[UNICO] QoQ TTM Result on 30-Sep-2006 [#2]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	236,491	222,564	210,832	198,444	187,936	179,181	178,084	20.87%
YoY %	6.26%	5.56%	6.24%	5.59%	4.89%	0.62%	-	-
Horiz. %	132.80%	124.98%	118.39%	111.43%	105.53%	100.62%	100.00%	-
PBT	56,612	41,804	36,663	38,859	41,549	37,883	37,683	31.27%
YoY %	35.42%	14.02%	-5.65%	-6.47%	9.68%	0.53%	-	-
Horiz. %	150.23%	110.94%	97.29%	103.12%	110.26%	100.53%	100.00%	-
Tax	-10,664	-10,210	-7,824	-8,647	-9,442	-8,439	-10,792	-0.79%
YoY %	-4.45%	-30.50%	9.52%	8.42%	-11.89%	21.80%	-	-
Horiz. %	98.81%	94.61%	72.50%	80.12%	87.49%	78.20%	100.00%	-
NP	45,948	31,594	28,839	30,212	32,107	29,444	26,891	43.06%
YoY %	45.43%	9.55%	-4.54%	-5.90%	9.04%	9.49%	-	-
Horiz. %	170.87%	117.49%	107.24%	112.35%	119.40%	109.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,948	31,594	28,839	30,212	32,107	29,444	26,891	43.06%
YoY %	45.43%	9.55%	-4.54%	-5.90%	9.04%	9.49%	-	-
Horiz. %	170.87%	117.49%	107.24%	112.35%	119.40%	109.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.84%	24.42%	21.34%	22.25%	22.72%	22.28%	28.64%	-
YoY %	-22.85%	14.43%	-4.09%	-2.07%	1.97%	-22.21%	-	-
Horiz. %	65.78%	85.27%	74.51%	77.69%	79.33%	77.79%	100.00%	-
Total Cost	190,543	190,970	181,993	168,232	155,829	149,737	151,193	16.72%
YoY %	-0.22%	4.93%	8.18%	7.96%	4.07%	-0.96%	-	-
Horiz. %	126.03%	126.31%	120.37%	111.27%	103.07%	99.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,773	374,401	371,807	366,384	367,073	377,085	384,502	-0.12%
YoY %	2.50%	0.70%	1.48%	-0.19%	-2.66%	-1.93%	-	-
Horiz. %	99.81%	97.37%	96.70%	95.29%	95.47%	98.07%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	32,809	32,809	12,341	16,484	16,484	16,484	30,327	5.39%
YoY %	0.00%	165.85%	-25.13%	0.00%	0.00%	-45.65%	-	-
Horiz. %	108.18%	108.18%	40.69%	54.35%	54.35%	54.35%	100.00%	-
Div Payout %	71.41%	103.85%	42.79%	54.56%	51.34%	55.99%	112.78%	-
YoY %	-31.24%	142.70%	-21.57%	6.27%	-8.31%	-50.35%	-	-
Horiz. %	63.32%	92.08%	37.94%	48.38%	45.52%	49.65%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	383,773	374,401	371,807	366,384	367,073	377,085	384,502	-0.12%
YoY %	2.50%	0.70%	1.48%	-0.19%	-2.66%	-1.93%	-	-
Horiz. %	99.81%	97.37%	96.70%	95.29%	95.47%	98.07%	100.00%	-
NOSH	849,243	818,720	822,765	834,588	825,070	824,230	842,467	0.53%
YoY %	3.73%	-0.49%	-1.42%	1.15%	0.10%	-2.16%	-	-
Horiz. %	100.80%	97.18%	97.66%	99.06%	97.93%	97.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	19.43%	14.20%	13.68%	15.22%	17.08%	16.43%	15.10%	-
YoY %	36.83%	3.80%	-10.12%	-10.89%	3.96%	8.81%	-	-
Horiz. %	128.68%	94.04%	90.60%	100.79%	113.11%	108.81%	100.00%	-
ROE	11.97%	8.44%	7.76%	8.25%	8.75%	7.81%	6.99%	-
YoY %	41.82%	8.76%	-5.94%	-5.71%	12.04%	11.73%	-	-
Horiz. %	171.24%	120.74%	111.02%	118.03%	125.18%	111.73%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	27.85	27.18	25.62	23.78	22.78	21.74	21.14	20.23%
YoY %	2.47%	6.09%	7.74%	4.39%	4.78%	2.84%	-	-
Horiz. %	131.74%	128.57%	121.19%	112.49%	107.76%	102.84%	100.00%	-
EPS	5.41	3.86	3.51	3.62	3.89	3.57	3.19	42.35%
