[UNICO] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	164,926	154,612	192,559	195,714	179,506	165,872	179,173	-5.36%
YoY %	6.67%	-19.71%	-1.61%	9.03%	8.22%	-7.42%	-	-
Horiz. %	92.05%	86.29%	107.47%	109.23%	100.19%	92.58%	100.00%	-
PBT	32,928	17,268	42,263	51,877	52,222	32,452	48,809	-23.06%
YoY %	90.69%	-59.14%	-18.53%	-0.66%	60.92%	-33.51%	-	-
Horiz. %	67.46%	35.38%	86.59%	106.29%	106.99%	66.49%	100.00%	-
Tax	-8,562	-4,488	-13,866	-16,326	-14,228	-9,088	-10,561	-13.04%
YoY %	-90.78%	67.63%	15.07%	-14.75%	-56.56%	13.95%	-	-
Horiz. %	81.07%	42.50%	131.29%	154.59%	134.72%	86.05%	100.00%	-
NP	24,366	12,780	28,397	35,550	37,994	23,364	38,248	-25.94%
YoY %	90.66%	-55.00%	-20.12%	-6.43%	62.62%	-38.91%	-	-
Horiz. %	63.71%	33.41%	74.24%	92.95%	99.34%	61.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,366	12,780	28,397	35,550	37,994	23,364	38,248	-25.94%
YoY %	90.66%	-55.00%	-20.12%	-6.43%	62.62%	-38.91%	-	-
Horiz. %	63.71%	33.41%	74.24%	92.95%	99.34%	61.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.00%	25.99%	32.81%	31.47%	27.25%	28.00%	21.64%	-
YoY %	0.04%	-20.79%	4.26%	15.49%	-2.68%	29.39%	-	-
Horiz. %	120.15%	120.10%	151.62%	145.43%	125.92%	129.39%	100.00%	-
Total Cost	140,560	141,832	164,162	160,164	141,512	142,508	140,925	-0.17%
YoY %	-0.90%	-13.60%	2.50%	13.18%	-0.70%	1.12%	-	-
Horiz. %	99.74%	100.64%	116.49%	113.65%	100.42%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,921	371,310	371,146	380,900	373,000	217,100	92,142	151.93%
YoY %	-0.64%	0.04%	-2.56%	2.12%	71.81%	135.61%	-	-
Horiz. %	400.38%	402.98%	402.80%	413.38%	404.81%	235.61%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	34,318	-	30,209	23,084	34,697	-	9,323	138.21%
YoY %	0.00%	-	30.87%	-33.47%	0.00%	-	-	-
Horiz. %	368.10%	-	324.03%	247.60%	372.17%	-	100.00%	-
Div Payout %	140.85%	-	106.38%	64.94%	91.32%	-	24.38%	-
YoY %	0.00%	-	63.81%	-28.89%	0.00%	-	-	-
Horiz. %	577.73%	-	436.34%	266.37%	374.57%	-	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	368,921	371,310	371,146	380,900	373,000	217,100	92,142	151.93%
YoY %	-0.64%	0.04%	-2.56%	2.12%	71.81%	135.61%	-	-
Horiz. %	400.38%	402.98%	402.80%	413.38%	404.81%	235.61%	100.00%	-
NOSH	857,957	863,513	863,130	865,681	867,442	220,800	219,386	148.01%
YoY %	-0.64%	0.04%	-0.29%	-0.20%	292.86%	0.64%	-	-
Horiz. %	391.07%	393.60%	393.43%	394.59%	395.40%	100.64%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	14.77%	8.27%	14.75%	18.16%	21.17%	14.09%	21.35%	-
YoY %	78.60%	-43.93%	-18.78%	-14.22%	50.25%	-34.00%	-	-
Horiz. %	69.18%	38.74%	69.09%	85.06%	99.16%	66.00%	100.00%	-
ROE	6.60%	3.44%	7.65%	9.33%	10.19%	10.76%	41.51%	-
YoY %	91.86%	-55.03%	-18.01%	-8.44%	-5.30%	-74.08%	-	-
Horiz. %	15.90%	8.29%	18.43%	22.48%	24.55%	25.92%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	19.22	17.90	22.31	22.61	20.69	76.40	81.67	-61.84%
YoY %	7.37%	-19.77%	-1.33%	9.28%	-72.92%	-6.45%	-	-
Horiz. %	23.53%	21.92%	27.32%	27.68%	25.33%	93.55%	100.00%	-
EPS	2.84	1.48	3.29	4.11	4.38	2.68	4.36	-24.83%
YoY %	91.89%	-55.02%	-19.95%	-6.16%	63.43%	-38.53%	-	-
Horiz. %	65.14%	33.94%	75.46%	94.27%	100.46%	61.47%	100.00%	-
DPS	4.00	0.00	3.50	2.67	4.00	0.00	4.25	-3.95%
YoY %	0.00%	0.00%	31.09%	-33.25%	0.00%	0.00%	-	-
Horiz. %	94.12%	0.00%	82.35%	62.82%	94.12%	0.00%	100.00%	-
NAPS	0.43	0.43	0.43	0.44	0.43	1.00	0.42	1.57%
YoY %	0.00%	0.00%	-2.27%	2.33%	-57.00%	138.10%	-	-
Horiz. %	102.38%	102.38%	102.38%	104.76%	102.38%	238.10%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 861,460
RPS	19.44	18.23	22.70	23.07	21.16	19.55	21.12	-5.37%
YoY %	6.64%	-19.69%	-1.60%	9.03%	8.24%	-7.43%	-	-
Horiz. %	92.05%	86.32%	107.48%	109.23%	100.19%	92.57%	100.00%	-
EPS	2.87	1.51	3.35	4.19	4.48	2.75	4.51	-25.99%
YoY %	90.07%	-54.93%	-20.05%	-6.47%	62.91%	-39.02%	-	-
Horiz. %	63.64%	33.48%	74.28%	92.90%	99.33%	60.98%	100.00%	-
DPS	4.05	0.00	3.56	2.72	4.09	0.00	1.10	138.24%
YoY %	0.00%	0.00%	30.88%	-33.50%	0.00%	0.00%	-	-
Horiz. %	368.18%	0.00%	323.64%	247.27%	371.82%	0.00%	100.00%	-
NAPS	0.4349	0.4377	0.4375	0.449	0.4397	0.2559	0.1086	151.96%
YoY %	-0.64%	0.05%	-2.56%	2.12%	71.82%	135.64%	-	-
Horiz. %	400.46%	403.04%	402.85%	413.44%	404.88%	235.64%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	0.48	0.47	0.46	0.47	0.46	1.80	2.00	-
P/RPS	2.50	2.62	2.06	2.08	2.22	2.36	2.45	1.35%
YoY %	-4.58%	27.18%	-0.96%	-6.31%	-5.93%	-3.67%	-	-
Horiz. %	102.04%	106.94%	84.08%	84.90%	90.61%	96.33%	100.00%	-
P/EPS	16.90	31.76	13.98	11.44	10.50	16.73	11.47	29.45%
YoY %	-46.79%	127.18%	22.20%	8.95%	-37.24%	45.86%	-	-
Horiz. %	147.34%	276.90%	121.88%	99.74%	91.54%	145.86%	100.00%	-
EY	5.92	3.15	7.15	8.74	9.52	5.98	8.72	-22.73%
YoY %	87.94%	-55.94%	-18.19%	-8.19%	59.20%	-31.42%	-	-
Horiz. %	67.89%	36.12%	82.00%	100.23%	109.17%	68.58%	100.00%	-
DY	8.33	0.00	7.61	5.67	8.70	0.00	2.13	148.01%
YoY %	0.00%	0.00%	34.22%	-34.83%	0.00%	0.00%	-	-
Horiz. %	391.08%	0.00%	357.28%	266.20%	408.45%	0.00%	100.00%	-
P/NAPS	1.12	1.09	1.07	1.07	1.07	1.80	4.76	-61.85%
YoY %	2.75%	1.87%	0.00%	0.00%	-40.56%	-62.18%	-	-
Horiz. %	23.53%	22.90%	22.48%	22.48%	22.48%	37.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/05	30/08/05	31/05/05	04/02/05	29/11/04	18/08/04	31/05/04	-
Price	0.46	0.45	0.44	0.46	0.47	0.46	1.84	-
P/RPS	2.39	2.51	1.97	2.03	2.27	0.60	2.25	4.10%
YoY %	-4.78%	27.41%	-2.96%	-10.57%	278.33%	-73.33%	-	-
Horiz. %	106.22%	111.56%	87.56%	90.22%	100.89%	26.67%	100.00%	-
P/EPS	16.20	30.41	13.37	11.20	10.73	4.27	10.55	33.06%
YoY %	-46.73%	127.45%	19.38%	4.38%	151.29%	-59.53%	-	-
Horiz. %	153.55%	288.25%	126.73%	106.16%	101.71%	40.47%	100.00%	-
EY	6.17	3.29	7.48	8.93	9.32	23.40	9.48	-24.87%
YoY %	87.54%	-56.02%	-16.24%	-4.18%	-60.17%	146.84%	-	-
Horiz. %	65.08%	34.70%	78.90%	94.20%	98.31%	246.84%	100.00%	-
DY	8.70	0.00	7.95	5.80	8.51	0.00	2.31	141.87%
YoY %	0.00%	0.00%	37.07%	-31.84%	0.00%	0.00%	-	-
Horiz. %	376.62%	0.00%	344.16%	251.08%	368.40%	0.00%	100.00%	-
P/NAPS	1.07	1.05	1.02	1.05	1.09	0.46	4.38	-60.88%
YoY %	1.90%	2.94%	-2.86%	-3.67%	136.96%	-89.50%	-	-
Horiz. %	24.43%	23.97%	23.29%	23.97%	24.89%	10.50%	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