[TUNEPRO] YoY TTM Result on 31-Mar-2023 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	533,319	435,285	445,626	496,492	549,831	555,474	517,158	0.51%
YoY %	22.52%	-2.32%	-10.25%	-9.70%	-1.02%	7.41%	-	-
Horiz. %	103.12%	84.17%	86.17%	96.00%	106.32%	107.41%	100.00%	-
PBT	-26,970	2,050	11,307	42,930	57,121	58,079	83,750	-
YoY %	-1,415.61%	-81.87%	-73.66%	-24.84%	-1.65%	-30.65%	-	-
Horiz. %	-32.20%	2.45%	13.50%	51.26%	68.20%	69.35%	100.00%	-
Tax	-1,358	-2,393	-6,408	-2,257	-2,300	-3,203	-8,058	-25.66%
YoY %	43.25%	62.66%	-183.92%	1.87%	28.19%	60.25%	-	-
Horiz. %	16.85%	29.70%	79.52%	28.01%	28.54%	39.75%	100.00%	-
NP	-28,328	-343	4,899	40,673	54,821	54,876	75,692	-
YoY %	-8,158.89%	-107.00%	-87.96%	-25.81%	-0.10%	-27.50%	-	-
Horiz. %	-37.43%	-0.45%	6.47%	53.73%	72.43%	72.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-29,445	-2,514	443	34,835	51,084	50,660	69,287	-
YoY %	-1,071.24%	-667.49%	-98.73%	-31.81%	0.84%	-26.88%	-	-
Horiz. %	-42.50%	-3.63%	0.64%	50.28%	73.73%	73.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	116.73%	56.67%	5.26%	4.03%	5.51%	9.62%	-
YoY %	-	105.98%	977.38%	30.52%	-26.86%	-42.72%	-	-
Horiz. %	-	1,213.41%	589.09%	54.68%	41.89%	57.28%	100.00%	-
Total Cost	561,647	435,628	440,727	455,819	495,010	500,598	441,466	4.09%
YoY %	28.93%	-1.16%	-3.31%	-7.92%	-1.12%	13.39%	-	-
Horiz. %	127.22%	98.68%	99.83%	103.25%	112.13%	113.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	526,231	556,302	563,819	556,302	548,784	518,714	511,196	0.48%
YoY %	-5.41%	-1.33%	1.35%	1.37%	5.80%	1.47%	-	-
Horiz. %	102.94%	108.82%	110.29%	108.82%	107.35%	101.47%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	-	-	-	22,552	45,105	61,644	114,267	-
YoY %	-	-	-	-50.00%	-26.83%	-46.05%	-	-
Horiz. %	-	-	-	19.74%	39.47%	53.95%	100.00%	-
Div Payout %	-	-	-	64.74%	88.30%	121.68%	164.92%	-
YoY %	-	-	-	-26.68%	-27.43%	-26.22%	-	-
Horiz. %	-	-	-	39.26%	53.54%	73.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	526,231	556,302	563,819	556,302	548,784	518,714	511,196	0.48%
YoY %	-5.41%	-1.33%	1.35%	1.37%	5.80%	1.47%	-	-
Horiz. %	102.94%	108.82%	110.29%	108.82%	107.35%	101.47%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	-5.31%	-0.08%	1.10%	8.19%	9.97%	9.88%	14.64%	-
YoY %	-6,537.50%	-107.27%	-86.57%	-17.85%	0.91%	-32.51%	-	-
Horiz. %	-36.27%	-0.55%	7.51%	55.94%	68.10%	67.49%	100.00%	-
ROE	-5.60%	-0.45%	0.08%	6.26%	9.31%	9.77%	13.55%	-
YoY %	-1,144.44%	-662.50%	-98.72%	-32.76%	-4.71%	-27.90%	-	-
Horiz. %	-41.33%	-3.32%	0.59%	46.20%	68.71%	72.10%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	70.94	57.90	59.28	66.04	73.14	73.89	68.79	0.51%
YoY %	22.52%	-2.33%	-10.24%	-9.71%	-1.02%	7.41%	-	-
Horiz. %	103.13%	84.17%	86.18%	96.00%	106.32%	107.41%	100.00%	-
EPS	-3.92	-0.33	0.06	4.63	6.80	6.74	9.22	-
YoY %	-1,087.88%	-650.00%	-98.70%	-31.91%	0.89%	-26.90%	-	-
Horiz. %	-42.52%	-3.58%	0.65%	50.22%	73.75%	73.10%	100.00%	-
DPS	0.00	0.00	0.00	3.00	6.00	8.20	15.20	-
YoY %	0.00%	0.00%	0.00%	-50.00%	-26.83%	-46.05%	-	-
Horiz. %	0.00%	0.00%	0.00%	19.74%	39.47%	53.95%	100.00%	-
NAPS	0.70	0.74	0.75	0.74	0.73	0.69	0.68	0.48%
YoY %	-5.41%	-1.33%	1.35%	1.37%	5.80%	1.47%	-	-
Horiz. %	102.94%	108.82%	110.29%	108.82%	107.35%	101.47%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	70.77	57.76	59.13	65.88	72.96	73.71	68.62	0.51%
YoY %	22.52%	-2.32%	-10.25%	-9.70%	-1.02%	7.42%	-	-
Horiz. %	103.13%	84.17%	86.17%	96.01%	106.32%	107.42%	100.00%	-
EPS	-3.91	-0.33	0.06	4.62	6.78	6.72	9.19	-
YoY %	-1,084.85%	-650.00%	-98.70%	-31.86%	0.89%	-26.88%	-	-
Horiz. %	-42.55%	-3.59%	0.65%	50.27%	73.78%	73.12%	100.00%	-
DPS	0.00	0.00	0.00	2.99	5.99	8.18	15.16	-
YoY %	0.00%	0.00%	0.00%	-50.08%	-26.77%	-46.04%	-	-
Horiz. %	0.00%	0.00%	0.00%	19.72%	39.51%	53.96%	100.00%	-
NAPS	0.6983	0.7382	0.7481	0.7382	0.7282	0.6883	0.6783	0.48%
YoY %	-5.41%	-1.32%	1.34%	1.37%	5.80%	1.47%	-	-
Horiz. %	102.95%	108.83%	110.29%	108.83%	107.36%	101.47%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.405	0.44	0.44	0.265	0.67	0.80	1.40	-
P/RPS	0.57	0.76	0.74	0.40	0.92	1.08	2.04	-19.13%
YoY %	-25.00%	2.70%	85.00%	-56.52%	-14.81%	-47.06%	-	-
Horiz. %	27.94%	37.25%	36.27%	19.61%	45.10%	52.94%	100.00%	-
P/EPS	-10.34	-131.57	746.67	5.72	9.86	11.87	15.19	-
YoY %	92.14%	-117.62%	12,953.67%	-41.99%	-16.93%	-21.86%	-	-
Horiz. %	-68.07%	-866.16%	4,915.54%	37.66%	64.91%	78.14%	100.00%	-
EY	-9.67	-0.76	0.13	17.49	10.14	8.42	6.58	-
YoY %	-1,172.37%	-684.62%	-99.26%	72.49%	20.43%	27.96%	-	-
Horiz. %	-146.96%	-11.55%	1.98%	265.81%	154.10%	127.96%	100.00%	-
DY	0.00	0.00	0.00	11.32	8.96	10.25	10.86	-
YoY %	0.00%	0.00%	0.00%	26.34%	-12.59%	-5.62%	-	-
Horiz. %	0.00%	0.00%	0.00%	104.24%	82.50%	94.38%	100.00%	-
P/NAPS	0.58	0.59	0.59	0.36	0.92	1.16	2.06	-19.03%
YoY %	-1.69%	0.00%	63.89%	-60.87%	-20.69%	-43.69%	-	-
Horiz. %	28.16%	28.64%	28.64%	17.48%	44.66%	56.31%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	19/05/22	28/05/21	22/05/20	28/05/19	25/05/18	22/05/17	-
Price	0.445	0.395	0.41	0.34	0.68	0.725	1.54	-
P/RPS	0.63	0.68	0.69	0.51	0.93	0.98	2.24	-19.04%
YoY %	-7.35%	-1.45%	35.29%	-45.16%	-5.10%	-56.25%	-	-
Horiz. %	28.12%	30.36%	30.80%	22.77%	41.52%	43.75%	100.00%	-
P/EPS	-11.36	-118.12	695.76	7.34	10.01	10.76	16.71	-
YoY %	90.38%	-116.98%	9,379.02%	-26.67%	-6.97%	-35.61%	-	-
Horiz. %	-67.98%	-706.88%	4,163.73%	43.93%	59.90%	64.39%	100.00%	-
EY	-8.80	-0.85	0.14	13.63	9.99	9.29	5.98	-
YoY %	-935.29%	-707.14%	-98.97%	36.44%	7.53%	55.35%	-	-
Horiz. %	-147.16%	-14.21%	2.34%	227.93%	167.06%	155.35%	100.00%	-
DY	0.00	0.00	0.00	8.82	8.82	11.31	9.87	-
YoY %	0.00%	0.00%	0.00%	0.00%	-22.02%	14.59%	-	-
Horiz. %	0.00%	0.00%	0.00%	89.36%	89.36%	114.59%	100.00%	-
P/NAPS	0.64	0.53	0.55	0.46	0.93	1.05	2.26	-18.95%
YoY %	20.75%	-3.64%	19.57%	-50.54%	-11.43%	-53.54%	-	-
Horiz. %	28.32%	23.45%	24.34%	20.35%	41.15%	46.46%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 15:00:00

