[UNICO] YoY TTM Result on 30-Jun-2002 [#1]

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	189,743	182,653	159,154	111,586	78,150	69,567	22.20%
YoY %	3.88%	14.76%	42.63%	42.78%	12.34%	-	-
Horiz. %	272.75%	262.56%	228.78%	160.40%	112.34%	100.00%	-
PBT	38,466	46,193	43,351	25,965	9,734	9,885	31.20%
YoY %	-16.73%	6.56%	66.96%	166.75%	-1.53%	-	-
Horiz. %	389.14%	467.30%	438.55%	262.67%	98.47%	100.00%	-
Tax	-12,715	-10,989	-13,067	-8,288	-4,302	-1,181	60.80%
YoY %	-15.71%	15.90%	-57.66%	-92.65%	-264.27%	-	-
Horiz. %	1,076.63%	930.48%	1,106.44%	701.78%	364.27%	100.00%	-
NP	25,751	35,204	30,284	17,677	5,432	8,704	24.21%
YoY %	-26.85%	16.25%	71.32%	225.42%	-37.59%	-	-
Horiz. %	295.85%	404.46%	347.93%	203.09%	62.41%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	25,751	35,204	30,284	17,677	4,282	7,974	26.40%
YoY %	-26.85%	16.25%	71.32%	312.82%	-46.30%	-	-
Horiz. %	322.94%	441.48%	379.78%	221.68%	53.70%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	33.06%	23.79%	30.14%	31.92%	44.20%	11.95%	-
YoY %	38.97%	-21.07%	-5.58%	-27.78%	269.87%	-	-
Horiz. %	276.65%	199.08%	252.22%	267.11%	369.87%	100.00%	-
Total Cost	163,992	147,449	128,870	93,909	72,718	60,863	21.91%
YoY %	11.22%	14.42%	37.23%	29.14%	19.48%	-	-
Horiz. %	269.44%	242.26%	211.74%	154.30%	119.48%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	371,310	217,100	328,864	275,752	306,354	277,187	6.01%
YoY %	71.03%	-33.98%	19.26%	-9.99%	10.52%	-	-
Horiz. %	133.96%	78.32%	118.64%	99.48%	110.52%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	47,638	7,728	21,512	8,281	13,446	-	-
YoY %	516.43%	-64.08%	159.78%	-38.41%	0.00%	-	-
Horiz. %	354.29%	57.47%	159.99%	61.59%	100.00%	-	-
Div Payout %	184.99%	21.95%	71.03%	46.85%	314.01%	-	-
YoY %	742.78%	-69.10%	51.61%	-85.08%	0.00%	-	-
Horiz. %	58.91%	6.99%	22.62%	14.92%	100.00%	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	371,310	217,100	328,864	275,752	306,354	277,187	6.01%
YoY %	71.03%	-33.98%	19.26%	-9.99%	10.52%	-	-
Horiz. %	133.96%	78.32%	118.64%	99.48%	110.52%	100.00%	-
NOSH	863,513	220,800	220,714	137,876	137,378	138,593	44.15%
YoY %	291.08%	0.04%	60.08%	0.36%	-0.88%	-	-
Horiz. %	623.06%	159.32%	159.25%	99.48%	99.12%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	13.57%	19.27%	19.03%	15.84%	6.95%	12.51%	-
YoY %	-29.58%	1.26%	20.14%	127.91%	-44.44%	-	-
Horiz. %	108.47%	154.04%	152.12%	126.62%	55.56%	100.00%	-
ROE	6.94%	16.22%	9.21%	6.41%	1.40%	2.88%	-
YoY %	-57.21%	76.11%	43.68%	357.86%	-51.39%	-	-
Horiz. %	240.97%	563.19%	319.79%	222.57%	48.61%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	21.97	84.13	72.11	80.93	56.89	50.19	-15.22%
YoY %	-73.89%	16.67%	-10.90%	42.26%	13.35%	-	-
Horiz. %	43.77%	167.62%	143.67%	161.25%	113.35%	100.00%	-
