[TUNEPRO] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 44.02%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 469,796 489,424 506,660 571,828 520,324 518,176 444,984 0.90%
PBT -79,192 14,308 89,180 80,980 60,256 103,988 69,220 -
Tax -2,940 -3,220 -8,580 -7,988 -6,696 -6,856 -412 38.71%
NP -82,132 11,088 80,600 72,992 53,560 97,132 68,808 -
-
NP to SH -61,796 10,000 73,368 66,288 47,756 90,512 65,920 -
-
Tax Rate - 22.50% 9.62% 9.86% 11.11% 6.59% 0.60% -
Total Cost 551,928 478,336 426,060 498,836 466,764 421,044 376,176 6.59%
-
Net Worth 563,819 556,302 548,784 518,714 511,196 473,608 428,503 4.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 90,211 90,211 156,366 150,351 121,484 -
Div Payout % - - 122.96% 136.09% 327.43% 166.11% 184.29% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 563,819 556,302 548,784 518,714 511,196 473,608 428,503 4.67%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -17.48% 2.27% 15.91% 12.76% 10.29% 18.74% 15.46% -
ROE -10.96% 1.80% 13.37% 12.78% 9.34% 19.11% 15.38% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 62.49 65.10 67.40 76.07 69.21 68.93 59.19 0.90%
EPS -8.24 1.32 9.76 8.80 6.36 12.04 8.76 -
DPS 0.00 0.00 12.00 12.00 20.80 20.00 16.16 -
NAPS 0.75 0.74 0.73 0.69 0.68 0.63 0.57 4.67%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 62.34 64.94 67.23 75.88 69.04 68.76 59.04 0.90%
EPS -8.20 1.33 9.74 8.80 6.34 12.01 8.75 -
DPS 0.00 0.00 11.97 11.97 20.75 19.95 16.12 -
NAPS 0.7481 0.7382 0.7282 0.6883 0.6783 0.6284 0.5686 4.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.44 0.265 0.67 0.80 1.40 1.35 2.00 -
P/RPS 0.70 0.41 0.99 1.05 2.02 1.96 3.38 -23.06%
P/EPS -5.35 19.92 6.87 9.07 22.04 11.21 22.81 -
EY -18.68 5.02 14.57 11.02 4.54 8.92 4.38 -
DY 0.00 0.00 17.91 15.00 14.86 14.81 8.08 -
P/NAPS 0.59 0.36 0.92 1.16 2.06 2.14 3.51 -25.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 28/05/19 25/05/18 22/05/17 27/05/16 19/05/15 -
Price 0.41 0.34 0.68 0.725 1.54 1.51 1.82 -
P/RPS 0.66 0.52 1.01 0.95 2.22 2.19 3.07 -22.58%
P/EPS -4.99 25.56 6.97 8.22 24.24 12.54 20.76 -
EY -20.05 3.91 14.35 12.16 4.13 7.97 4.82 -
DY 0.00 0.00 17.65 16.55 13.51 13.25 8.88 -
P/NAPS 0.55 0.46 0.93 1.05 2.26 2.40 3.19 -25.37%

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