[UNICO] YoY TTM Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	239,184	325,280	335,723	222,564	179,181	192,558	179,173	4.93%
YoY %	-26.47%	-3.11%	50.84%	24.21%	-6.95%	7.47%	-	-
Horiz. %	133.49%	181.55%	187.37%	124.22%	100.00%	107.47%	100.00%	-
PBT	52,018	76,387	102,214	41,804	37,883	42,262	48,809	1.06%
YoY %	-31.90%	-25.27%	144.51%	10.35%	-10.36%	-13.41%	-	-
Horiz. %	106.57%	156.50%	209.42%	85.65%	77.61%	86.59%	100.00%	-
Tax	-12,717	-19,842	-25,487	-10,210	-8,439	-13,865	-11,721	1.36%
YoY %	35.91%	22.15%	-149.63%	-20.99%	39.13%	-18.29%	-	-
Horiz. %	108.50%	169.29%	217.45%	87.11%	72.00%	118.29%	100.00%	-
NP	39,301	56,545	76,727	31,594	29,444	28,397	37,088	0.97%
YoY %	-30.50%	-26.30%	142.85%	7.30%	3.69%	-23.43%	-	-
Horiz. %	105.97%	152.46%	206.88%	85.19%	79.39%	76.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,301	56,545	76,727	31,594	29,444	28,397	37,088	0.97%
YoY %	-30.50%	-26.30%	142.85%	7.30%	3.69%	-23.43%	-	-
Horiz. %	105.97%	152.46%	206.88%	85.19%	79.39%	76.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.45%	25.98%	24.93%	24.42%	22.28%	32.81%	24.01%	-
YoY %	-5.89%	4.21%	2.09%	9.61%	-32.09%	36.65%	-	-
Horiz. %	101.83%	108.20%	103.83%	101.71%	92.79%	136.65%	100.00%	-
Total Cost	199,883	268,735	258,996	190,970	149,737	164,161	142,085	5.85%
YoY %	-25.62%	3.76%	35.62%	27.54%	-8.79%	15.54%	-	-
Horiz. %	140.68%	189.14%	182.28%	134.41%	105.39%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,386	748,834	411,433	374,401	377,085	372,595	220,696	22.75%
YoY %	0.87%	82.01%	9.89%	-0.71%	1.21%	68.83%	-	-
Horiz. %	342.27%	339.31%	186.43%	169.65%	170.86%	168.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	34,602	17,307	35,017	32,809	16,484	60,559	7,728	28.36%
YoY %	99.93%	-50.58%	6.73%	99.04%	-72.78%	683.63%	-	-
Horiz. %	447.75%	223.95%	453.12%	424.55%	213.30%	783.63%	100.00%	-
Div Payout %	88.05%	30.61%	45.64%	103.85%	55.99%	213.26%	20.84%	-
YoY %	187.65%	-32.93%	-56.05%	85.48%	-73.75%	923.32%	-	-
Horiz. %	422.50%	146.88%	219.00%	498.32%	268.67%	1,023.32%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	755,386	748,834	411,433	374,401	377,085	372,595	220,696	22.75%
YoY %	0.87%	82.01%	9.89%	-0.71%	1.21%	68.83%	-	-
Horiz. %	342.27%	339.31%	186.43%	169.65%	170.86%	168.83%	100.00%	-
NOSH	863,495	861,025	875,204	818,720	824,230	866,499	220,696	25.51%
YoY %	0.29%	-1.62%	6.90%	-0.67%	-4.88%	292.62%	-	-
Horiz. %	391.26%	390.14%	396.57%	370.97%	373.47%	392.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	16.43%	17.38%	22.85%	14.20%	16.43%	14.75%	20.70%	-
YoY %	-5.47%	-23.94%	60.92%	-13.57%	11.39%	-28.74%	-	-
Horiz. %	79.37%	83.96%	110.39%	68.60%	79.37%	71.26%	100.00%	-
ROE	5.20%	7.55%	18.65%	8.44%	7.81%	7.62%	16.80%	-
YoY %	-31.13%	-59.52%	120.97%	8.07%	2.49%	-54.64%	-	-
Horiz. %	30.95%	44.94%	111.01%	50.24%	46.49%	45.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	27.70	37.78	38.36	27.18	21.74	22.22	81.19	-16.40%
YoY %	-26.68%	-1.51%	41.13%	25.02%	-2.16%	-72.63%	-	-
Horiz. %	34.12%	46.53%	47.25%	33.48%	26.78%	27.37%	100.00%	-
EPS	4.55	6.57	8.77	3.86	3.57	3.28	16.80	-19.55%
