T-O (am): 0.000 (08:59:00)
Last updated: 09:06
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 87.55 | 10.01 | 6.33 | 7.2% | 0.00 | 0.84 | 1.2% | 12.6% | 25.6% | 8.0% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 86.54 | 11.70 | 8.50 | 9.8% | 0.00 | 1.13 | 2.2% | 9.3% | 44.1% | 187.1% | ||||||||
| 28 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 88.50 | 10.56 | 5.90 | 6.7% | 0.00 | 0.78 | 10.6% | 6.5% | 26.3% | 266.9% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 98.95 | 7.19 | 8.01 | 8.1% | 0.00 | 1.06 | 1.2% | 129.8% | 36.6% | 149.4% | ||||||||
| 25 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 100.21 | 9.33 | 5.86 | 5.8% | 0.00 | 0.78 | 5.0% | 6.3% | 160.0% | 56.0% | ||||||||
| 28 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 95.41 | -10.26 | -9.77 | -10.2% | 0.00 | -1.30 | 0.8% | 6.7% | 176.3% | 202.6% | ||||||||
| 24 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 94.62 | -4.07 | -3.53 | -3.7% | 0.00 | -0.47 | 119.7% | 22.3% | 78.2% | 279.0% | ||||||||
| 29 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 43.07 | -22.65 | -16.20 | -37.6% | 0.00 | -2.15 | 59.7% | 69.0% | 531.1% | 3002.5% | ||||||||
| 23 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 106.94 | 9.04 | 3.76 | 3.5% | 0.00 | 0.50 | 4.5% | 17.6% | 60.5% | 130.9% | ||||||||
| 24 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 102.30 | 12.97 | 9.52 | 9.3% | 0.00 | 1.27 | 16.0% | 28.4% | 382.2% | 148.1% | ||||||||
| 25 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 121.83 | 3.81 | 1.97 | 1.6% | 0.00 | 0.26 | 12.3% | 3.2% | 253.8% | 166.4% | ||||||||
| 22 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 138.96 | 3.51 | 0.56 | 0.4% | 0.00 | 0.07 | 7.1% | 35.2% | 104.6% | 104.6% | ||||||||
| 25 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 129.72 | -11.86 | -12.18 | -9.4% | 0.00 | -1.62 | 9.2% | 25.0% | 38.5% | 633.0% | ||||||||
| 25 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 142.82 | -22.43 | -19.80 | -13.9% | 0.00 | -2.63 | 21.0% | 29.0% | 566.1% | 239.0% | ||||||||
| 19 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 118.02 | -2.96 | -2.97 | -2.5% | 0.00 | -0.40 | 14.8% | 0.5% | 75.5% | 80.8% | ||||||||
| 25 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 102.79 | -15.49 | -12.13 | -11.8% | 0.00 | -1.61 | 0.9% | 12.3% | 630.2% | 1292.6% | ||||||||
| 17 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 103.78 | 0.24 | -1.66 | -1.6% | 0.00 | -0.22 | 6.2% | 5.7% | 111.7% | 172.9% | ||||||||
| 23 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 110.69 | 20.27 | 14.25 | 12.9% | 0.00 | 1.90 | 5.8% | 9.7% | 192.2% | 13.1% | ||||||||
| 28 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 117.45 | -19.80 | -15.45 | -13.2% | 0.00 | -2.06 | 0.2% | 4.0% | 1619.1% | 718.0% | ||||||||
| 25 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 117.23 | 3.10 | 1.02 | 0.9% | 0.00 | 0.14 | 6.6% | 6.8% | 55.4% | 90.4% | ||||||||
| 20 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 110.00 | 7.41 | 2.28 | 2.1% | 0.00 | 0.30 | 9.0% | 11.2% | 81.9% | 79.3% | ||||||||
