[UNICO] YoY TTM Result on 30-Sep-2003 [#2]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	198,444	185,269	183,624	168,309	129,883	76,401	91,177	13.83%
YoY %	7.11%	0.90%	9.10%	29.59%	70.00%	-16.21%	-	-
Horiz. %	217.65%	203.20%	201.39%	184.60%	142.45%	83.79%	100.00%	-
PBT	38,859	32,615	49,183	47,491	33,625	9,236	13,591	19.12%
YoY %	19.14%	-33.69%	3.56%	41.24%	264.06%	-32.04%	-	-
Horiz. %	285.92%	239.97%	361.88%	349.43%	247.41%	67.96%	100.00%	-
Tax	-8,647	-11,031	-11,899	-13,956	-10,388	-4,003	-2,423	23.60%
YoY %	21.61%	7.29%	14.74%	-34.35%	-159.51%	-65.21%	-	-
Horiz. %	356.87%	455.26%	491.09%	575.98%	428.72%	165.21%	100.00%	-
NP	30,212	21,584	37,284	33,535	23,237	5,233	11,168	18.03%
YoY %	39.97%	-42.11%	11.18%	44.32%	344.05%	-53.14%	-	-
Horiz. %	270.52%	193.27%	333.85%	300.28%	208.07%	46.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,212	21,584	37,284	33,535	23,237	4,083	10,438	19.36%
YoY %	39.97%	-42.11%	11.18%	44.32%	469.12%	-60.88%	-	-
Horiz. %	289.44%	206.78%	357.19%	321.28%	222.62%	39.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	33.82%	24.19%	29.39%	30.89%	43.34%	17.83%	-
YoY %	-34.21%	39.81%	-17.69%	-4.86%	-28.73%	143.07%	-	-
Horiz. %	124.79%	189.68%	135.67%	164.83%	173.25%	243.07%	100.00%	-
Total Cost	168,232	163,685	146,340	134,774	106,646	71,168	80,009	13.18%
YoY %	2.78%	11.85%	8.58%	26.38%	49.85%	-11.05%	-	-
Horiz. %	210.27%	204.58%	182.90%	168.45%	133.29%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	366,384	368,120	372,176	220,981	276,014	310,746	316,935	2.44%
YoY %	-0.47%	-1.09%	68.42%	-19.94%	-11.18%	-1.95%	-	-
Horiz. %	115.60%	116.15%	117.43%	69.72%	87.09%	98.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	16,484	47,449	21,724	16,546	16,562	13,446	2,670	35.42%
YoY %	-65.26%	118.42%	31.29%	-0.10%	23.17%	403.60%	-	-
Horiz. %	617.38%	1,777.12%	813.63%	619.70%	620.30%	503.60%	100.00%	-
Div Payout %	54.56%	219.84%	58.27%	49.34%	71.27%	329.32%	25.59%	-
YoY %	-75.18%	277.28%	18.10%	-30.77%	-78.36%	1,186.91%	-	-
Horiz. %	213.21%	859.09%	227.71%	192.81%	278.51%	1,286.91%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	366,384	368,120	372,176	220,981	276,014	310,746	316,935	2.44%
YoY %	-0.47%	-1.09%	68.42%	-19.94%	-11.18%	-1.95%	-	-
Horiz. %	115.60%	116.15%	117.43%	69.72%	87.09%	98.05%	100.00%	-
NOSH	834,588	856,095	865,526	220,981	138,007	138,109	138,400	34.89%
YoY %	-2.51%	-1.09%	291.67%	60.12%	-0.07%	-0.21%	-	-
Horiz. %	603.03%	618.57%	625.38%	159.67%	99.72%	99.79%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	15.22%	11.65%	20.30%	19.92%	17.89%	6.85%	12.25%	-
YoY %	30.64%	-42.61%	1.91%	11.35%	161.17%	-44.08%	-	-
Horiz. %	124.24%	95.10%	165.71%	162.61%	146.04%	55.92%	100.00%	-
ROE	8.25%	5.86%	10.02%	15.18%	8.42%	1.31%	3.29%	-
YoY %	40.78%	-41.52%	-33.99%	80.29%	542.75%	-60.18%	-	-
Horiz. %	250.76%	178.12%	304.56%	461.40%	255.93%	39.82%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	23.78	21.64	21.22	76.16	94.11	55.32	65.88	-15.61%
YoY %	9.89%	1.98%	-72.14%	-19.07%	70.12%	-16.03%	-	-
Horiz. %	36.10%	32.85%	32.21%	115.60%	142.85%	83.97%	100.00%	-
EPS	3.62	2.52	4.31	15.18	16.84	2.96	7.54	-11.50%
