[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	335,723	247,044	149,312	61,335	222,564	163,962	101,727	121.50%
YoY %	35.90%	65.45%	143.44%	-72.44%	35.74%	61.18%	-	-
Horiz. %	330.02%	242.85%	146.78%	60.29%	218.79%	161.18%	100.00%	-
PBT	102,214	75,698	46,170	22,791	41,803	33,108	17,439	224.73%
YoY %	35.03%	63.95%	102.58%	-45.48%	26.26%	89.85%	-	-
Horiz. %	586.12%	434.07%	264.75%	130.69%	239.71%	189.85%	100.00%	-
Tax	-25,487	-16,125	-8,537	-2,579	-10,209	-8,555	-4,487	218.01%
YoY %	-58.06%	-88.88%	-231.02%	74.74%	-19.33%	-90.66%	-	-
Horiz. %	568.02%	359.37%	190.26%	57.48%	227.52%	190.66%	100.00%	-
NP	76,727	59,573	37,633	20,212	31,594	24,553	12,952	227.04%
YoY %	28.79%	58.30%	86.19%	-36.03%	28.68%	89.57%	-	-
Horiz. %	592.39%	459.95%	290.56%	156.05%	243.93%	189.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,727	59,573	37,633	20,212	31,594	24,553	12,952	227.04%
YoY %	28.79%	58.30%	86.19%	-36.03%	28.68%	89.57%	-	-
Horiz. %	592.39%	459.95%	290.56%	156.05%	243.93%	189.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	21.30%	18.49%	11.32%	24.42%	25.84%	25.73%	-
YoY %	17.04%	15.20%	63.34%	-53.64%	-5.50%	0.43%	-	-
Horiz. %	96.89%	82.78%	71.86%	44.00%	94.91%	100.43%	100.00%	-
Total Cost	258,996	187,471	111,679	41,123	190,970	139,409	88,775	104.04%
YoY %	38.15%	67.87%	171.57%	-78.47%	36.99%	57.04%	-	-
Horiz. %	291.74%	211.18%	125.80%	46.32%	215.12%	157.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,024	388,783	390,539	383,773	377,230	373,585	364,482	7.80%
YoY %	4.95%	-0.45%	1.76%	1.73%	0.98%	2.50%	-	-
Horiz. %	111.95%	106.67%	107.15%	105.29%	103.50%	102.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	56,416	34,635	34,446	-	32,996	12,400	-	-
YoY %	62.89%	0.55%	0.00%	-	166.10%	0.00%	-	-
Horiz. %	454.97%	279.31%	277.79%	-	266.10%	100.00%	-	-
Div Payout %	73.53%	58.14%	91.53%	-	104.44%	50.51%	-	-
YoY %	26.47%	-36.48%	0.00%	-	106.77%	0.00%	-	-
Horiz. %	145.58%	115.11%	181.21%	-	206.77%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	408,024	388,783	390,539	383,773	377,230	373,585	364,482	7.80%
YoY %	4.95%	-0.45%	1.76%	1.73%	0.98%	2.50%	-	-
Horiz. %	111.95%	106.67%	107.15%	105.29%	103.50%	102.50%	100.00%	-
NOSH	867,952	865,886	861,167	849,243	824,908	826,700	830,256	3.00%
YoY %	0.24%	0.55%	1.40%	2.95%	-0.22%	-0.43%	-	-
Horiz. %	104.54%	104.29%	103.72%	102.29%	99.36%	99.57%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	22.85%	24.11%	25.20%	32.95%	14.20%	14.97%	12.73%	-
YoY %	-5.23%	-4.33%	-23.52%	132.04%	-5.14%	17.60%	-	-
Horiz. %	179.50%	189.40%	197.96%	258.84%	111.55%	117.60%	100.00%	-
ROE	18.80%	15.32%	9.64%	5.27%	8.38%	6.57%	3.55%	-
YoY %	22.72%	58.92%	82.92%	-37.11%	27.55%	85.07%	-	-
Horiz. %	529.58%	431.55%	271.55%	148.45%	236.06%	185.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	38.68	28.53	17.34	7.22	26.98	19.83	12.25	115.07%
YoY %	35.58%	64.53%	140.17%	-73.24%	36.06%	61.88%	-	-
Horiz. %	315.76%	232.90%	141.55%	58.94%	220.24%	161.88%	100.00%	-
EPS	8.84	6.88	4.37	2.38	3.83	2.97	1.56	217.51%
YoY %	28.49%	57.44%	83.61%	-37.86%	28.96%	90.38%	-	-
