[UNICO] QoQ TTM Result on 31-Mar-2008 [#4]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	360,795	386,185	378,442	335,723	305,646	270,150	236,491	32.35%
YoY %	-6.57%	2.05%	12.72%	9.84%	13.14%	14.23%	-	-
Horiz. %	152.56%	163.30%	160.02%	141.96%	129.24%	114.23%	100.00%	-
PBT	93,127	103,796	108,735	102,214	84,393	70,534	56,612	39.14%
YoY %	-10.28%	-4.54%	6.38%	21.12%	19.65%	24.59%	-	-
Horiz. %	164.50%	183.35%	192.07%	180.55%	149.07%	124.59%	100.00%	-
Tax	-25,973	-29,067	-30,136	-25,487	-17,779	-14,259	-10,664	80.53%
YoY %	10.64%	3.55%	-18.24%	-43.35%	-24.69%	-33.71%	-	-
Horiz. %	243.56%	272.57%	282.60%	239.00%	166.72%	133.71%	100.00%	-
NP	67,154	74,729	78,599	76,727	66,614	56,275	45,948	28.63%
YoY %	-10.14%	-4.92%	2.44%	15.18%	18.37%	22.48%	-	-
Horiz. %	146.15%	162.64%	171.06%	166.99%	144.98%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,154	74,729	78,599	76,727	66,614	56,275	45,948	28.63%
YoY %	-10.14%	-4.92%	2.44%	15.18%	18.37%	22.48%	-	-
Horiz. %	146.15%	162.64%	171.06%	166.99%	144.98%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	28.00%	27.72%	24.93%	21.07%	20.22%	18.84%	-
YoY %	-0.39%	1.01%	11.19%	18.32%	4.20%	7.32%	-	-
Horiz. %	148.04%	148.62%	147.13%	132.32%	111.84%	107.32%	100.00%	-
Total Cost	293,641	311,456	299,843	258,996	239,032	213,875	190,543	33.24%
YoY %	-5.72%	3.87%	15.77%	8.35%	11.76%	12.25%	-	-
Horiz. %	154.11%	163.46%	157.36%	135.93%	125.45%	112.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	759,527	413,174	434,581	411,433	392,472	397,006	383,773	57.30%
YoY %	83.83%	-4.93%	5.63%	4.83%	-1.14%	3.45%	-	-
Horiz. %	197.91%	107.66%	113.24%	107.21%	102.27%	103.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	17,307	-	35,017	35,017	55,485	67,826	32,809	-34.58%
YoY %	0.00%	-	0.00%	-36.89%	-18.20%	106.73%	-	-
Horiz. %	52.75%	-	106.73%	106.73%	169.12%	206.73%	100.00%	-
Div Payout %	25.77%	-	44.55%	45.64%	83.29%	120.53%	71.41%	-
YoY %	0.00%	-	-2.39%	-45.20%	-30.90%	68.79%	-	-
Horiz. %	36.09%	-	62.39%	63.91%	116.64%	168.79%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	759,527	413,174	434,581	411,433	392,472	397,006	383,773	57.30%
YoY %	83.83%	-4.93%	5.63%	4.83%	-1.14%	3.45%	-	-
Horiz. %	197.91%	107.66%	113.24%	107.21%	102.27%	103.45%	100.00%	-
NOSH	865,361	874,258	876,349	875,204	874,103	875,427	849,243	1.25%
YoY %	-1.02%	-0.24%	0.13%	0.13%	-0.15%	3.08%	-	-
Horiz. %	101.90%	102.95%	103.19%	103.06%	102.93%	103.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	18.61%	19.35%	20.77%	22.85%	21.79%	20.83%	19.43%	-
YoY %	-3.82%	-6.84%	-9.10%	4.86%	4.61%	7.21%	-	-
Horiz. %	95.78%	99.59%	106.90%	117.60%	112.15%	107.21%	100.00%	-
ROE	8.84%	18.09%	18.09%	18.65%	16.97%	14.17%	11.97%	-
YoY %	-51.13%	0.00%	-3.00%	9.90%	19.76%	18.38%	-	-
Horiz. %	73.85%	151.13%	151.13%	155.81%	141.77%	118.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	41.69	44.17	43.18	38.36	34.97	30.86	27.85	30.69%
YoY %	-5.61%	2.29%	12.57%	9.69%	13.32%	10.81%	-	-
Horiz. %	149.69%	158.60%	155.04%	137.74%	125.57%	110.81%	100.00%	-
EPS	7.76	8.55	8.97	8.77	7.62	6.43	5.41	27.04%
YoY %	-9.24%	-4.68%	2.28%	15.09%	18.51%	18.85%	-	-
