[UNICO] YoY TTM Result on 30-Sep-2007 [#2]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	235,614	235,488	386,185	270,150	198,444	185,269	183,624	4.24%
YoY %	0.05%	-39.02%	42.95%	36.13%	7.11%	0.90%	-	-
Horiz. %	128.31%	128.24%	210.31%	147.12%	108.07%	100.90%	100.00%	-
PBT	60,476	47,156	103,796	70,534	38,859	32,615	49,183	3.50%
YoY %	28.25%	-54.57%	47.16%	81.51%	19.14%	-33.69%	-	-
Horiz. %	122.96%	95.88%	211.04%	143.41%	79.01%	66.31%	100.00%	-
Tax	-14,842	-12,113	-29,067	-14,259	-8,647	-11,031	-11,899	3.75%
YoY %	-22.53%	58.33%	-103.85%	-64.90%	21.61%	7.29%	-	-
Horiz. %	124.73%	101.80%	244.28%	119.83%	72.67%	92.71%	100.00%	-
NP	45,634	35,043	74,729	56,275	30,212	21,584	37,284	3.42%
YoY %	30.22%	-53.11%	32.79%	86.27%	39.97%	-42.11%	-	-
Horiz. %	122.40%	93.99%	200.43%	150.94%	81.03%	57.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,634	35,043	74,729	56,275	30,212	21,584	37,284	3.42%
YoY %	30.22%	-53.11%	32.79%	86.27%	39.97%	-42.11%	-	-
Horiz. %	122.40%	93.99%	200.43%	150.94%	81.03%	57.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	25.69%	28.00%	20.22%	22.25%	33.82%	24.19%	-
YoY %	-4.48%	-8.25%	38.48%	-9.12%	-34.21%	39.81%	-	-
Horiz. %	101.45%	106.20%	115.75%	83.59%	91.98%	139.81%	100.00%	-
Total Cost	189,980	200,445	311,456	213,875	168,232	163,685	146,340	4.44%
YoY %	-5.22%	-35.64%	45.63%	27.13%	2.78%	11.85%	-	-
Horiz. %	129.82%	136.97%	212.83%	146.15%	114.96%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,224	748,987	413,174	397,006	366,384	368,120	372,176	13.17%
YoY %	4.44%	81.28%	4.07%	8.36%	-0.47%	-1.09%	-	-
Horiz. %	210.18%	201.25%	111.02%	106.67%	98.44%	98.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	34,602	17,307	-	67,826	16,484	47,449	21,724	8.06%
YoY %	99.93%	0.00%	-	311.47%	-65.26%	118.42%	-	-
Horiz. %	159.28%	79.67%	-	312.22%	75.88%	218.42%	100.00%	-
Div Payout %	75.83%	49.39%	-	120.53%	54.56%	219.84%	58.27%	-
YoY %	53.53%	0.00%	-	120.91%	-75.18%	277.28%	-	-
Horiz. %	130.14%	84.76%	-	206.85%	93.63%	377.28%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	782,224	748,987	413,174	397,006	366,384	368,120	372,176	13.17%
YoY %	4.44%	81.28%	4.07%	8.36%	-0.47%	-1.09%	-	-
Horiz. %	210.18%	201.25%	111.02%	106.67%	98.44%	98.91%	100.00%	-
NOSH	865,100	865,181	874,258	875,427	834,588	856,095	865,526	-0.00%
YoY %	-0.01%	-1.04%	-0.13%	4.89%	-2.51%	-1.09%	-	-
Horiz. %	99.95%	99.96%	101.01%	101.14%	96.43%	98.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	19.37%	14.88%	19.35%	20.83%	15.22%	11.65%	20.30%	-
YoY %	30.17%	-23.10%	-7.11%	36.86%	30.64%	-42.61%	-	-
Horiz. %	95.42%	73.30%	95.32%	102.61%	74.98%	57.39%	100.00%	-
ROE	5.83%	4.68%	18.09%	14.17%	8.25%	5.86%	10.02%	-
YoY %	24.57%	-74.13%	27.66%	71.76%	40.78%	-41.52%	-	-
Horiz. %	58.18%	46.71%	180.54%	141.42%	82.34%	58.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	27.24	27.22	44.17	30.86	23.78	21.64	21.22	4.24%
YoY %	0.07%	-38.37%	43.13%	29.77%	9.89%	1.98%	-	-
Horiz. %	128.37%	128.28%	208.15%	145.43%	112.06%	101.98%	100.00%	-
EPS	5.27	4.05	8.55	6.43	3.62	2.52	4.31	3.40%
