[UNICO] YoY TTM Result on 30-Sep-2005 [#2]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	386,185	270,150	198,444	185,269	183,624	168,309	129,883	19.89%
YoY %	42.95%	36.13%	7.11%	0.90%	9.10%	29.59%	-	-
Horiz. %	297.33%	207.99%	152.79%	142.64%	141.38%	129.59%	100.00%	-
PBT	103,796	70,534	38,859	32,615	49,183	47,491	33,625	20.64%
YoY %	47.16%	81.51%	19.14%	-33.69%	3.56%	41.24%	-	-
Horiz. %	308.69%	209.77%	115.57%	97.00%	146.27%	141.24%	100.00%	-
Tax	-29,067	-14,259	-8,647	-11,031	-11,899	-13,956	-10,388	18.68%
YoY %	-103.85%	-64.90%	21.61%	7.29%	14.74%	-34.35%	-	-
Horiz. %	279.81%	137.26%	83.24%	106.19%	114.55%	134.35%	100.00%	-
NP	74,729	56,275	30,212	21,584	37,284	33,535	23,237	21.47%
YoY %	32.79%	86.27%	39.97%	-42.11%	11.18%	44.32%	-	-
Horiz. %	321.59%	242.18%	130.02%	92.89%	160.45%	144.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,729	56,275	30,212	21,584	37,284	33,535	23,237	21.47%
YoY %	32.79%	86.27%	39.97%	-42.11%	11.18%	44.32%	-	-
Horiz. %	321.59%	242.18%	130.02%	92.89%	160.45%	144.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	20.22%	22.25%	33.82%	24.19%	29.39%	30.89%	-
YoY %	38.48%	-9.12%	-34.21%	39.81%	-17.69%	-4.86%	-	-
Horiz. %	90.64%	65.46%	72.03%	109.49%	78.31%	95.14%	100.00%	-
Total Cost	311,456	213,875	168,232	163,685	146,340	134,774	106,646	19.53%
YoY %	45.63%	27.13%	2.78%	11.85%	8.58%	26.38%	-	-
Horiz. %	292.05%	200.55%	157.75%	153.48%	137.22%	126.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	413,174	397,006	366,384	368,120	372,176	220,981	276,014	6.94%
YoY %	4.07%	8.36%	-0.47%	-1.09%	68.42%	-19.94%	-	-
Horiz. %	149.69%	143.84%	132.74%	133.37%	134.84%	80.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	67,826	16,484	47,449	21,724	16,546	16,562	-
YoY %	-	311.47%	-65.26%	118.42%	31.29%	-0.10%	-	-
Horiz. %	-	409.53%	99.53%	286.49%	131.17%	99.90%	100.00%	-
Div Payout %	-	120.53%	54.56%	219.84%	58.27%	49.34%	71.27%	-
YoY %	-	120.91%	-75.18%	277.28%	18.10%	-30.77%	-	-
Horiz. %	-	169.12%	76.55%	308.46%	81.76%	69.23%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	413,174	397,006	366,384	368,120	372,176	220,981	276,014	6.94%
YoY %	4.07%	8.36%	-0.47%	-1.09%	68.42%	-19.94%	-	-
Horiz. %	149.69%	143.84%	132.74%	133.37%	134.84%	80.06%	100.00%	-
NOSH	874,258	875,427	834,588	856,095	865,526	220,981	138,007	35.98%
YoY %	-0.13%	4.89%	-2.51%	-1.09%	291.67%	60.12%	-	-
Horiz. %	633.49%	634.34%	604.74%	620.33%	627.16%	160.12%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	19.35%	20.83%	15.22%	11.65%	20.30%	19.92%	17.89%	-
YoY %	-7.11%	36.86%	30.64%	-42.61%	1.91%	11.35%	-	-
Horiz. %	108.16%	116.43%	85.08%	65.12%	113.47%	111.35%	100.00%	-
ROE	18.09%	14.17%	8.25%	5.86%	10.02%	15.18%	8.42%	-
YoY %	27.66%	71.76%	40.78%	-41.52%	-33.99%	80.29%	-	-
Horiz. %	214.85%	168.29%	97.98%	69.60%	119.00%	180.29%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	44.17	30.86	23.78	21.64	21.22	76.16	94.11	-11.83%
YoY %	43.13%	29.77%	9.89%	1.98%	-72.14%	-19.07%	-	-
Horiz. %	46.93%	32.79%	25.27%	22.99%	22.55%	80.93%	100.00%	-
EPS	8.55	6.43	3.62	2.52	4.31	15.18	16.84	-10.67%
