[TUNEPRO] YoY TTM Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	533,032	562,856	525,501	508,772	462,108	420,139	342,423	7.65%
YoY %	-5.30%	7.11%	3.29%	10.10%	9.99%	22.70%	-	-
Horiz. %	155.66%	164.37%	153.47%	148.58%	134.95%	122.70%	100.00%	-
PBT	54,318	58,526	61,680	101,951	79,183	81,168	72,983	-4.80%
YoY %	-7.19%	-5.11%	-39.50%	28.75%	-2.45%	11.21%	-	-
Horiz. %	74.43%	80.19%	84.51%	139.69%	108.50%	111.21%	100.00%	-
Tax	-1,315	-3,689	-2,180	-9,577	-3,698	-6,154	-8,532	-26.76%
YoY %	64.35%	-69.22%	77.24%	-158.98%	39.91%	27.87%	-	-
Horiz. %	15.41%	43.24%	25.55%	112.25%	43.34%	72.13%	100.00%	-
NP	53,003	54,837	59,500	92,374	75,485	75,014	64,451	-3.20%
YoY %	-3.34%	-7.84%	-35.59%	22.37%	0.63%	16.39%	-	-
Horiz. %	82.24%	85.08%	92.32%	143.32%	117.12%	116.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,980	50,469	55,822	85,444	71,361	71,392	57,680	-2.68%
YoY %	-2.95%	-9.59%	-34.67%	19.73%	-0.04%	23.77%	-	-
Horiz. %	84.92%	87.50%	96.78%	148.13%	123.72%	123.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.42%	6.30%	3.53%	9.39%	4.67%	7.58%	11.69%	-
YoY %	-61.59%	78.47%	-62.41%	101.07%	-38.39%	-35.16%	-	-
Horiz. %	20.70%	53.89%	30.20%	80.33%	39.95%	64.84%	100.00%	-
Total Cost	480,029	508,019	466,001	416,398	386,623	345,125	277,972	9.52%
YoY %	-5.51%	9.02%	11.91%	7.70%	12.02%	24.16%	-	-
Horiz. %	172.69%	182.76%	167.64%	149.80%	139.09%	124.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	533,749	503,679	481,126	458,573	413,467	368,362	323,256	8.71%
YoY %	5.97%	4.69%	4.92%	10.91%	12.24%	13.95%	-	-
Horiz. %	165.12%	155.81%	148.84%	141.86%	127.91%	113.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	45,105	45,105	115,771	105,563	89,765	29,017	-	-
YoY %	0.00%	-61.04%	9.67%	17.60%	209.35%	0.00%	-	-
Horiz. %	155.44%	155.44%	398.98%	363.80%	309.35%	100.00%	-	-
Div Payout %	92.09%	89.37%	207.39%	123.55%	125.79%	40.65%	-	-
YoY %	3.04%	-56.91%	67.86%	-1.78%	209.45%	0.00%	-	-
Horiz. %	226.54%	219.85%	510.18%	303.94%	309.45%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	533,749	503,679	481,126	458,573	413,467	368,362	323,256	8.71%
YoY %	5.97%	4.69%	4.92%	10.91%	12.24%	13.95%	-	-
Horiz. %	165.12%	155.81%	148.84%	141.86%	127.91%	113.95%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	9.94%	9.74%	11.32%	18.16%	16.33%	17.85%	18.82%	-
YoY %	2.05%	-13.96%	-37.67%	11.21%	-8.52%	-5.15%	-	-
Horiz. %	52.82%	51.75%	60.15%	96.49%	86.77%	94.85%	100.00%	-
ROE	9.18%	10.02%	11.60%	18.63%	17.26%	19.38%	17.84%	-
YoY %	-8.38%	-13.62%	-37.73%	7.94%	-10.94%	8.63%	-	-
Horiz. %	51.46%	56.17%	65.02%	104.43%	96.75%	108.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	70.90	74.87	69.90	67.68	61.47	55.89	45.55	7.64%
YoY %	-5.30%	7.11%	3.28%	10.10%	9.98%	22.70%	-	-
Horiz. %	155.65%	164.37%	153.46%	148.58%	134.95%	122.70%	100.00%	-
EPS	6.52	6.71	7.43	11.37	9.49	9.50	7.67	-2.66%
YoY %	-2.83%	-9.69%	-34.65%	19.81%	-0.11%	23.86%	-	-