YoY %	30.12%	-52.63%	32.97%	77.62%	43.65%	-41.53%	-	-
Horiz. %	122.27%	93.97%	198.38%	149.19%	83.99%	58.47%	100.00%	-
DPS	4.00	2.00	0.00	7.75	2.00	5.50	2.51	8.07%
YoY %	100.00%	0.00%	0.00%	287.50%	-63.64%	119.12%	-	-
Horiz. %	159.36%	79.68%	0.00%	308.76%	79.68%	219.12%	100.00%	-
NAPS	0.9042	0.8657	0.4726	0.4535	0.439	0.43	0.43	13.18%
YoY %	4.45%	83.18%	4.21%	3.30%	2.09%	0.00%	-	-
Horiz. %	210.28%	201.33%	109.91%	105.47%	102.09%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 875,427
RPS	27.77	27.76	45.52	31.84	23.39	21.84	21.65	4.23%
YoY %	0.04%	-39.02%	42.96%	36.13%	7.10%	0.88%	-	-
Horiz. %	128.27%	128.22%	210.25%	147.07%	108.04%	100.88%	100.00%	-
EPS	5.38	4.13	8.81	6.63	3.56	2.54	4.39	3.44%
YoY %	30.27%	-53.12%	32.88%	86.24%	40.16%	-42.14%	-	-
Horiz. %	122.55%	94.08%	200.68%	151.03%	81.09%	57.86%	100.00%	-
DPS	4.08	2.04	0.00	8.00	1.94	5.59	2.56	8.07%
YoY %	100.00%	0.00%	0.00%	312.37%	-65.30%	118.36%	-	-
Horiz. %	159.38%	79.69%	0.00%	312.50%	75.78%	218.36%	100.00%	-
NAPS	0.9221	0.8829	0.487	0.468	0.4319	0.4339	0.4387	13.17%
YoY %	4.44%	81.29%	4.06%	8.36%	-0.46%	-1.09%	-	-
Horiz. %	210.19%	201.25%	111.01%	106.68%	98.45%	98.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.09	0.80	0.85	0.69	0.50	0.48	0.46	-
P/RPS	4.00	2.94	1.92	2.24	2.10	2.22	2.17	10.72%
YoY %	36.05%	53.12%	-14.29%	6.67%	-5.41%	2.30%	-	-
Horiz. %	184.33%	135.48%	88.48%	103.23%	96.77%	102.30%	100.00%	-
P/EPS	20.66	19.75	9.94	10.73	13.81	19.04	10.68	11.61%
YoY %	4.61%	98.69%	-7.36%	-22.30%	-27.47%	78.28%	-	-
Horiz. %	193.45%	184.93%	93.07%	100.47%	129.31%	178.28%	100.00%	-
EY	4.84	5.06	10.06	9.32	7.24	5.25	9.36	-10.40%
YoY %	-4.35%	-49.70%	7.94%	28.73%	37.90%	-43.91%	-	-
Horiz. %	51.71%	54.06%	107.48%	99.57%	77.35%	56.09%	100.00%	-
DY	3.67	2.50	0.00	11.23	4.00	11.46	5.46	-6.40%
YoY %	46.80%	0.00%	0.00%	180.75%	-65.10%	109.89%	-	-
Horiz. %	67.22%	45.79%	0.00%	205.68%	73.26%	209.89%	100.00%	-
P/NAPS	1.21	0.92	1.80	1.52	1.14	1.12	1.07	2.06%
YoY %	31.52%	-48.89%	18.42%	33.33%	1.79%	4.67%	-	-
Horiz. %	113.08%	85.98%	168.22%	142.06%	106.54%	104.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	20/11/09	24/11/08	23/11/07	17/11/06	23/11/05	29/11/04	-
Price	1.07	0.80	0.65	0.96	0.55	0.46	0.47	-
P/RPS	3.93	2.94	1.47	3.11	2.31	2.13	2.22	9.98%
YoY %	33.67%	100.00%	-52.73%	34.63%	8.45%	-4.05%	-	-
Horiz. %	177.03%	132.43%	66.22%	140.09%	104.05%	95.95%	100.00%	-
P/EPS	20.28	19.75	7.60	14.93	15.19	18.25	10.91	10.88%
YoY %	2.68%	159.87%	-49.10%	-1.71%	-16.77%	67.28%	-	-
Horiz. %	185.88%	181.03%	69.66%	136.85%	139.23%	167.28%	100.00%	-
EY	4.93	5.06	13.15	6.70	6.58	5.48	9.17	-9.82%
YoY %	-2.57%	-61.52%	96.27%	1.82%	20.07%	-40.24%	-	-
Horiz. %	53.76%	55.18%	143.40%	73.06%	71.76%	59.76%	100.00%	-
DY	3.74	2.50	0.00	8.07	3.64	11.96	5.34	-5.76%
YoY %	49.60%	0.00%	0.00%	121.70%	-69.57%	123.97%	-	-
Horiz. %	70.04%	46.82%	0.00%	151.12%	68.16%	223.97%	100.00%	-
P/NAPS	1.18	0.92	1.38	2.12	1.25	1.07	1.09	1.33%
YoY %	28.26%	-33.33%	-34.91%	69.60%	16.82%	-1.83%	-	-
Horiz. %	108.26%	84.40%	126.61%	194.50%	114.68%	98.17%	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