Horiz. %	566.67%	441.03%	280.13%	152.56%	245.51%	190.38%	100.00%	-
DPS	6.50	4.00	4.00	0.00	4.00	1.50	0.00	-
YoY %	62.50%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	433.33%	266.67%	266.67%	0.00%	266.67%	100.00%	-	-
NAPS	0.4701	0.449	0.4535	0.4519	0.4573	0.4519	0.439	4.66%
YoY %	4.70%	-0.99%	0.35%	-1.18%	1.19%	2.94%	-	-
Horiz. %	107.08%	102.28%	103.30%	102.94%	104.17%	102.94%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 849,243
RPS	39.57	29.12	17.60	7.23	26.24	19.33	11.99	121.50%
YoY %	35.89%	65.45%	143.43%	-72.45%	35.75%	61.22%	-	-
Horiz. %	330.03%	242.87%	146.79%	60.30%	218.85%	161.22%	100.00%	-
EPS	9.04	7.02	4.44	2.38	3.72	2.89	1.53	226.47%
YoY %	28.77%	58.11%	86.55%	-36.02%	28.72%	88.89%	-	-
Horiz. %	590.85%	458.82%	290.20%	155.56%	243.14%	188.89%	100.00%	-
DPS	6.65	4.08	4.06	0.00	3.89	1.46	0.00	-
YoY %	62.99%	0.49%	0.00%	0.00%	166.44%	0.00%	-	-
Horiz. %	455.48%	279.45%	278.08%	0.00%	266.44%	100.00%	-	-
NAPS	0.481	0.4583	0.4604	0.4524	0.4447	0.4404	0.4296	7.81%
YoY %	4.95%	-0.46%	1.77%	1.73%	0.98%	2.51%	-	-
Horiz. %	111.96%	106.68%	107.17%	105.31%	103.51%	102.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.02	1.12	0.69	0.64	0.55	0.57	0.50	-
P/RPS	2.64	3.93	3.98	8.86	2.04	2.87	4.08	-25.16%
YoY %	-32.82%	-1.26%	-55.08%	334.31%	-28.92%	-29.66%	-	-
Horiz. %	64.71%	96.32%	97.55%	217.16%	50.00%	70.34%	100.00%	-
P/EPS	11.54	16.28	15.79	26.89	14.36	19.19	32.05	-49.35%
YoY %	-29.12%	3.10%	-41.28%	87.26%	-25.17%	-40.12%	-	-
Horiz. %	36.01%	50.80%	49.27%	83.90%	44.80%	59.88%	100.00%	-
EY	8.67	6.14	6.33	3.72	6.96	5.21	3.12	97.53%
YoY %	41.21%	-3.00%	70.16%	-46.55%	33.59%	66.99%	-	-
Horiz. %	277.88%	196.79%	202.88%	119.23%	223.08%	166.99%	100.00%	-
DY	6.37	3.57	5.80	0.00	7.27	2.63	0.00	-
YoY %	78.43%	-38.45%	0.00%	0.00%	176.43%	0.00%	-	-
Horiz. %	242.21%	135.74%	220.53%	0.00%	276.43%	100.00%	-	-
P/NAPS	2.17	2.49	1.52	1.42	1.20	1.26	1.14	53.53%
YoY %	-12.85%	63.82%	7.04%	18.33%	-4.76%	10.53%	-	-
Horiz. %	190.35%	218.42%	133.33%	124.56%	105.26%	110.53%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	25/02/08	23/11/07	24/08/07	28/05/07	13/02/07	17/11/06	-
Price	1.06	1.04	0.96	0.62	0.58	0.56	0.55	-
P/RPS	2.74	3.65	5.54	8.58	2.15	2.82	4.49	-28.03%
YoY %	-24.93%	-34.12%	-35.43%	299.07%	-23.76%	-37.19%	-	-
Horiz. %	61.02%	81.29%	123.39%	191.09%	47.88%	62.81%	100.00%	-
P/EPS	11.99	15.12	21.97	26.05	15.14	18.86	35.26	-51.24%
YoY %	-20.70%	-31.18%	-15.66%	72.06%	-19.72%	-46.51%	-	-
Horiz. %	34.00%	42.88%	62.31%	73.88%	42.94%	53.49%	100.00%	-
EY	8.34	6.62	4.55	3.84	6.60	5.30	2.84	104.93%
YoY %	25.98%	45.49%	18.49%	-41.82%	24.53%	86.62%	-	-
Horiz. %	293.66%	233.10%	160.21%	135.21%	232.39%	186.62%	100.00%	-
DY	6.13	3.85	4.17	0.00	6.90	2.68	0.00	-
YoY %	59.22%	-7.67%	0.00%	0.00%	157.46%	0.00%	-	-
Horiz. %	228.73%	143.66%	155.60%	0.00%	257.46%	100.00%	-	-
P/NAPS	2.25	2.32	2.12	1.37	1.27	1.24	1.25	47.91%
YoY %	-3.02%	9.43%	54.74%	7.87%	2.42%	-0.80%	-	-
Horiz. %	180.00%	185.60%	169.60%	109.60%	101.60%	99.20%	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