| 30 Jul 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 100.94 | 20.60 | 12.60 | 12.5% | 0.00 | 1.68 | 17.5% | 18.9% | 403.9% | 17.6% | ||||||||
| 22 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 122.36 | 3.58 | 2.50 | 2.0% | 0.00 | 0.33 | 2.8% | 3.4% | 76.5% | 86.4% | ||||||||
| 28 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 125.83 | 12.29 | 10.64 | 8.4% | 0.00 | 1.42 | 1.6% | 10.4% | 3.2% | 1.5% | ||||||||
| 21 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 123.84 | 16.32 | 10.99 | 8.9% | 0.00 | 1.46 | 0.5% | 12.3% | 2.6% | 14.2% | ||||||||
| 21 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 124.46 | 10.75 | 10.71 | 8.6% | 3.00 | 1.42 | 1.7% | 12.9% | 41.6% | 35.4% | ||||||||
| 28 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 126.67 | 22.30 | 18.34 | 14.5% | 3.00 | 2.44 | 9.8% | 8.6% | 69.9% | 119.6% | ||||||||
| 22 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 140.42 | 9.59 | 10.80 | 7.7% | 0.00 | 1.44 | 0.6% | 0.2% | 15.7% | 15.2% | ||||||||
| 29 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 141.26 | 13.55 | 12.81 | 9.1% | 3.00 | 1.70 | 1.2% | 5.5% | 22.7% | 1.5% | ||||||||
| 25 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 142.96 | 20.25 | 16.57 | 11.6% | 3.00 | 2.20 | 3.2% | 9.9% | 98.4% | 38.8% | ||||||||
| 28 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 138.52 | 8.86 | 8.35 | 6.0% | 0.00 | 1.11 | 1.1% | 2.3% | 34.4% | 49.5% | ||||||||
| 21 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 140.12 | 15.87 | 12.73 | 9.1% | 0.00 | 1.69 | 4.7% | 11.1% | 2.1% | 11.2% | ||||||||
| 18 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 133.88 | 13.10 | 13.00 | 9.7% | 5.20 | 1.73 | 2.9% | 6.7% | 8.9% | 50.9% | ||||||||
| 22 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 130.08 | 15.06 | 11.94 | 9.2% | 5.20 | 1.59 | 4.0% | 0.4% | 27.8% | 47.2% | ||||||||
| 23 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 135.47 | 16.81 | 16.54 | 12.2% | 0.00 | 2.20 | 7.5% | 2.1% | 15.4% | 29.6% | ||||||||
| 25 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 126.08 | 16.70 | 14.34 | 11.4% | 5.00 | 1.91 | 0.4% | 4.2% | 45.8% | 11.5% | ||||||||
| 19 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 125.53 | 35.17 | 26.47 | 21.1% | 5.00 | 3.52 | 3.1% | 8.9% | 17.0% | 64.0% | ||||||||
| 27 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 129.54 | 26.00 | 22.63 | 17.5% | 5.00 | 3.01 | 2.3% | 16.4% | 3.6% | 37.3% | ||||||||
| 23 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 132.65 | 27.36 | 23.49 | 17.7% | 0.00 | 3.12 | 9.6% | 11.9% | 82.6% | 2.8% | ||||||||
| 16 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 121.05 | 13.42 | 12.86 | 10.6% | 4.04 | 1.71 | 5.0% | 10.5% | 20.3% | 20.4% | ||||||||
| 18 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 115.25 | 18.44 | 16.14 | 14.0% | 0.00 | 2.15 | 3.6% | 13.5% | 2.0% | 12.5% | ||||||||
| 19 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 111.25 | 17.30 | 16.48 | 14.8% | 4.04 | 2.19 | 6.2% | 2.4% | 27.9% | 14.4% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 118.54 | 26.29 | 22.85 | 19.3% | 0.00 | 3.04 | 8.2% | 10.4% | 41.4% | 6.0% |
