[UNICO] QoQ TTM Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	335,723	305,646	270,150	236,491	222,564	210,832	198,444	41.93%
YoY %	9.84%	13.14%	14.23%	6.26%	5.56%	6.24%	-	-
Horiz. %	169.18%	154.02%	136.13%	119.17%	112.15%	106.24%	100.00%	-
PBT	102,214	84,393	70,534	56,612	41,804	36,663	38,859	90.43%
YoY %	21.12%	19.65%	24.59%	35.42%	14.02%	-5.65%	-	-
Horiz. %	263.04%	217.18%	181.51%	145.69%	107.58%	94.35%	100.00%	-
Tax	-25,487	-17,779	-14,259	-10,664	-10,210	-7,824	-8,647	105.43%
YoY %	-43.35%	-24.69%	-33.71%	-4.45%	-30.50%	9.52%	-	-
Horiz. %	294.75%	205.61%	164.90%	123.33%	118.08%	90.48%	100.00%	-
NP	76,727	66,614	56,275	45,948	31,594	28,839	30,212	86.03%
YoY %	15.18%	18.37%	22.48%	45.43%	9.55%	-4.54%	-	-
Horiz. %	253.96%	220.49%	186.27%	152.09%	104.57%	95.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,727	66,614	56,275	45,948	31,594	28,839	30,212	86.03%
YoY %	15.18%	18.37%	22.48%	45.43%	9.55%	-4.54%	-	-
Horiz. %	253.96%	220.49%	186.27%	152.09%	104.57%	95.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	21.07%	20.22%	18.84%	24.42%	21.34%	22.25%	-
YoY %	18.32%	4.20%	7.32%	-22.85%	14.43%	-4.09%	-	-
Horiz. %	112.04%	94.70%	90.88%	84.67%	109.75%	95.91%	100.00%	-
Total Cost	258,996	239,032	213,875	190,543	190,970	181,993	168,232	33.29%
YoY %	8.35%	11.76%	12.25%	-0.22%	4.93%	8.18%	-	-
Horiz. %	153.95%	142.08%	127.13%	113.26%	113.52%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	411,433	392,472	397,006	383,773	374,401	371,807	366,384	8.03%
YoY %	4.83%	-1.14%	3.45%	2.50%	0.70%	1.48%	-	-
Horiz. %	112.30%	107.12%	108.36%	104.75%	102.19%	101.48%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	35,017	55,485	67,826	32,809	32,809	12,341	16,484	65.17%
YoY %	-36.89%	-18.20%	106.73%	0.00%	165.85%	-25.13%	-	-
Horiz. %	212.43%	336.60%	411.47%	199.04%	199.04%	74.87%	100.00%	-
Div Payout %	45.64%	83.29%	120.53%	71.41%	103.85%	42.79%	54.56%	-
YoY %	-45.20%	-30.90%	68.79%	-31.24%	142.70%	-21.57%	-	-
Horiz. %	83.65%	152.66%	220.91%	130.88%	190.34%	78.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	411,433	392,472	397,006	383,773	374,401	371,807	366,384	8.03%
YoY %	4.83%	-1.14%	3.45%	2.50%	0.70%	1.48%	-	-
Horiz. %	112.30%	107.12%	108.36%	104.75%	102.19%	101.48%	100.00%	-
NOSH	875,204	874,103	875,427	849,243	818,720	822,765	834,588	3.21%
YoY %	0.13%	-0.15%	3.08%	3.73%	-0.49%	-1.42%	-	-
Horiz. %	104.87%	104.73%	104.89%	101.76%	98.10%	98.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	22.85%	21.79%	20.83%	19.43%	14.20%	13.68%	15.22%	-
YoY %	4.86%	4.61%	7.21%	36.83%	3.80%	-10.12%	-	-
Horiz. %	150.13%	143.17%	136.86%	127.66%	93.30%	89.88%	100.00%	-
ROE	18.65%	16.97%	14.17%	11.97%	8.44%	7.76%	8.25%	-
YoY %	9.90%	19.76%	18.38%	41.82%	8.76%	-5.94%	-	-
Horiz. %	226.06%	205.70%	171.76%	145.09%	102.30%	94.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	38.36	34.97	30.86	27.85	27.18	25.62	23.78	37.50%
YoY %	9.69%	13.32%	10.81%	2.47%	6.09%	7.74%	-	-
Horiz. %	161.31%	147.06%	129.77%	117.12%	114.30%	107.74%	100.00%	-
EPS	8.77	7.62	6.43	5.41	3.86	3.51	3.62	80.28%
YoY %	15.09%	18.51%	18.85%	40.16%	9.97%	-3.04%	-	-