EPS	2.98	16.22	13.72	12.82	3.12	5.75	-12.31%
YoY %	-81.63%	18.22%	7.02%	310.90%	-45.74%	-	-
Horiz. %	51.83%	282.09%	238.61%	222.96%	54.26%	100.00%	-
DPS	5.50	3.50	9.75	6.00	9.79	0.00	-
YoY %	57.14%	-64.10%	62.50%	-38.71%	0.00%	-	-
Horiz. %	56.18%	35.75%	99.59%	61.29%	100.00%	-	-
NAPS	0.43	1.00	1.49	2.00	2.23	2.00	-26.45%
YoY %	-57.00%	-32.89%	-25.50%	-10.31%	11.50%	-	-
Horiz. %	21.50%	50.00%	74.50%	100.00%	111.50%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 137,876
RPS	22.37	21.53	18.76	13.15	9.21	8.20	22.21%
YoY %	3.90%	14.77%	42.66%	42.78%	12.32%	-	-
Horiz. %	272.80%	262.56%	228.78%	160.37%	112.32%	100.00%	-
EPS	3.04	4.15	3.57	2.08	0.50	0.94	26.44%
YoY %	-26.75%	16.25%	71.63%	316.00%	-46.81%	-	-
Horiz. %	323.40%	441.49%	379.79%	221.28%	53.19%	100.00%	-
DPS	5.62	0.91	2.54	0.98	1.58	0.00	-
YoY %	517.58%	-64.17%	159.18%	-37.97%	0.00%	-	-
Horiz. %	355.70%	57.59%	160.76%	62.03%	100.00%	-	-
NAPS	0.4377	0.2559	0.3877	0.3251	0.3611	0.3267	6.02%
YoY %	71.04%	-34.00%	19.26%	-9.97%	10.53%	-	-
Horiz. %	133.98%	78.33%	118.67%	99.51%	110.53%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.47	1.80	0.34	0.37	0.32	0.35	-
P/RPS	2.14	2.14	0.47	0.46	0.56	0.70	25.02%
YoY %	0.00%	355.32%	2.17%	-17.86%	-20.00%	-	-
Horiz. %	305.71%	305.71%	67.14%	65.71%	80.00%	100.00%	-
P/EPS	15.76	11.10	2.48	2.89	10.27	6.08	20.97%
YoY %	41.98%	347.58%	-14.19%	-71.86%	68.91%	-	-
Horiz. %	259.21%	182.57%	40.79%	47.53%	168.91%	100.00%	-
EY	6.34	9.01	40.36	34.65	9.74	16.44	-17.34%
YoY %	-29.63%	-77.68%	16.48%	255.75%	-40.75%	-	-
Horiz. %	38.56%	54.81%	245.50%	210.77%	59.25%	100.00%	-
DY	11.70	1.94	28.67	16.22	30.59	0.00	-
YoY %	503.09%	-93.23%	76.76%	-46.98%	0.00%	-	-
Horiz. %	38.25%	6.34%	93.72%	53.02%	100.00%	-	-
P/NAPS	1.09	1.80	0.23	0.19	0.14	0.18	43.33%
YoY %	-39.44%	682.61%	21.05%	35.71%	-22.22%	-	-
Horiz. %	605.56%	1,000.00%	127.78%	105.56%	77.78%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/05	18/08/04	31/07/03	05/08/02	20/09/01	-	-
Price	0.45	0.46	0.35	0.41	0.35	0.00	-
P/RPS	2.05	0.55	0.49	0.51	0.62	0.00	-
YoY %	272.73%	12.24%	-3.92%	-17.74%	0.00%	-	-
Horiz. %	330.65%	88.71%	79.03%	82.26%	100.00%	-	-
P/EPS	15.09	2.84	2.55	3.20	11.23	0.00	-
YoY %	431.34%	11.37%	-20.31%	-71.50%	0.00%	-	-
Horiz. %	134.37%	25.29%	22.71%	28.50%	100.00%	-	-
EY	6.63	35.25	39.20	31.27	8.91	0.00	-
YoY %	-81.19%	-10.08%	25.36%	250.95%	0.00%	-	-
Horiz. %	74.41%	395.62%	439.96%	350.95%	100.00%	-	-
DY	12.22	7.61	27.85	14.63	27.96	0.00	-
YoY %	60.58%	-72.68%	90.36%	-47.68%	0.00%	-	-
Horiz. %	43.71%	27.22%	99.61%	52.32%	100.00%	-	-
P/NAPS	1.05	0.46	0.23	0.21	0.16	0.00	-
YoY %	128.26%	100.00%	9.52%	31.25%	0.00%	-	-
Horiz. %	656.25%	287.50%	143.75%	131.25%	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