[TUNEPRO] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 45.85%
YoY- 65.67%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 516,621 480,193 451,070 389,626 226,663 55,870 55.95%
PBT 94,683 76,523 81,302 77,056 58,311 34,195 22.56%
Tax -8,098 -3,640 -5,216 -3,718 -9,831 -20 231.81%
NP 86,585 72,883 76,086 73,338 48,480 34,175 20.40%
-
NP to SH 79,976 68,972 72,332 68,572 41,390 27,255 23.99%
-
Tax Rate 8.55% 4.76% 6.42% 4.83% 16.86% 0.06% -
Total Cost 430,036 407,310 374,984 316,288 178,183 21,695 81.61%
-
Net Worth 496,161 451,056 405,950 360,844 45,862 829,254 -9.75%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 37,587 30,371 29,017 - - - -
Div Payout % 47.00% 44.03% 40.12% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 496,161 451,056 405,950 360,844 45,862 829,254 -9.75%
NOSH 751,759 751,759 751,759 751,759 254,791 588,124 5.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.76% 15.18% 16.87% 18.82% 21.39% 61.17% -
ROE 16.12% 15.29% 17.82% 19.00% 90.25% 3.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 68.72 63.88 60.00 51.83 88.96 9.50 48.48%
EPS 10.64 9.17 9.62 9.37 16.25 67.83 -30.93%
DPS 5.00 4.04 3.86 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.54 0.48 0.18 1.41 -14.07%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 68.55 63.72 59.85 51.70 30.08 7.41 55.96%
EPS 10.61 9.15 9.60 9.10 5.49 3.62 23.96%
DPS 4.99 4.03 3.85 0.00 0.00 0.00 -
NAPS 0.6584 0.5985 0.5387 0.4788 0.0609 1.1003 -9.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - - -
Price 1.42 1.29 1.70 1.95 0.00 0.00 -
P/RPS 2.07 2.02 2.83 3.76 0.00 0.00 -
P/EPS 13.35 14.06 17.67 21.38 0.00 0.00 -
EY 7.49 7.11 5.66 4.68 0.00 0.00 -
DY 3.52 3.13 2.27 0.00 0.00 0.00 -
P/NAPS 2.15 2.15 3.15 4.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/17 23/02/16 25/02/15 24/02/14 28/02/13 - -
Price 1.37 1.19 1.97 1.82 1.31 0.00 -
P/RPS 1.99 1.86 3.28 3.51 1.47 0.00 -
P/EPS 12.88 12.97 20.47 19.95 8.06 0.00 -
EY 7.77 7.71 4.88 5.01 12.40 0.00 -
DY 3.65 3.39 1.96 0.00 0.00 0.00 -
P/NAPS 2.08 1.98 3.65 3.79 7.28 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