[TUNEPRO] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	459,133	515,388	564,226	539,542	512,077	475,369	430,839	1.06%
YoY %	-10.92%	-8.66%	4.57%	5.36%	7.72%	10.34%	-	-
Horiz. %	106.57%	119.62%	130.96%	125.23%	118.86%	110.34%	100.00%	-
PBT	43,870	58,951	54,344	60,849	105,230	76,941	76,758	-8.89%
YoY %	-25.58%	8.48%	-10.69%	-42.18%	36.77%	0.24%	-	-
Horiz. %	57.15%	76.80%	70.80%	79.27%	137.09%	100.24%	100.00%	-
Tax	-5,916	-1,055	-3,378	-2,757	-10,792	-5,105	-2,443	15.86%
YoY %	-460.76%	68.77%	-22.52%	74.45%	-111.40%	-108.96%	-	-
Horiz. %	242.16%	43.18%	138.27%	112.85%	441.75%	208.96%	100.00%	-
NP	37,954	57,896	50,966	58,092	94,438	71,836	74,315	-10.58%
YoY %	-34.44%	13.60%	-12.27%	-38.49%	31.46%	-3.34%	-	-
Horiz. %	51.07%	77.91%	68.58%	78.17%	127.08%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,013	50,835	46,869	54,220	86,918	68,057	70,742	-14.29%
YoY %	-44.89%	8.46%	-13.56%	-37.62%	27.71%	-3.80%	-	-
Horiz. %	39.60%	71.86%	66.25%	76.64%	122.87%	96.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.49%	1.79%	6.22%	4.53%	10.26%	6.63%	3.18%	-
YoY %	653.63%	-71.22%	37.31%	-55.85%	54.75%	108.49%	-	-
Horiz. %	424.21%	56.29%	195.60%	142.45%	322.64%	208.49%	100.00%	-
Total Cost	421,179	457,492	513,260	481,450	417,639	403,533	356,524	2.81%
YoY %	-7.94%	-10.87%	6.61%	15.28%	3.50%	13.19%	-	-
Horiz. %	118.13%	128.32%	143.96%	135.04%	117.14%	113.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	571,337	548,784	518,714	496,161	481,126	428,503	383,472	6.86%
YoY %	4.11%	5.80%	4.55%	3.12%	12.28%	11.74%	-	-
Horiz. %	148.99%	143.11%	135.27%	129.39%	125.47%	111.74%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	45,105	45,105	78,183	37,587	91,113	58,041	-
YoY %	-	0.00%	-42.31%	108.01%	-58.75%	56.98%	-	-
Horiz. %	-	77.71%	77.71%	134.70%	64.76%	156.98%	100.00%	-
Div Payout %	-	88.73%	96.24%	144.20%	43.25%	133.88%	82.05%	-
YoY %	-	-7.80%	-33.26%	233.41%	-67.69%	63.17%	-	-
Horiz. %	-	108.14%	117.29%	175.75%	52.71%	163.17%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	571,337	548,784	518,714	496,161	481,126	428,503	383,472	6.86%
YoY %	4.11%	5.80%	4.55%	3.12%	12.28%	11.74%	-	-
Horiz. %	148.99%	143.11%	135.27%	129.39%	125.47%	111.74%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	8.27%	11.23%	9.03%	10.77%	18.44%	15.11%	17.25%	-
YoY %	-26.36%	24.36%	-16.16%	-41.59%	22.04%	-12.41%	-	-
Horiz. %	47.94%	65.10%	52.35%	62.43%	106.90%	87.59%	100.00%	-
ROE	4.90%	9.26%	9.04%	10.93%	18.07%	15.88%	18.45%	-
YoY %	-47.08%	2.43%	-17.29%	-39.51%	13.79%	-13.93%	-	-
Horiz. %	26.56%	50.19%	49.00%	59.24%	97.94%	86.07%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	61.07	68.56	75.05	71.77	68.12	63.23	57.30	1.06%
YoY %	-10.92%	-8.65%	4.57%	5.36%	7.73%	10.35%	-	-
Horiz. %	106.58%	119.65%	130.98%	125.25%	118.88%	110.35%	100.00%	-
EPS	3.73	6.76	6.23	7.21	11.56	9.05	9.41	-14.28%
YoY %	-44.82%	8.51%	-13.59%	-37.63%	27.73%	-3.83%	-	-
Horiz. %	39.64%	71.84%	66.21%	76.62%	122.85%	96.17%	100.00%	-
