[TUNEPRO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.86%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 571,828 520,324 518,176 444,984 455,808 346,984 67,228 42.85%
PBT 80,980 60,256 103,988 69,220 88,576 68,108 33,352 15.92%
Tax -7,988 -6,696 -6,856 -412 -6,992 -7,216 -160 91.83%
NP 72,992 53,560 97,132 68,808 81,584 60,892 33,192 14.02%
-
NP to SH 66,288 47,756 90,512 65,920 76,988 55,576 28,068 15.39%
-
Tax Rate 9.86% 11.11% 6.59% 0.60% 7.89% 10.59% 0.48% -
Total Cost 498,836 466,764 421,044 376,176 374,224 286,092 34,036 56.40%
-
Net Worth 518,714 511,196 473,608 428,503 375,879 300,703 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 90,211 156,366 150,351 121,484 116,071 - - -
Div Payout % 136.09% 327.43% 166.11% 184.29% 150.77% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 518,714 511,196 473,608 428,503 375,879 300,703 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 670,722 1.91%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.76% 10.29% 18.74% 15.46% 17.90% 17.55% 49.37% -
ROE 12.78% 9.34% 19.11% 15.38% 20.48% 18.48% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.07 69.21 68.93 59.19 60.63 46.16 10.02 40.17%
EPS 8.80 6.36 12.04 8.76 10.24 8.28 19.72 -12.57%
DPS 12.00 20.80 20.00 16.16 15.44 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.57 0.50 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.88 69.04 68.76 59.04 60.48 46.04 8.92 42.85%
EPS 8.80 6.34 12.01 8.75 10.22 7.37 3.72 15.42%
DPS 11.97 20.75 19.95 16.12 15.40 0.00 0.00 -
NAPS 0.6883 0.6783 0.6284 0.5686 0.4988 0.399 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 0.80 1.40 1.35 2.00 1.97 1.40 0.00 -
P/RPS 1.05 2.02 1.96 3.38 3.25 3.03 0.00 -
P/EPS 9.07 22.04 11.21 22.81 19.24 18.94 0.00 -
EY 11.02 4.54 8.92 4.38 5.20 5.28 0.00 -
DY 15.00 14.86 14.81 8.08 7.84 0.00 0.00 -
P/NAPS 1.16 2.06 2.14 3.51 3.94 3.50 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 22/05/17 27/05/16 19/05/15 22/05/14 21/05/13 - -
Price 0.725 1.54 1.51 1.82 2.20 2.14 0.00 -
P/RPS 0.95 2.22 2.19 3.07 3.63 4.64 0.00 -
P/EPS 8.22 24.24 12.54 20.76 21.48 28.95 0.00 -
EY 12.16 4.13 7.97 4.82 4.66 3.45 0.00 -
DY 16.55 13.51 13.25 8.88 7.02 0.00 0.00 -
P/NAPS 1.05 2.26 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