YoY %	-30.75%	-25.09%	127.20%	8.12%	8.84%	-80.48%	-	-
Horiz. %	27.08%	39.11%	52.20%	22.98%	21.25%	19.52%	100.00%	-
DPS	4.00	2.00	4.00	4.00	2.00	6.99	3.50	2.24%
YoY %	100.00%	-50.00%	0.00%	100.00%	-71.39%	99.71%	-	-
Horiz. %	114.29%	57.14%	114.29%	114.29%	57.14%	199.71%	100.00%	-
NAPS	0.8748	0.8697	0.4701	0.4573	0.4575	0.43	1.00	-2.20%
YoY %	0.59%	85.00%	2.80%	-0.04%	6.40%	-57.00%	-	-
Horiz. %	87.48%	86.97%	47.01%	45.73%	45.75%	43.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 818,720
RPS	28.19	38.34	39.57	26.24	21.12	22.70	21.12	4.92%
YoY %	-26.47%	-3.11%	50.80%	24.24%	-6.96%	7.48%	-	-
Horiz. %	133.48%	181.53%	187.36%	124.24%	100.00%	107.48%	100.00%	-
EPS	4.63	6.67	9.04	3.72	3.47	3.35	4.37	0.96%
YoY %	-30.58%	-26.22%	143.01%	7.20%	3.58%	-23.34%	-	-
Horiz. %	105.95%	152.63%	206.86%	85.13%	79.41%	76.66%	100.00%	-
DPS	4.08	2.04	4.13	3.87	1.94	7.14	0.91	28.39%
YoY %	100.00%	-50.61%	6.72%	99.48%	-72.83%	684.62%	-	-
Horiz. %	448.35%	224.18%	453.85%	425.27%	213.19%	784.62%	100.00%	-
NAPS	0.8904	0.8827	0.485	0.4413	0.4445	0.4392	0.2602	22.74%
YoY %	0.87%	82.00%	9.90%	-0.72%	1.21%	68.79%	-	-
Horiz. %	342.20%	339.24%	186.40%	169.60%	170.83%	168.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.93	0.60	1.02	0.55	0.49	0.46	2.00	-
P/RPS	3.36	1.59	2.66	2.02	2.25	2.07	2.46	5.33%
YoY %	111.32%	-40.23%	31.68%	-10.22%	8.70%	-15.85%	-	-
Horiz. %	136.59%	64.63%	108.13%	82.11%	91.46%	84.15%	100.00%	-
P/EPS	20.43	9.14	11.63	14.25	13.72	14.04	11.90	9.42%
YoY %	123.52%	-21.41%	-18.39%	3.86%	-2.28%	17.98%	-	-
Horiz. %	171.68%	76.81%	97.73%	119.75%	115.29%	117.98%	100.00%	-
EY	4.89	10.95	8.59	7.02	7.29	7.12	8.40	-8.61%
YoY %	-55.34%	27.47%	22.36%	-3.70%	2.39%	-15.24%	-	-
Horiz. %	58.21%	130.36%	102.26%	83.57%	86.79%	84.76%	100.00%	-
DY	4.30	3.33	3.92	7.27	4.08	15.19	1.75	16.15%
YoY %	29.13%	-15.05%	-46.08%	78.19%	-73.14%	768.00%	-	-
Horiz. %	245.71%	190.29%	224.00%	415.43%	233.14%	868.00%	100.00%	-
P/NAPS	1.06	0.69	2.17	1.20	1.07	1.07	2.00	-10.03%
YoY %	53.62%	-68.20%	80.83%	12.15%	0.00%	-46.50%	-	-
Horiz. %	53.00%	34.50%	108.50%	60.00%	53.50%	53.50%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	26/05/09	26/05/08	28/05/07	26/05/06	31/05/05	31/05/04	-
Price	0.94	0.75	1.06	0.58	0.50	0.44	1.84	-
P/RPS	3.39	1.99	2.76	2.13	2.30	1.98	2.27	6.90%
YoY %	70.35%	-27.90%	29.58%	-7.39%	16.16%	-12.78%	-	-
Horiz. %	149.34%	87.67%	121.59%	93.83%	101.32%	87.22%	100.00%	-
P/EPS	20.65	11.42	12.09	15.03	14.00	13.43	10.95	11.14%
YoY %	80.82%	-5.54%	-19.56%	7.36%	4.24%	22.65%	-	-
Horiz. %	188.58%	104.29%	110.41%	137.26%	127.85%	122.65%	100.00%	-
EY	4.84	8.76	8.27	6.65	7.14	7.45	9.13	-10.03%
YoY %	-44.75%	5.93%	24.36%	-6.86%	-4.16%	-18.40%	-	-
Horiz. %	53.01%	95.95%	90.58%	72.84%	78.20%	81.60%	100.00%	-
DY	4.26	2.67	3.77	6.90	4.00	15.88	1.90	14.39%
YoY %	59.55%	-29.18%	-45.36%	72.50%	-74.81%	735.79%	-	-
Horiz. %	224.21%	140.53%	198.42%	363.16%	210.53%	835.79%	100.00%	-
P/NAPS	1.07	0.86	2.25	1.27	1.09	1.02	1.84	-8.63%
YoY %	24.42%	-61.78%	77.17%	16.51%	6.86%	-44.57%	-	-
Horiz. %	58.15%	46.74%	122.28%	69.02%	59.24%	55.43%	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