| EPS | 3.81 sen |
| Trailing PE (Sector Median: 9.2) | 8.6 |
| PEG | 8.6 |
| Altman Z | 0.7 |
| Beaver | -0.03 |
| Current Ratio | 0.0 |
| Debt-Equity (DE) Ratio | 1.1 |
| FCF Yield | -13.47 % |
| Revenue QoQ | 1.16 % |
| Revenue YoY | -12.63% |
| Profit QoQ | -25.58 % |
| Profit YoY | 7.95 % |
| Profit Margin (Sector Median: 13.8) | 7.95 % |
| ROE (ROIC: 5.27) | 5.27 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 9.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 13.8) | |
| ROE (ROIC: 4.42) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 1 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.72 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 6.3 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 134.86 |
| Expected Revenue (M) | 134861.29 |
| Expected Growth (%) | 91.0 |
MISS AIREEN OMAR added 100000.0 units announced on 27 Feb 2023 at ~RM0.365
MISS AIREEN OMAR added 50000.0 units announced on 30 Dec 2022 at ~RM0.3
MISS AIREEN OMAR added 50000.0 units announced on 14 Dec 2022 at ~RM0.28
MISS AIREEN OMAR added 50000.0 units announced on 12 Dec 2022 at ~RM0.26
MISS AIREEN OMAR added 100000.0 units announced on 02 Dec 2022 at ~RM0.255
MISS AIREEN OMAR added 250000.0 units announced on 26 Oct 2022 at ~RM0.25
NG SOON LAI @ NG SIEK CHUAN added 50000.0 units announced on 04 Dec 2020 at ~RM0.41
Market Cap: 248 M.
Market Cap Class: Small caps
Number of Shares: 753 M.
Adjusted Float: 61.6%.
Stock highly correlated with
EMETALL (94%)
JHM (94%)
PRG (94%)
HEXCAP (93%)
Tune Protect Group Berhad (formerly known as Tune Ins Holdings Berhad) is a Malaysia-based investment holding company, which is engaged in providing management services to its subsidiaries. The Company's segments include Investment holding and others, Collective investment schemes, General reinsurance business and General insurance business.
Sectors: Insurance, Penny Stocks, Financial Services
Code: 5230
Website: https://www.tuneprotect.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Tune Group Sdn Bhd | 15.76% | 39.2 |
| Airasia Digital Sdn Bhd | 13.65% | 33.95 |
| CIMB SI II Sdn Bhd | 9.4% | 23.38 |
| Es River And Mercantile Global Recovery Fund | 2.12% | 5.27 |
| KAF Tactical Fund | 1.35% | 3.36 |
| Manulife Investment Progress Fund | 1.06% | 2.64 |
| Areca Capital Sdn Bhd | 0.91% | 2.26 |
| KAF Vision Fund | 0.88% | 2.19 |
| KAF Core Income Fund | 0.83% | 2.06 |
| Areca Dividend Income Fund | 0.79% | 1.96 |
| Tanjung Panorama Sdn Bhd | 0.74% | 1.84 |
| Bank of Singapore Ltd | 0.68% | 1.69 |
| Bank Julius Baer & Co Ltd | 0.5% | 1.24 |
| Gibraltar BSN Aggressive Fund | 0.49% | 1.22 |
| Areca Equity Growth Fund | 0.48% | 1.19 |
| Zakaria Bin Meranun | 0.46% | 1.14 |
| Su Tiing Uh | 0.42% | 1.04 |
| Tee Chee Chiang | 0.42% | 1.04 |
| Chai Hooi Teing | 0.41% | 1.02 |
| Lim Kok Seong | 0.4% | 0.99 |
| Lagmuir Holdings Ltd | 0.35% | 0.87 |
| Loo Kee Seng | 0.35% | 0.87 |
| River And Mercantile Global Recovery Fund | 0.33% | 0.82 |
| Tee Kok Chuan | 0.32% | 0.8 |
| Teow Chee Keong | 0.31% | 0.77 |
| Siaw Wei Tang | 0.3% | 0.75 |
| Gan Tuan Boon | 0.28% | 0.7 |
| Lim Kok Khong | 0.27% | 0.67 |