[UNICO] QoQ TTM Result on 30-Jun-2006 [#1]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	222,564	210,832	198,444	187,936	179,181	178,084	185,269	13.01%
YoY %	5.56%	6.24%	5.59%	4.89%	0.62%	-3.88%	-	-
Horiz. %	120.13%	113.80%	107.11%	101.44%	96.71%	96.12%	100.00%	-
PBT	41,804	36,663	38,859	41,549	37,883	37,683	32,615	18.01%
YoY %	14.02%	-5.65%	-6.47%	9.68%	0.53%	15.54%	-	-
Horiz. %	128.17%	112.41%	119.14%	127.39%	116.15%	115.54%	100.00%	-
Tax	-10,210	-7,824	-8,647	-9,442	-8,439	-10,792	-11,031	-5.02%
YoY %	-30.50%	9.52%	8.42%	-11.89%	21.80%	2.17%	-	-
Horiz. %	92.56%	70.93%	78.39%	85.60%	76.50%	97.83%	100.00%	-
NP	31,594	28,839	30,212	32,107	29,444	26,891	21,584	28.94%
YoY %	9.55%	-4.54%	-5.90%	9.04%	9.49%	24.59%	-	-
Horiz. %	146.38%	133.61%	139.97%	148.75%	136.42%	124.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,594	28,839	30,212	32,107	29,444	26,891	21,584	28.94%
YoY %	9.55%	-4.54%	-5.90%	9.04%	9.49%	24.59%	-	-
Horiz. %	146.38%	133.61%	139.97%	148.75%	136.42%	124.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	21.34%	22.25%	22.72%	22.28%	28.64%	33.82%	-
YoY %	14.43%	-4.09%	-2.07%	1.97%	-22.21%	-15.32%	-	-
Horiz. %	72.21%	63.10%	65.79%	67.18%	65.88%	84.68%	100.00%	-
Total Cost	190,970	181,993	168,232	155,829	149,737	151,193	163,685	10.83%
YoY %	4.93%	8.18%	7.96%	4.07%	-0.96%	-7.63%	-	-
Horiz. %	116.67%	111.18%	102.78%	95.20%	91.48%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,401	371,807	366,384	367,073	377,085	384,502	368,120	1.13%
YoY %	0.70%	1.48%	-0.19%	-2.66%	-1.93%	4.45%	-	-
Horiz. %	101.71%	101.00%	99.53%	99.72%	102.44%	104.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	32,809	12,341	16,484	16,484	16,484	30,327	47,449	-21.82%
YoY %	165.85%	-25.13%	0.00%	0.00%	-45.65%	-36.09%	-	-
Horiz. %	69.15%	26.01%	34.74%	34.74%	34.74%	63.91%	100.00%	-
Div Payout %	103.85%	42.79%	54.56%	51.34%	55.99%	112.78%	219.84%	-
YoY %	142.70%	-21.57%	6.27%	-8.31%	-50.35%	-48.70%	-	-
Horiz. %	47.24%	19.46%	24.82%	23.35%	25.47%	51.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	374,401	371,807	366,384	367,073	377,085	384,502	368,120	1.13%
YoY %	0.70%	1.48%	-0.19%	-2.66%	-1.93%	4.45%	-	-
Horiz. %	101.71%	101.00%	99.53%	99.72%	102.44%	104.45%	100.00%	-
NOSH	818,720	822,765	834,588	825,070	824,230	842,467	856,095	-2.93%
YoY %	-0.49%	-1.42%	1.15%	0.10%	-2.16%	-1.59%	-	-
Horiz. %	95.63%	96.11%	97.49%	96.38%	96.28%	98.41%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	14.20%	13.68%	15.22%	17.08%	16.43%	15.10%	11.65%	-
YoY %	3.80%	-10.12%	-10.89%	3.96%	8.81%	29.61%	-	-
Horiz. %	121.89%	117.42%	130.64%	146.61%	141.03%	129.61%	100.00%	-
ROE	8.44%	7.76%	8.25%	8.75%	7.81%	6.99%	5.86%	-
YoY %	8.76%	-5.94%	-5.71%	12.04%	11.73%	19.28%	-	-
Horiz. %	144.03%	132.42%	140.78%	149.32%	133.28%	119.28%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	27.18	25.62	23.78	22.78	21.74	21.14	21.64	16.42%
YoY %	6.09%	7.74%	4.39%	4.78%	2.84%	-2.31%	-	-
Horiz. %	125.60%	118.39%	109.89%	105.27%	100.46%	97.69%	100.00%	-
EPS	3.86	3.51	3.62	3.89	3.57	3.19	2.52	32.91%
YoY %	9.97%	-3.04%	-6.94%	8.96%	11.91%	26.59%	-	-