YoY %	40.16%	9.97%	-3.04%	-6.94%	8.96%	11.91%	-	-
Horiz. %	169.59%	121.00%	110.03%	113.48%	121.94%	111.91%	100.00%	-
DPS	3.86	4.00	1.50	2.00	2.00	2.00	3.60	4.77%
YoY %	-3.50%	166.67%	-25.00%	0.00%	0.00%	-44.44%	-	-
Horiz. %	107.22%	111.11%	41.67%	55.56%	55.56%	55.56%	100.00%	-
NAPS	0.4519	0.4573	0.4519	0.439	0.4449	0.4575	0.4564	-0.66%
YoY %	-1.18%	1.19%	2.94%	-1.33%	-2.75%	0.24%	-	-
Horiz. %	99.01%	100.20%	99.01%	96.19%	97.48%	100.24%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 834,588
RPS	27.88	26.24	24.85	23.39	22.15	21.12	20.99	20.89%
YoY %	6.25%	5.59%	6.24%	5.60%	4.88%	0.62%	-	-
Horiz. %	132.83%	125.01%	118.39%	111.43%	105.53%	100.62%	100.00%	-
EPS	5.42	3.72	3.40	3.56	3.78	3.47	3.17	43.12%
YoY %	45.70%	9.41%	-4.49%	-5.82%	8.93%	9.46%	-	-
Horiz. %	170.98%	117.35%	107.26%	112.30%	119.24%	109.46%	100.00%	-
DPS	3.87	3.87	1.45	1.94	1.94	1.94	3.57	5.54%
YoY %	0.00%	166.90%	-25.26%	0.00%	0.00%	-45.66%	-	-
Horiz. %	108.40%	108.40%	40.62%	54.34%	54.34%	54.34%	100.00%	-
NAPS	0.4524	0.4413	0.4383	0.4319	0.4327	0.4445	0.4532	-0.11%
YoY %	2.52%	0.68%	1.48%	-0.18%	-2.65%	-1.92%	-	-
Horiz. %	99.82%	97.37%	96.71%	95.30%	95.48%	98.08%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	0.64	0.55	0.57	0.50	0.50	0.49	0.44	-
P/RPS	2.30	2.02	2.22	2.10	2.20	2.25	2.08	6.95%
YoY %	13.86%	-9.01%	5.71%	-4.55%	-2.22%	8.17%	-	-
Horiz. %	110.58%	97.12%	106.73%	100.96%	105.77%	108.17%	100.00%	-
P/EPS	11.83	14.25	16.26	13.81	12.85	13.72	13.78	-9.69%
YoY %	-16.98%	-12.36%	17.74%	7.47%	-6.34%	-0.44%	-	-
Horiz. %	85.85%	103.41%	118.00%	100.22%	93.25%	99.56%	100.00%	-
EY	8.45	7.02	6.15	7.24	7.78	7.29	7.25	10.78%
YoY %	20.37%	14.15%	-15.06%	-6.94%	6.72%	0.55%	-	-
Horiz. %	116.55%	96.83%	84.83%	99.86%	107.31%	100.55%	100.00%	-
DY	6.04	7.27	2.63	4.00	4.00	4.08	8.18	-18.35%
YoY %	-16.92%	176.43%	-34.25%	0.00%	-1.96%	-50.12%	-	-
Horiz. %	73.84%	88.88%	32.15%	48.90%	48.90%	49.88%	100.00%	-
P/NAPS	1.42	1.20	1.26	1.14	1.12	1.07	0.96	29.91%
YoY %	18.33%	-4.76%	10.53%	1.79%	4.67%	11.46%	-	-
Horiz. %	147.92%	125.00%	131.25%	118.75%	116.67%	111.46%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	28/05/07	13/02/07	17/11/06	29/08/06	26/05/06	24/02/06	-
Price	0.62	0.58	0.56	0.55	0.51	0.50	0.47	-
P/RPS	2.23	2.13	2.19	2.31	2.24	2.30	2.22	0.30%
YoY %	4.69%	-2.74%	-5.19%	3.12%	-2.61%	3.60%	-	-
Horiz. %	100.45%	95.95%	98.65%	104.05%	100.90%	103.60%	100.00%	-
P/EPS	11.46	15.03	15.98	15.19	13.11	14.00	14.72	-15.41%
YoY %	-23.75%	-5.94%	5.20%	15.87%	-6.36%	-4.89%	-	-
Horiz. %	77.85%	102.11%	108.56%	103.19%	89.06%	95.11%	100.00%	-
EY	8.73	6.65	6.26	6.58	7.63	7.14	6.79	18.29%
YoY %	31.28%	6.23%	-4.86%	-13.76%	6.86%	5.15%	-	-
Horiz. %	128.57%	97.94%	92.19%	96.91%	112.37%	105.15%	100.00%	-
DY	6.23	6.90	2.68	3.64	3.92	4.00	7.66	-12.90%
YoY %	-9.71%	157.46%	-26.37%	-7.14%	-2.00%	-47.78%	-	-
Horiz. %	81.33%	90.08%	34.99%	47.52%	51.17%	52.22%	100.00%	-
P/NAPS	1.37	1.27	1.24	1.25	1.15	1.09	1.03	21.00%
YoY %	7.87%	2.42%	-0.80%	8.70%	5.50%	5.83%	-	-
Horiz. %	133.01%	123.30%	120.39%	121.36%	111.65%	105.83%	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