[TUNEPRO] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 508,772 462,108 420,139 342,423 14.09%
PBT 101,951 79,183 81,168 72,983 11.77%
Tax -9,577 -3,698 -6,154 -8,532 3.92%
NP 92,374 75,485 75,014 64,451 12.73%
-
NP to SH 85,444 71,361 71,392 57,680 13.98%
-
Tax Rate 9.39% 4.67% 7.58% 11.69% -
Total Cost 416,398 386,623 345,125 277,972 14.40%
-
Net Worth 458,573 413,467 368,362 323,256 12.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 105,563 89,765 29,017 - -
Div Payout % 123.55% 125.79% 40.65% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 458,573 413,467 368,362 323,256 12.35%
NOSH 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.16% 16.33% 17.85% 18.82% -
ROE 18.63% 17.26% 19.38% 17.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 67.68 61.47 55.89 45.55 14.09%
EPS 11.37 9.49 9.50 7.67 14.00%
DPS 14.04 11.94 3.86 0.00 -
NAPS 0.61 0.55 0.49 0.43 12.35%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 67.70 61.49 55.90 45.56 14.09%
EPS 11.37 9.50 9.50 7.67 14.00%
DPS 14.05 11.94 3.86 0.00 -
NAPS 0.6102 0.5502 0.4901 0.4301 12.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.47 1.64 2.27 1.85 -
P/RPS 2.17 2.67 4.06 4.06 -18.83%
P/EPS 12.93 17.28 23.90 24.11 -18.73%
EY 7.73 5.79 4.18 4.15 23.01%
DY 9.55 7.28 1.70 0.00 -
P/NAPS 2.41 2.98 4.63 4.30 -17.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/16 18/08/15 18/08/14 - -
Price 1.64 1.31 2.47 0.00 -
P/RPS 2.42 2.13 4.42 0.00 -
P/EPS 14.43 13.80 26.01 0.00 -
EY 6.93 7.25 3.84 0.00 -
DY 8.56 9.11 1.56 0.00 -
P/NAPS 2.69 2.38 5.04 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