Horiz. %	143.44%	158.04%	165.80%	162.11%	140.85%	118.85%	100.00%	-
DPS	2.00	0.00	4.00	4.00	6.35	7.75	3.86	-35.36%
YoY %	0.00%	0.00%	0.00%	-37.01%	-18.06%	100.78%	-	-
Horiz. %	51.81%	0.00%	103.63%	103.63%	164.51%	200.78%	100.00%	-
NAPS	0.8777	0.4726	0.4959	0.4701	0.449	0.4535	0.4519	55.35%
YoY %	85.72%	-4.70%	5.49%	4.70%	-0.99%	0.35%	-	-
Horiz. %	194.22%	104.58%	109.74%	104.03%	99.36%	100.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 875,204
RPS	42.53	45.52	44.61	39.57	36.03	31.84	27.88	32.34%
YoY %	-6.57%	2.04%	12.74%	9.83%	13.16%	14.20%	-	-
Horiz. %	152.55%	163.27%	160.01%	141.93%	129.23%	114.20%	100.00%	-
EPS	7.92	8.81	9.27	9.04	7.85	6.63	5.42	28.62%
YoY %	-10.10%	-4.96%	2.54%	15.16%	18.40%	22.32%	-	-
Horiz. %	146.13%	162.55%	171.03%	166.79%	144.83%	122.32%	100.00%	-
DPS	2.04	0.00	4.13	4.13	6.54	8.00	3.87	-34.61%
YoY %	0.00%	0.00%	0.00%	-36.85%	-18.25%	106.72%	-	-
Horiz. %	52.71%	0.00%	106.72%	106.72%	168.99%	206.72%	100.00%	-
NAPS	0.8953	0.487	0.5123	0.485	0.4626	0.468	0.4524	57.30%
YoY %	83.84%	-4.94%	5.63%	4.84%	-1.15%	3.45%	-	-
Horiz. %	197.90%	107.65%	113.24%	107.21%	102.25%	103.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.61	0.85	1.00	1.02	1.12	0.69	0.64	-
P/RPS	1.46	1.92	2.32	2.66	3.20	2.24	2.30	-26.03%
YoY %	-23.96%	-17.24%	-12.78%	-16.87%	42.86%	-2.61%	-	-
Horiz. %	63.48%	83.48%	100.87%	115.65%	139.13%	97.39%	100.00%	-
P/EPS	7.86	9.94	11.15	11.63	14.70	10.73	11.83	-23.76%
YoY %	-20.93%	-10.85%	-4.13%	-20.88%	37.00%	-9.30%	-	-
Horiz. %	66.44%	84.02%	94.25%	98.31%	124.26%	90.70%	100.00%	-
EY	12.72	10.06	8.97	8.59	6.80	9.32	8.45	31.18%
YoY %	26.44%	12.15%	4.42%	26.32%	-27.04%	10.30%	-	-
Horiz. %	150.53%	119.05%	106.15%	101.66%	80.47%	110.30%	100.00%	-
DY	3.28	0.00	4.00	3.92	5.67	11.23	6.04	-33.31%
YoY %	0.00%	0.00%	2.04%	-30.86%	-49.51%	85.93%	-	-
Horiz. %	54.30%	0.00%	66.23%	64.90%	93.87%	185.93%	100.00%	-
P/NAPS	0.69	1.80	2.02	2.17	2.49	1.52	1.42	-38.05%
YoY %	-61.67%	-10.89%	-6.91%	-12.85%	63.82%	7.04%	-	-
Horiz. %	48.59%	126.76%	142.25%	152.82%	175.35%	107.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	24/11/08	26/08/08	26/05/08	25/02/08	23/11/07	24/08/07	-
Price	0.60	0.65	0.90	1.06	1.04	0.96	0.62	-
P/RPS	1.44	1.47	2.08	2.76	2.97	3.11	2.23	-25.19%
YoY %	-2.04%	-29.33%	-24.64%	-7.07%	-4.50%	39.46%	-	-
Horiz. %	64.57%	65.92%	93.27%	123.77%	133.18%	139.46%	100.00%	-
P/EPS	7.73	7.60	10.03	12.09	13.65	14.93	11.46	-22.99%
YoY %	1.71%	-24.23%	-17.04%	-11.43%	-8.57%	30.28%	-	-
Horiz. %	67.45%	66.32%	87.52%	105.50%	119.11%	130.28%	100.00%	-
EY	12.93	13.15	9.97	8.27	7.33	6.70	8.73	29.77%
YoY %	-1.67%	31.90%	20.56%	12.82%	9.40%	-23.25%	-	-
Horiz. %	148.11%	150.63%	114.20%	94.73%	83.96%	76.75%	100.00%	-
DY	3.33	0.00	4.44	3.77	6.10	8.07	6.23	-34.01%
YoY %	0.00%	0.00%	17.77%	-38.20%	-24.41%	29.53%	-	-
Horiz. %	53.45%	0.00%	71.27%	60.51%	97.91%	129.53%	100.00%	-
P/NAPS	0.68	1.38	1.81	2.25	2.32	2.12	1.37	-37.17%
YoY %	-50.72%	-23.76%	-19.56%	-3.02%	9.43%	54.74%	-	-
Horiz. %	49.64%	100.73%	132.12%	164.23%	169.34%	154.74%	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