036 87.46%
-
Net Worth 473,608 428,503 375,879 300,703 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 150,351 121,484 116,071 - - -
Div Payout % 166.11% 184.29% 150.77% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 473,608 428,503 375,879 300,703 0 -
NOSH 751,759 751,759 751,759 751,759 670,722 2.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.74% 15.46% 17.90% 17.55% 49.37% -
ROE 19.11% 15.38% 20.48% 18.48% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.93 59.19 60.63 46.16 10.02 61.89%
EPS 12.04 8.76 10.24 8.28 19.72 -11.59%
DPS 20.00 16.16 15.44 0.00 0.00 -
NAPS 0.63 0.57 0.50 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.95 59.21 60.65 46.17 8.95 66.54%
EPS 12.04 8.77 10.24 7.39 3.73 34.01%
DPS 20.01 16.16 15.44 0.00 0.00 -
NAPS 0.6302 0.5702 0.5001 0.4001 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.35 2.00 1.97 1.40 0.00 -
P/RPS 1.96 3.38 3.25 3.03 0.00 -
P/EPS 11.21 22.81 19.24 18.94 0.00 -
EY 8.92 4.38 5.20 5.28 0.00 -
DY 14.81 8.08 7.84 0.00 0.00 -
P/NAPS 2.14 3.51 3.94 3.50 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/05/16 19/05/15 22/05/14 21/05/13 - -
Price 1.51 1.82 2.20 2.14 0.00 -
P/RPS 2.19 3.07 3.63 4.64 0.00 -
P/EPS 12.54 20.76 21.48 28.95 0.00 -
EY 7.97 4.82 4.66 3.45 0.00 -
DY 13.25 8.88 7.02 0.00 0.00 -
P/NAPS 2.40 3.19 4.40 5.35 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