Horiz. %	242.27%	210.50%	177.62%	149.45%	106.63%	96.96%	100.00%	-
DPS	4.00	6.35	7.75	3.86	4.00	1.50	2.00	58.67%
YoY %	-37.01%	-18.06%	100.78%	-3.50%	166.67%	-25.00%	-	-
Horiz. %	200.00%	317.50%	387.50%	193.00%	200.00%	75.00%	100.00%	-
NAPS	0.4701	0.449	0.4535	0.4519	0.4573	0.4519	0.439	4.66%
YoY %	4.70%	-0.99%	0.35%	-1.18%	1.19%	2.94%	-	-
Horiz. %	107.08%	102.28%	103.30%	102.94%	104.17%	102.94%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 849,243
RPS	39.57	36.03	31.84	27.88	26.24	24.85	23.39	41.93%
YoY %	9.83%	13.16%	14.20%	6.25%	5.59%	6.24%	-	-
Horiz. %	169.17%	154.04%	136.13%	119.20%	112.18%	106.24%	100.00%	-
EPS	9.04	7.85	6.63	5.42	3.72	3.40	3.56	86.02%
YoY %	15.16%	18.40%	22.32%	45.70%	9.41%	-4.49%	-	-
Horiz. %	253.93%	220.51%	186.24%	152.25%	104.49%	95.51%	100.00%	-
DPS	4.13	6.54	8.00	3.87	3.87	1.45	1.94	65.41%
YoY %	-36.85%	-18.25%	106.72%	0.00%	166.90%	-25.26%	-	-
Horiz. %	212.89%	337.11%	412.37%	199.48%	199.48%	74.74%	100.00%	-
NAPS	0.485	0.4626	0.468	0.4524	0.4413	0.4383	0.4319	8.02%
YoY %	4.84%	-1.15%	3.45%	2.52%	0.68%	1.48%	-	-
Horiz. %	112.29%	107.11%	108.36%	104.75%	102.18%	101.48%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.02	1.12	0.69	0.64	0.55	0.57	0.50	-
P/RPS	2.66	3.20	2.24	2.30	2.02	2.22	2.10	17.05%
YoY %	-16.87%	42.86%	-2.61%	13.86%	-9.01%	5.71%	-	-
Horiz. %	126.67%	152.38%	106.67%	109.52%	96.19%	105.71%	100.00%	-
P/EPS	11.63	14.70	10.73	11.83	14.25	16.26	13.81	-10.81%
YoY %	-20.88%	37.00%	-9.30%	-16.98%	-12.36%	17.74%	-	-
Horiz. %	84.21%	106.44%	77.70%	85.66%	103.19%	117.74%	100.00%	-
EY	8.59	6.80	9.32	8.45	7.02	6.15	7.24	12.06%
YoY %	26.32%	-27.04%	10.30%	20.37%	14.15%	-15.06%	-	-
Horiz. %	118.65%	93.92%	128.73%	116.71%	96.96%	84.94%	100.00%	-
DY	3.92	5.67	11.23	6.04	7.27	2.63	4.00	-1.33%
YoY %	-30.86%	-49.51%	85.93%	-16.92%	176.43%	-34.25%	-	-
Horiz. %	98.00%	141.75%	280.75%	151.00%	181.75%	65.75%	100.00%	-
P/NAPS	2.17	2.49	1.52	1.42	1.20	1.26	1.14	53.53%
YoY %	-12.85%	63.82%	7.04%	18.33%	-4.76%	10.53%	-	-
Horiz. %	190.35%	218.42%	133.33%	124.56%	105.26%	110.53%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	25/02/08	23/11/07	24/08/07	28/05/07	13/02/07	17/11/06	-
Price	1.06	1.04	0.96	0.62	0.58	0.56	0.55	-
P/RPS	2.76	2.97	3.11	2.23	2.13	2.19	2.31	12.58%
YoY %	-7.07%	-4.50%	39.46%	4.69%	-2.74%	-5.19%	-	-
Horiz. %	119.48%	128.57%	134.63%	96.54%	92.21%	94.81%	100.00%	-
P/EPS	12.09	13.65	14.93	11.46	15.03	15.98	15.19	-14.10%
YoY %	-11.43%	-8.57%	30.28%	-23.75%	-5.94%	5.20%	-	-
Horiz. %	79.59%	89.86%	98.29%	75.44%	98.95%	105.20%	100.00%	-
EY	8.27	7.33	6.70	8.73	6.65	6.26	6.58	16.44%
YoY %	12.82%	9.40%	-23.25%	31.28%	6.23%	-4.86%	-	-
Horiz. %	125.68%	111.40%	101.82%	132.67%	101.06%	95.14%	100.00%	-
DY	3.77	6.10	8.07	6.23	6.90	2.68	3.64	2.36%
YoY %	-38.20%	-24.41%	29.53%	-9.71%	157.46%	-26.37%	-	-
Horiz. %	103.57%	167.58%	221.70%	171.15%	189.56%	73.63%	100.00%	-
P/NAPS	2.25	2.32	2.12	1.37	1.27	1.24	1.25	47.91%
YoY %	-3.02%	9.43%	54.74%	7.87%	2.42%	-0.80%	-	-
Horiz. %	180.00%	185.60%	169.60%	109.60%	101.60%	99.20%	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