YoY %	43.65%	-41.53%	-71.61%	-9.86%	468.92%	-60.74%	-	-
Horiz. %	48.01%	33.42%	57.16%	201.33%	223.34%	39.26%	100.00%	-
DPS	2.00	5.50	2.51	7.49	12.00	9.74	1.93	0.59%
YoY %	-63.64%	119.12%	-66.49%	-37.58%	23.20%	404.66%	-	-
Horiz. %	103.63%	284.97%	130.05%	388.08%	621.76%	504.66%	100.00%	-
NAPS	0.439	0.43	0.43	1.00	2.00	2.25	2.29	-24.05%
YoY %	2.09%	0.00%	-57.00%	-50.00%	-11.11%	-1.75%	-	-
Horiz. %	19.17%	18.78%	18.78%	43.67%	87.34%	98.25%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 220,981
RPS	23.39	21.84	21.65	19.84	15.31	9.01	10.75	13.82%
YoY %	7.10%	0.88%	9.12%	29.59%	69.92%	-16.19%	-	-
Horiz. %	217.58%	203.16%	201.40%	184.56%	142.42%	83.81%	100.00%	-
EPS	3.56	2.54	4.39	3.95	2.74	0.48	1.23	19.36%
YoY %	40.16%	-42.14%	11.14%	44.16%	470.83%	-60.98%	-	-
Horiz. %	289.43%	206.50%	356.91%	321.14%	222.76%	39.02%	100.00%	-
DPS	1.94	5.59	2.56	1.95	1.95	1.58	0.31	35.73%
YoY %	-65.30%	118.36%	31.28%	0.00%	23.42%	409.68%	-	-
Horiz. %	625.81%	1,803.23%	825.81%	629.03%	629.03%	509.68%	100.00%	-
NAPS	0.4319	0.4339	0.4387	0.2605	0.3254	0.3663	0.3736	2.44%
YoY %	-0.46%	-1.09%	68.41%	-19.94%	-11.17%	-1.95%	-	-
Horiz. %	115.60%	116.14%	117.43%	69.73%	87.10%	98.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	0.50	0.48	0.46	0.36	0.43	0.35	0.31	-
P/RPS	2.10	2.22	2.17	0.47	0.46	0.63	0.47	28.32%
YoY %	-5.41%	2.30%	361.70%	2.17%	-26.98%	34.04%	-	-
Horiz. %	446.81%	472.34%	461.70%	100.00%	97.87%	134.04%	100.00%	-
P/EPS	13.81	19.04	10.68	2.37	2.55	11.84	4.11	22.37%
YoY %	-27.47%	78.28%	350.63%	-7.06%	-78.46%	188.08%	-	-
Horiz. %	336.01%	463.26%	259.85%	57.66%	62.04%	288.08%	100.00%	-
EY	7.24	5.25	9.36	42.15	39.16	8.45	24.33	-18.28%
YoY %	37.90%	-43.91%	-77.79%	7.64%	363.43%	-65.27%	-	-
Horiz. %	29.76%	21.58%	38.47%	173.24%	160.95%	34.73%	100.00%	-
DY	4.00	11.46	5.46	20.80	27.91	27.82	6.22	-7.09%
YoY %	-65.10%	109.89%	-73.75%	-25.47%	0.32%	347.27%	-	-
Horiz. %	64.31%	184.24%	87.78%	334.41%	448.71%	447.27%	100.00%	-
P/NAPS	1.14	1.12	1.07	0.36	0.22	0.16	0.14	41.81%
YoY %	1.79%	4.67%	197.22%	63.64%	37.50%	14.29%	-	-
Horiz. %	814.29%	800.00%	764.29%	257.14%	157.14%	114.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	17/11/06	23/11/05	29/11/04	05/11/03	31/10/02	08/11/01	16/11/00	-
Price	0.55	0.46	0.47	0.45	0.43	0.34	0.31	-
P/RPS	2.31	2.13	2.22	0.59	0.46	0.61	0.47	30.37%
YoY %	8.45%	-4.05%	276.27%	28.26%	-24.59%	29.79%	-	-
Horiz. %	491.49%	453.19%	472.34%	125.53%	97.87%	129.79%	100.00%	-
P/EPS	15.19	18.25	10.91	2.97	2.55	11.50	4.11	24.33%
YoY %	-16.77%	67.28%	267.34%	16.47%	-77.83%	179.81%	-	-
Horiz. %	369.59%	444.04%	265.45%	72.26%	62.04%	279.81%	100.00%	-
EY	6.58	5.48	9.17	33.72	39.16	8.70	24.33	-19.57%
YoY %	20.07%	-40.24%	-72.81%	-13.89%	350.11%	-64.24%	-	-
Horiz. %	27.04%	22.52%	37.69%	138.59%	160.95%	35.76%	100.00%	-
DY	3.64	11.96	5.34	16.64	27.91	28.63	6.22	-8.53%
YoY %	-69.57%	123.97%	-67.91%	-40.38%	-2.51%	360.29%	-	-
Horiz. %	58.52%	192.28%	85.85%	267.52%	448.71%	460.29%	100.00%	-
P/NAPS	1.25	1.07	1.09	0.45	0.22	0.15	0.14	44.00%
YoY %	16.82%	-1.83%	142.22%	104.55%	46.67%	7.14%	-	-
Horiz. %	892.86%	764.29%	778.57%	321.43%	157.14%	107.14%	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