Horiz. %	153.17%	139.29%	143.65%	154.37%	141.67%	126.59%	100.00%	-
DPS	4.00	1.50	2.00	2.00	2.00	3.60	5.50	-19.14%
YoY %	166.67%	-25.00%	0.00%	0.00%	-44.44%	-34.55%	-	-
Horiz. %	72.73%	27.27%	36.36%	36.36%	36.36%	65.45%	100.00%	-
NAPS	0.4573	0.4519	0.439	0.4449	0.4575	0.4564	0.43	4.19%
YoY %	1.19%	2.94%	-1.33%	-2.75%	0.24%	6.14%	-	-
Horiz. %	106.35%	105.09%	102.09%	103.47%	106.40%	106.14%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 825,070
RPS	26.24	24.85	23.39	22.15	21.12	20.99	21.84	13.02%
YoY %	5.59%	6.24%	5.60%	4.88%	0.62%	-3.89%	-	-
Horiz. %	120.15%	113.78%	107.10%	101.42%	96.70%	96.11%	100.00%	-
EPS	3.72	3.40	3.56	3.78	3.47	3.17	2.54	28.99%
YoY %	9.41%	-4.49%	-5.82%	8.93%	9.46%	24.80%	-	-
Horiz. %	146.46%	133.86%	140.16%	148.82%	136.61%	124.80%	100.00%	-
DPS	3.87	1.45	1.94	1.94	1.94	3.57	5.59	-21.75%
YoY %	166.90%	-25.26%	0.00%	0.00%	-45.66%	-36.14%	-	-
Horiz. %	69.23%	25.94%	34.70%	34.70%	34.70%	63.86%	100.00%	-
NAPS	0.4413	0.4383	0.4319	0.4327	0.4445	0.4532	0.4339	1.13%
YoY %	0.68%	1.48%	-0.18%	-2.65%	-1.92%	4.45%	-	-
Horiz. %	101.71%	101.01%	99.54%	99.72%	102.44%	104.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	0.55	0.57	0.50	0.50	0.49	0.44	0.48	-
P/RPS	2.02	2.22	2.10	2.20	2.25	2.08	2.22	-6.10%
YoY %	-9.01%	5.71%	-4.55%	-2.22%	8.17%	-6.31%	-	-
Horiz. %	90.99%	100.00%	94.59%	99.10%	101.35%	93.69%	100.00%	-
P/EPS	14.25	16.26	13.81	12.85	13.72	13.78	19.04	-17.58%
YoY %	-12.36%	17.74%	7.47%	-6.34%	-0.44%	-27.63%	-	-
Horiz. %	74.84%	85.40%	72.53%	67.49%	72.06%	72.37%	100.00%	-
EY	7.02	6.15	7.24	7.78	7.29	7.25	5.25	21.39%
YoY %	14.15%	-15.06%	-6.94%	6.72%	0.55%	38.10%	-	-
Horiz. %	133.71%	117.14%	137.90%	148.19%	138.86%	138.10%	100.00%	-
DY	7.27	2.63	4.00	4.00	4.08	8.18	11.46	-26.19%
YoY %	176.43%	-34.25%	0.00%	-1.96%	-50.12%	-28.62%	-	-
Horiz. %	63.44%	22.95%	34.90%	34.90%	35.60%	71.38%	100.00%	-
P/NAPS	1.20	1.26	1.14	1.12	1.07	0.96	1.12	4.71%
YoY %	-4.76%	10.53%	1.79%	4.67%	11.46%	-14.29%	-	-
Horiz. %	107.14%	112.50%	101.79%	100.00%	95.54%	85.71%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/07	13/02/07	17/11/06	29/08/06	26/05/06	24/02/06	23/11/05	-
Price	0.58	0.56	0.55	0.51	0.50	0.47	0.46	-
P/RPS	2.13	2.19	2.31	2.24	2.30	2.22	2.13	0.00%
YoY %	-2.74%	-5.19%	3.12%	-2.61%	3.60%	4.23%	-	-
Horiz. %	100.00%	102.82%	108.45%	105.16%	107.98%	104.23%	100.00%	-
P/EPS	15.03	15.98	15.19	13.11	14.00	14.72	18.25	-12.14%
YoY %	-5.94%	5.20%	15.87%	-6.36%	-4.89%	-19.34%	-	-
Horiz. %	82.36%	87.56%	83.23%	71.84%	76.71%	80.66%	100.00%	-
EY	6.65	6.26	6.58	7.63	7.14	6.79	5.48	13.78%
YoY %	6.23%	-4.86%	-13.76%	6.86%	5.15%	23.91%	-	-
Horiz. %	121.35%	114.23%	120.07%	139.23%	130.29%	123.91%	100.00%	-
DY	6.90	2.68	3.64	3.92	4.00	7.66	11.96	-30.72%
YoY %	157.46%	-26.37%	-7.14%	-2.00%	-47.78%	-35.95%	-	-
Horiz. %	57.69%	22.41%	30.43%	32.78%	33.44%	64.05%	100.00%	-
P/NAPS	1.27	1.24	1.25	1.15	1.09	1.03	1.07	12.11%
YoY %	2.42%	-0.80%	8.70%	5.50%	5.83%	-3.74%	-	-
Horiz. %	118.69%	115.89%	116.82%	107.48%	101.87%	96.26%	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