[TUNEPRO] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -67.19%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 126,665 142,957 130,081 129,544 111,246 113,952 86,746 6.50%
PBT 22,295 20,245 15,064 25,997 17,305 22,144 17,027 4.59%
Tax -2,145 -1,997 -1,674 -1,714 -103 -1,748 -1,804 2.92%
NP 20,150 18,248 13,390 24,283 17,202 20,396 15,223 4.78%
-
NP to SH 18,342 16,572 11,939 22,628 16,480 19,247 13,894 4.73%
-
Tax Rate 9.62% 9.86% 11.11% 6.59% 0.60% 7.89% 10.59% -
Total Cost 106,515 124,709 116,691 105,261 94,044 93,556 71,523 6.85%
-
Net Worth 548,784 518,714 511,196 473,608 428,503 375,879 300,703 10.54%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 22,552 22,552 39,091 37,587 30,371 29,017 - -
Div Payout % 122.96% 136.09% 327.43% 166.11% 184.29% 150.77% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 548,784 518,714 511,196 473,608 428,503 375,879 300,703 10.54%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.91% 12.76% 10.29% 18.74% 15.46% 17.90% 17.55% -
ROE 3.34% 3.19% 2.34% 4.78% 3.85% 5.12% 4.62% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.85 19.02 17.30 17.23 14.80 15.16 11.54 6.50%
EPS 2.44 2.20 1.59 3.01 2.19 2.56 2.07 2.77%
DPS 3.00 3.00 5.20 5.00 4.04 3.86 0.00 -
NAPS 0.73 0.69 0.68 0.63 0.57 0.50 0.40 10.54%
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.85 19.02 17.31 17.24 14.80 15.16 11.54 6.50%
EPS 2.44 2.21 1.59 3.01 2.19 2.56 1.85 4.71%
DPS 3.00 3.00 5.20 5.00 4.04 3.86 0.00 -
NAPS 0.7302 0.6902 0.6802 0.6302 0.5702 0.5001 0.4001 10.54%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.67 0.80 1.40 1.35 2.00 1.97 1.40 -
P/RPS 3.98 4.21 8.09 7.83 13.52 13.00 12.13 -16.94%
P/EPS 27.46 36.29 88.15 44.85 91.23 76.95 75.75 -15.55%
EY 3.64 2.76 1.13 2.23 1.10 1.30 1.32 18.40%
DY 4.48 3.75 3.71 3.70 2.02 1.96 0.00 -
P/NAPS 0.92 1.16 2.06 2.14 3.51 3.94 3.50 -19.95%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 22/05/17 27/05/16 19/05/15 22/05/14 21/05/13 -
Price 0.68 0.725 1.54 1.51 1.82 2.20 2.14 -
P/RPS 4.04 3.81 8.90 8.76 12.30 14.51 18.55 -22.42%
P/EPS 27.87 32.89 96.97 50.17 83.02 85.93 115.79 -21.12%
EY 3.59 3.04 1.03 1.99 1.20 1.16 0.86 26.87%
DY 4.41 4.14 3.38 3.31 2.22 1.75 0.00 -
P/NAPS 0.93 1.05 2.26 2.40 3.19 4.40 5.35 -25.28%

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