DPS	0.00	6.00	6.00	10.40	5.00	12.12	7.72	-
YoY %	0.00%	0.00%	-42.31%	108.00%	-58.75%	56.99%	-	-
Horiz. %	0.00%	77.72%	77.72%	134.72%	64.77%	156.99%	100.00%	-
NAPS	0.76	0.73	0.69	0.66	0.64	0.57	0.51	6.86%
YoY %	4.11%	5.80%	4.55%	3.12%	12.28%	11.76%	-	-
Horiz. %	149.02%	143.14%	135.29%	129.41%	125.49%	111.76%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	60.92	68.39	74.87	71.59	67.95	63.08	57.17	1.06%
YoY %	-10.92%	-8.66%	4.58%	5.36%	7.72%	10.34%	-	-
Horiz. %	106.56%	119.63%	130.96%	125.22%	118.86%	110.34%	100.00%	-
EPS	3.72	6.75	6.22	7.19	11.53	9.03	9.39	-14.28%
YoY %	-44.89%	8.52%	-13.49%	-37.64%	27.69%	-3.83%	-	-
Horiz. %	39.62%	71.88%	66.24%	76.57%	122.79%	96.17%	100.00%	-
DPS	0.00	5.99	5.99	10.37	4.99	12.09	7.70	-
YoY %	0.00%	0.00%	-42.24%	107.82%	-58.73%	57.01%	-	-
Horiz. %	0.00%	77.79%	77.79%	134.68%	64.81%	157.01%	100.00%	-
NAPS	0.7581	0.7282	0.6883	0.6584	0.6384	0.5686	0.5088	6.86%
YoY %	4.11%	5.80%	4.54%	3.13%	12.28%	11.75%	-	-
Horiz. %	149.00%	143.12%	135.28%	129.40%	125.47%	111.75%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.315	0.58	0.765	1.14	1.64	1.30	2.26	-
P/RPS	0.52	0.85	1.02	1.59	2.41	2.06	3.94	-28.62%
YoY %	-38.82%	-16.67%	-35.85%	-34.02%	16.99%	-47.72%	-	-
Horiz. %	13.20%	21.57%	25.89%	40.36%	61.17%	52.28%	100.00%	-
P/EPS	8.45	8.58	12.27	15.81	14.18	14.36	24.02	-15.96%
YoY %	-1.52%	-30.07%	-22.39%	11.50%	-1.25%	-40.22%	-	-
Horiz. %	35.18%	35.72%	51.08%	65.82%	59.03%	59.78%	100.00%	-
EY	11.83	11.66	8.15	6.33	7.05	6.96	4.16	19.00%
YoY %	1.46%	43.07%	28.75%	-10.21%	1.29%	67.31%	-	-
Horiz. %	284.38%	280.29%	195.91%	152.16%	169.47%	167.31%	100.00%	-
DY	0.00	10.34	7.84	9.12	3.05	9.32	3.42	-
YoY %	0.00%	31.89%	-14.04%	199.02%	-67.27%	172.51%	-	-
Horiz. %	0.00%	302.34%	229.24%	266.67%	89.18%	272.51%	100.00%	-
P/NAPS	0.41	0.79	1.11	1.73	2.56	2.28	4.43	-32.71%
YoY %	-48.10%	-28.83%	-35.84%	-32.42%	12.28%	-48.53%	-	-
Horiz. %	9.26%	17.83%	25.06%	39.05%	57.79%	51.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	20/11/20	21/11/19	15/11/18	21/11/17	25/11/16	16/11/15	17/11/14	-
Price	0.355	0.57	0.73	1.06	1.62	1.47	2.07	-
P/RPS	0.58	0.83	0.97	1.48	2.38	2.32	3.61	-26.24%
YoY %	-30.12%	-14.43%	-34.46%	-37.82%	2.59%	-35.73%	-	-
Horiz. %	16.07%	22.99%	26.87%	41.00%	65.93%	64.27%	100.00%	-
P/EPS	9.53	8.43	11.71	14.70	14.01	16.24	22.00	-13.00%
YoY %	13.05%	-28.01%	-20.34%	4.93%	-13.73%	-26.18%	-	-
Horiz. %	43.32%	38.32%	53.23%	66.82%	63.68%	73.82%	100.00%	-
EY	10.50	11.86	8.54	6.80	7.14	6.16	4.55	14.94%
YoY %	-11.47%	38.88%	25.59%	-4.76%	15.91%	35.38%	-	-
Horiz. %	230.77%	260.66%	187.69%	149.45%	156.92%	135.38%	100.00%	-
DY	0.00	10.53	8.22	9.81	3.09	8.24	3.73	-
YoY %	0.00%	28.10%	-16.21%	217.48%	-62.50%	120.91%	-	-
Horiz. %	0.00%	282.31%	220.38%	263.00%	82.84%	220.91%	100.00%	-
P/NAPS	0.47	0.78	1.06	1.61	2.53	2.58	4.06	-30.16%
YoY %	-39.74%	-26.42%	-34.16%	-36.36%	-1.94%	-36.45%	-	-
Horiz. %	11.58%	19.21%	26.11%	39.66%	62.32%	63.55%	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