[TUNEPRO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 55.68%
YoY- 102.13%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 381,155 349,271 324,972 282,263 136,155 29.32%
PBT 77,871 49,164 53,524 53,015 32,175 24.70%
Tax -8,612 -1,460 -1,571 -2,846 -4,540 17.34%
NP 69,259 47,704 51,953 50,169 27,635 25.80%
-
NP to SH 63,432 45,486 49,760 47,016 23,260 28.48%
-
Tax Rate 11.06% 2.97% 2.94% 5.37% 14.11% -
Total Cost 311,896 301,567 273,019 232,094 108,520 30.18%
-
Net Worth 481,126 428,503 383,397 338,291 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 37,587 30,371 - - - -
Div Payout % 59.26% 66.77% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 481,126 428,503 383,397 338,291 0 -
NOSH 751,759 751,759 751,759 751,759 725,501 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.17% 13.66% 15.99% 17.77% 20.30% -
ROE 13.18% 10.62% 12.98% 13.90% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.70 46.46 43.23 37.55 18.77 28.17%
EPS 8.44 6.05 6.62 6.48 163.36 -52.29%
DPS 5.00 4.04 0.00 0.00 0.00 -
NAPS 0.64 0.57 0.51 0.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.72 46.47 43.24 37.56 18.12 29.32%
EPS 8.44 6.05 6.62 6.26 3.09 28.53%
DPS 5.00 4.04 0.00 0.00 0.00 -
NAPS 0.6402 0.5702 0.5102 0.4501 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 1.64 1.30 2.26 2.04 0.00 -
P/RPS 3.23 2.80 5.23 5.43 0.00 -
P/EPS 19.44 21.49 34.14 32.62 0.00 -
EY 5.14 4.65 2.93 3.07 0.00 -
DY 3.05 3.11 0.00 0.00 0.00 -
P/NAPS 2.56 2.28 4.43 4.53 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/11/16 16/11/15 17/11/14 18/11/13 - -
Price 1.62 1.47 2.07 1.90 0.00 -
P/RPS 3.20 3.16 4.79 5.06 0.00 -
P/EPS 19.20 24.30 31.27 30.38 0.00 -
EY 5.21 4.12 3.20 3.29 0.00 -
DY 3.09 2.75 0.00 0.00 0.00 -
P/NAPS 2.53 2.58 4.06 4.22 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