EMA 5

10 Mins

SELL

2024-04-29 14:55:00

EMA 5

5 Mins

SELL

2024-04-29 12:30:00

ADX

30 Mins

BUY

2024-04-29 11:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-29 11:25:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

304,966,300

HSI-HUS

0.085

-0.005

205,546,100

MYEG

0.90

-0.015

170,095,200

BPURI

0.075

0.00

95,642,600

TWL

0.03

0.00

93,378,400

CAPITALA

0.785

+0.05

59,331,200

TOPGLOV

0.88

+0.05

55,180,600

YTL

3.17

+0.14

51,247,100

HSI-HUQ

0.10

-0.015

50,136,700

YTLPOWR

4.77

+0.35

49,915,000

More active Stocks

MPI

29.96

+0.46

21,700

APOLLO

6.90

+0.41

151,300

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.77

+0.35

49,915,000

CHINHIN

5.21

+0.21

176,100

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

567,200

KGB

2.76

+0.16

3,801,600

PBA

1.97

+0.15

3,343,400

More gainer Stocks

DLADY

33.80

-0.40

17,900

HSI-HS6

0.815

-0.395

300,000

NESTLE

126.90

-0.30

77,400

HSI-HS4

0.245

-0.235

31,200

AIRPORT

9.98

-0.22

2,864,400

HSI-HUZ

0.50

-0.22

50,500

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

31,200

MALPAC

0.905

-0.125

5,000

UTDPLT

24.78

-0.12

419,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More