YoY %	32.97%	77.62%	43.65%	-41.53%	-71.61%	-9.86%	-	-
Horiz. %	50.77%	38.18%	21.50%	14.96%	25.59%	90.14%	100.00%	-
DPS	0.00	7.75	2.00	5.50	2.51	7.49	12.00	-
YoY %	0.00%	287.50%	-63.64%	119.12%	-66.49%	-37.58%	-	-
Horiz. %	0.00%	64.58%	16.67%	45.83%	20.92%	62.42%	100.00%	-
NAPS	0.4726	0.4535	0.439	0.43	0.43	1.00	2.00	-21.35%
YoY %	4.21%	3.30%	2.09%	0.00%	-57.00%	-50.00%	-	-
Horiz. %	23.63%	22.68%	21.95%	21.50%	21.50%	50.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 856,095
RPS	45.52	31.84	23.39	21.84	21.65	19.84	15.31	19.89%
YoY %	42.96%	36.13%	7.10%	0.88%	9.12%	29.59%	-	-
Horiz. %	297.32%	207.97%	152.78%	142.65%	141.41%	129.59%	100.00%	-
EPS	8.81	6.63	3.56	2.54	4.39	3.95	2.74	21.46%
YoY %	32.88%	86.24%	40.16%	-42.14%	11.14%	44.16%	-	-
Horiz. %	321.53%	241.97%	129.93%	92.70%	160.22%	144.16%	100.00%	-
DPS	0.00	8.00	1.94	5.59	2.56	1.95	1.95	-
YoY %	0.00%	312.37%	-65.30%	118.36%	31.28%	0.00%	-	-
Horiz. %	0.00%	410.26%	99.49%	286.67%	131.28%	100.00%	100.00%	-
NAPS	0.487	0.468	0.4319	0.4339	0.4387	0.2605	0.3254	6.94%
YoY %	4.06%	8.36%	-0.46%	-1.09%	68.41%	-19.94%	-	-
Horiz. %	149.66%	143.82%	132.73%	133.34%	134.82%	80.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.85	0.69	0.50	0.48	0.46	0.36	0.43	-
P/RPS	1.92	2.24	2.10	2.22	2.17	0.47	0.46	26.86%
YoY %	-14.29%	6.67%	-5.41%	2.30%	361.70%	2.17%	-	-
Horiz. %	417.39%	486.96%	456.52%	482.61%	471.74%	102.17%	100.00%	-
P/EPS	9.94	10.73	13.81	19.04	10.68	2.37	2.55	25.42%
YoY %	-7.36%	-22.30%	-27.47%	78.28%	350.63%	-7.06%	-	-
Horiz. %	389.80%	420.78%	541.57%	746.67%	418.82%	92.94%	100.00%	-
EY	10.06	9.32	7.24	5.25	9.36	42.15	39.16	-20.25%
YoY %	7.94%	28.73%	37.90%	-43.91%	-77.79%	7.64%	-	-
Horiz. %	25.69%	23.80%	18.49%	13.41%	23.90%	107.64%	100.00%	-
DY	0.00	11.23	4.00	11.46	5.46	20.80	27.91	-
YoY %	0.00%	180.75%	-65.10%	109.89%	-73.75%	-25.47%	-	-
Horiz. %	0.00%	40.24%	14.33%	41.06%	19.56%	74.53%	100.00%	-
P/NAPS	1.80	1.52	1.14	1.12	1.07	0.36	0.22	41.90%
YoY %	18.42%	33.33%	1.79%	4.67%	197.22%	63.64%	-	-
Horiz. %	818.18%	690.91%	518.18%	509.09%	486.36%	163.64%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	23/11/07	17/11/06	23/11/05	29/11/04	05/11/03	31/10/02	-
Price	0.65	0.96	0.55	0.46	0.47	0.45	0.43	-
P/RPS	1.47	3.11	2.31	2.13	2.22	0.59	0.46	21.34%
YoY %	-52.73%	34.63%	8.45%	-4.05%	276.27%	28.26%	-	-
Horiz. %	319.57%	676.09%	502.17%	463.04%	482.61%	128.26%	100.00%	-
P/EPS	7.60	14.93	15.19	18.25	10.91	2.97	2.55	19.94%
YoY %	-49.10%	-1.71%	-16.77%	67.28%	267.34%	16.47%	-	-
Horiz. %	298.04%	585.49%	595.69%	715.69%	427.84%	116.47%	100.00%	-
EY	13.15	6.70	6.58	5.48	9.17	33.72	39.16	-16.61%
YoY %	96.27%	1.82%	20.07%	-40.24%	-72.81%	-13.89%	-	-
Horiz. %	33.58%	17.11%	16.80%	13.99%	23.42%	86.11%	100.00%	-
DY	0.00	8.07	3.64	11.96	5.34	16.64	27.91	-
YoY %	0.00%	121.70%	-69.57%	123.97%	-67.91%	-40.38%	-	-
Horiz. %	0.00%	28.91%	13.04%	42.85%	19.13%	59.62%	100.00%	-
P/NAPS	1.38	2.12	1.25	1.07	1.09	0.45	0.22	35.76%
YoY %	-34.91%	69.60%	16.82%	-1.83%	142.22%	104.55%	-	-
Horiz. %	627.27%	963.64%	568.18%	486.36%	495.45%	204.55%	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