Horiz. %	85.01%	87.48%	96.87%	148.24%	123.73%	123.86%	100.00%	-
DPS	6.00	6.00	15.40	14.04	11.94	3.86	0.00	-
YoY %	0.00%	-61.04%	9.69%	17.59%	209.33%	0.00%	-	-
Horiz. %	155.44%	155.44%	398.96%	363.73%	309.33%	100.00%	-	-
NAPS	0.71	0.67	0.64	0.61	0.55	0.49	0.43	8.71%
YoY %	5.97%	4.69%	4.92%	10.91%	12.24%	13.95%	-	-
Horiz. %	165.12%	155.81%	148.84%	141.86%	127.91%	113.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	70.73	74.68	69.73	67.51	61.32	55.75	45.44	7.64%
YoY %	-5.29%	7.10%	3.29%	10.09%	9.99%	22.69%	-	-
Horiz. %	155.66%	164.35%	153.46%	148.57%	134.95%	122.69%	100.00%	-
EPS	6.50	6.70	7.41	11.34	9.47	9.47	7.65	-2.67%
YoY %	-2.99%	-9.58%	-34.66%	19.75%	0.00%	23.79%	-	-
Horiz. %	84.97%	87.58%	96.86%	148.24%	123.79%	123.79%	100.00%	-
DPS	5.99	5.99	15.36	14.01	11.91	3.85	0.00	-
YoY %	0.00%	-61.00%	9.64%	17.63%	209.35%	0.00%	-	-
Horiz. %	155.58%	155.58%	398.96%	363.90%	309.35%	100.00%	-	-
NAPS	0.7082	0.6683	0.6384	0.6085	0.5486	0.4888	0.4289	8.71%
YoY %	5.97%	4.68%	4.91%	10.92%	12.23%	13.97%	-	-
Horiz. %	165.12%	155.82%	148.85%	141.87%	127.91%	113.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.685	0.90	1.24	1.47	1.64	2.27	1.85	-
P/RPS	0.97	1.20	1.77	2.17	2.67	4.06	4.06	-21.21%
YoY %	-19.17%	-32.20%	-18.43%	-18.73%	-34.24%	0.00%	-	-
Horiz. %	23.89%	29.56%	43.60%	53.45%	65.76%	100.00%	100.00%	-
P/EPS	10.51	13.41	16.70	12.93	17.28	23.90	24.11	-12.91%
YoY %	-21.63%	-19.70%	29.16%	-25.17%	-27.70%	-0.87%	-	-
Horiz. %	43.59%	55.62%	69.27%	53.63%	71.67%	99.13%	100.00%	-
EY	9.51	7.46	5.99	7.73	5.79	4.18	4.15	14.81%
YoY %	27.48%	24.54%	-22.51%	33.51%	38.52%	0.72%	-	-
Horiz. %	229.16%	179.76%	144.34%	186.27%	139.52%	100.72%	100.00%	-
DY	8.76	6.67	12.42	9.55	7.28	1.70	0.00	-
YoY %	31.33%	-46.30%	30.05%	31.18%	328.24%	0.00%	-	-
Horiz. %	515.29%	392.35%	730.59%	561.76%	428.24%	100.00%	-	-
P/NAPS	0.96	1.34	1.94	2.41	2.98	4.63	4.30	-22.10%
YoY %	-28.36%	-30.93%	-19.50%	-19.13%	-35.64%	7.67%	-	-
Horiz. %	22.33%	31.16%	45.12%	56.05%	69.30%	107.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/19	29/08/18	18/08/17	19/08/16	18/08/15	18/08/14	-	-
Price	0.655	0.86	1.01	1.64	1.31	2.47	0.00	-
P/RPS	0.92	1.15	1.44	2.42	2.13	4.42	0.00	-
YoY %	-20.00%	-20.14%	-40.50%	13.62%	-51.81%	0.00%	-	-
Horiz. %	20.81%	26.02%	32.58%	54.75%	48.19%	100.00%	-	-
P/EPS	10.05	12.81	13.60	14.43	13.80	26.01	0.00	-
YoY %	-21.55%	-5.81%	-5.75%	4.57%	-46.94%	0.00%	-	-
Horiz. %	38.64%	49.25%	52.29%	55.48%	53.06%	100.00%	-	-
EY	9.95	7.81	7.35	6.93	7.25	3.84	0.00	-
YoY %	27.40%	6.26%	6.06%	-4.41%	88.80%	0.00%	-	-
Horiz. %	259.11%	203.39%	191.41%	180.47%	188.80%	100.00%	-	-
DY	9.16	6.98	15.25	8.56	9.11	1.56	0.00	-
YoY %	31.23%	-54.23%	78.15%	-6.04%	483.97%	0.00%	-	-
Horiz. %	587.18%	447.44%	977.56%	548.72%	583.97%	100.00%	-	-
P/NAPS	0.92	1.28	1.58	2.69	2.38	5.04	0.00	-
YoY %	-28.12%	-18.99%	-41.26%	13.03%	-52.78%	0.00%	-	-
Horiz. %	18.25%	25.40%	31.35%	53.37%	47.22%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos