[UNICO] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	195,714	179,506	165,872	179,173	185,574	170,602	151,952	18.28%
YoY %	9.03%	8.22%	-7.42%	-3.45%	8.78%	12.27%	-	-
Horiz. %	128.80%	118.13%	109.16%	117.91%	122.13%	112.27%	100.00%	-
PBT	51,877	52,222	32,452	48,809	56,140	51,476	42,916	13.41%
YoY %	-0.66%	60.92%	-33.51%	-13.06%	9.06%	19.95%	-	-
Horiz. %	120.88%	121.68%	75.62%	113.73%	130.81%	119.95%	100.00%	-
Tax	-16,326	-14,228	-9,088	-10,561	-11,341	-11,554	-12,016	22.55%
YoY %	-14.75%	-56.56%	13.95%	6.88%	1.84%	3.84%	-	-
Horiz. %	135.87%	118.41%	75.63%	87.89%	94.38%	96.16%	100.00%	-
NP	35,550	37,994	23,364	38,248	44,798	39,922	30,900	9.74%
YoY %	-6.43%	62.62%	-38.91%	-14.62%	12.21%	29.20%	-	-
Horiz. %	115.05%	122.96%	75.61%	123.78%	144.98%	129.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,550	37,994	23,364	38,248	44,798	39,922	30,900	9.74%
YoY %	-6.43%	62.62%	-38.91%	-14.62%	12.21%	29.20%	-	-
Horiz. %	115.05%	122.96%	75.61%	123.78%	144.98%	129.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.47%	27.25%	28.00%	21.64%	20.20%	22.45%	28.00%	-
YoY %	15.49%	-2.68%	29.39%	7.13%	-10.02%	-19.82%	-	-
Horiz. %	112.39%	97.32%	100.00%	77.29%	72.14%	80.18%	100.00%	-
Total Cost	160,164	141,512	142,508	140,925	140,776	130,680	121,052	20.41%
YoY %	13.18%	-0.70%	1.12%	0.11%	7.73%	7.95%	-	-
Horiz. %	132.31%	116.90%	117.72%	116.42%	116.29%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,900	373,000	217,100	92,142	220,801	220,870	328,864	10.23%
YoY %	2.12%	71.81%	135.61%	-58.27%	-0.03%	-32.84%	-	-
Horiz. %	115.82%	113.42%	66.02%	28.02%	67.14%	67.16%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	23,084	34,697	-	9,323	4,416	6,626	-	-
YoY %	-33.47%	0.00%	-	111.12%	-33.35%	0.00%	-	-
Horiz. %	348.39%	523.65%	-	140.70%	66.65%	100.00%	-	-
Div Payout %	64.94%	91.32%	-	24.38%	9.86%	16.60%	-	-
YoY %	-28.89%	0.00%	-	147.26%	-40.60%	0.00%	-	-
Horiz. %	391.20%	550.12%	-	146.87%	59.40%	100.00%	-	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	380,900	373,000	217,100	92,142	220,801	220,870	328,864	10.23%
YoY %	2.12%	71.81%	135.61%	-58.27%	-0.03%	-32.84%	-	-
Horiz. %	115.82%	113.42%	66.02%	28.02%	67.14%	67.16%	100.00%	-
NOSH	865,681	867,442	220,800	219,386	220,801	220,870	220,714	147.67%
YoY %	-0.20%	292.86%	0.64%	-0.64%	-0.03%	0.07%	-	-
Horiz. %	392.22%	393.02%	100.04%	99.40%	100.04%	100.07%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	18.16%	21.17%	14.09%	21.35%	24.14%	23.40%	20.34%	-
YoY %	-14.22%	50.25%	-34.00%	-11.56%	3.16%	15.04%	-	-
Horiz. %	89.28%	104.08%	69.27%	104.97%	118.68%	115.04%	100.00%	-
ROE	9.33%	10.19%	10.76%	41.51%	20.29%	18.07%	9.40%	-
YoY %	-8.44%	-5.30%	-74.08%	104.58%	12.29%	92.23%	-	-
Horiz. %	99.26%	108.40%	114.47%	441.60%	215.85%	192.23%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	22.61	20.69	76.40	81.67	84.05	77.24	68.85	-52.24%
YoY %	9.28%	-72.92%	-6.45%	-2.83%	8.82%	12.19%	-	-
Horiz. %	32.84%	30.05%	110.97%	118.62%	122.08%	112.19%	100.00%	-
EPS	4.11	4.38	2.68	4.36	5.08	4.52	14.00	-55.66%
YoY %	-6.16%	63.43%	-38.53%	-14.17%	12.39%	-67.71%	-	-
Horiz. %	29.36%	31.29%	19.14%	31.14%	36.29%	32.29%	100.00%	-
DPS	2.67	4.00	0.00	4.25	2.00	3.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	112.50%	-33.33%	0.00%	-	-
Horiz. %	89.00%	133.33%	0.00%	141.67%	66.67%	100.00%	-	-
NAPS	0.44	0.43	1.00	0.42	1.00	1.00	1.49	-55.49%
YoY %	2.33%	-57.00%	138.10%	-58.00%	0.00%	-32.89%	-	-
Horiz. %	29.53%	28.86%	67.11%	28.19%	67.11%	67.11%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 220,696
RPS	23.07	21.16	19.55	21.12	21.88	20.11	17.91	18.29%
YoY %	9.03%	8.24%	-7.43%	-3.47%	8.80%	12.28%	-	-
Horiz. %	128.81%	118.15%	109.16%	117.92%	122.17%	112.28%	100.00%	-
EPS	4.19	4.48	2.75	4.51	5.28	4.71	3.64	9.78%
YoY %	-6.47%	62.91%	-39.02%	-14.58%	12.10%	29.40%	-	-
Horiz. %	115.11%	123.08%	75.55%	123.90%	145.05%	129.40%	100.00%	-
DPS	2.72	4.09	0.00	1.10	0.52	0.78	0.00	-
YoY %	-33.50%	0.00%	0.00%	111.54%	-33.33%	0.00%	-	-
Horiz. %	348.72%	524.36%	0.00%	141.03%	66.67%	100.00%	-	-
NAPS	0.449	0.4397	0.2559	0.1086	0.2603	0.2604	0.3877	10.23%
YoY %	2.12%	71.82%	135.64%	-58.28%	-0.04%	-32.83%	-	-
Horiz. %	115.81%	113.41%	66.00%	28.01%	67.14%	67.17%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	0.47	0.46	1.80	2.00	0.51	0.36	0.34	-
P/RPS	2.08	2.22	2.36	2.45	0.61	0.47	0.49	161.02%
YoY %	-6.31%	-5.93%	-3.67%	301.64%	29.79%	-4.08%	-	-
Horiz. %	424.49%	453.06%	481.63%	500.00%	124.49%	95.92%	100.00%	-
P/EPS	11.44	10.50	16.73	11.47	2.51	1.99	2.43	179.58%
YoY %	8.95%	-37.24%	45.86%	356.97%	26.13%	-18.11%	-	-
Horiz. %	470.78%	432.10%	688.48%	472.02%	103.29%	81.89%	100.00%	-
EY	8.74	9.52	5.98	8.72	39.78	50.21	41.18	-64.25%
YoY %	-8.19%	59.20%	-31.42%	-78.08%	-20.77%	21.93%	-	-
Horiz. %	21.22%	23.12%	14.52%	21.18%	96.60%	121.93%	100.00%	-
DY	5.67	8.70	0.00	2.13	3.92	8.33	0.00	-
YoY %	-34.83%	0.00%	0.00%	-45.66%	-52.94%	0.00%	-	-
Horiz. %	68.07%	104.44%	0.00%	25.57%	47.06%	100.00%	-	-
P/NAPS	1.07	1.07	1.80	4.76	0.51	0.36	0.23	177.38%
YoY %	0.00%	-40.56%	-62.18%	833.33%	41.67%	56.52%	-	-
Horiz. %	465.22%	465.22%	782.61%	2,069.57%	221.74%	156.52%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	04/02/05	29/11/04	18/08/04	31/05/04	18/02/04	05/11/03	31/07/03	-
Price	0.46	0.47	0.46	1.84	0.48	0.45	0.35	-
P/RPS	2.03	2.27	0.60	2.25	0.57	0.58	0.51	150.11%
YoY %	-10.57%	278.33%	-73.33%	294.74%	-1.72%	13.73%	-	-
Horiz. %	398.04%	445.10%	117.65%	441.18%	111.76%	113.73%	100.00%	-
P/EPS	11.20	10.73	4.27	10.55	2.37	2.49	2.50	170.52%
YoY %	4.38%	151.29%	-59.53%	345.15%	-4.82%	-0.40%	-	-
Horiz. %	448.00%	429.20%	170.80%	422.00%	94.80%	99.60%	100.00%	-
EY	8.93	9.32	23.40	9.48	42.27	40.17	40.00	-63.03%
YoY %	-4.18%	-60.17%	146.84%	-77.57%	5.23%	0.43%	-	-
Horiz. %	22.32%	23.30%	58.50%	23.70%	105.68%	100.43%	100.00%	-
DY	5.80	8.51	0.00	2.31	4.17	6.67	0.00	-
YoY %	-31.84%	0.00%	0.00%	-44.60%	-37.48%	0.00%	-	-
Horiz. %	86.96%	127.59%	0.00%	34.63%	62.52%	100.00%	-	-
P/NAPS	1.05	1.09	0.46	4.38	0.48	0.45	0.23	173.93%
YoY %	-3.67%	136.96%	-89.50%	812.50%	6.67%	95.65%	-	-
Horiz. %	456.52%	473.91%	200.00%	1,904.35%	208.70%	195.65%	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