[UNICO] QoQ TTM Result on 31-Mar-2001 [#4]

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	86,395	76,401	78,150	76,282	79,261	91,177	69,567	15.49%
YoY %	13.08%	-2.24%	2.45%	-3.76%	-13.07%	31.06%	-	-
Horiz. %	124.19%	109.82%	112.34%	109.65%	113.93%	131.06%	100.00%	-
PBT	12,580	9,236	9,734	8,838	8,966	13,591	9,885	17.38%
YoY %	36.21%	-5.12%	10.14%	-1.43%	-34.03%	37.49%	-	-
Horiz. %	127.26%	93.43%	98.47%	89.41%	90.70%	137.49%	100.00%	-
Tax	-3,793	-4,003	-4,302	-4,322	-4,450	-2,423	-1,181	117.21%
YoY %	5.25%	6.95%	0.46%	2.88%	-83.66%	-105.17%	-	-
Horiz. %	321.17%	338.95%	364.27%	365.96%	376.80%	205.17%	100.00%	-
NP	8,787	5,233	5,432	4,516	4,516	11,168	8,704	0.63%
YoY %	67.92%	-3.66%	20.28%	0.00%	-59.56%	28.31%	-	-
Horiz. %	100.95%	60.12%	62.41%	51.88%	51.88%	128.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,637	4,083	4,282	3,366	3,786	10,438	7,974	-2.83%
YoY %	87.04%	-4.65%	27.21%	-11.09%	-63.73%	30.90%	-	-
Horiz. %	95.77%	51.20%	53.70%	42.21%	47.48%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.15%	43.34%	44.20%	48.90%	49.63%	17.83%	11.95%	-
YoY %	-30.43%	-1.95%	-9.61%	-1.47%	178.35%	49.21%	-	-
Horiz. %	252.30%	362.68%	369.87%	409.21%	415.31%	149.21%	100.00%	-
Total Cost	77,608	71,168	72,718	71,766	74,745	80,009	60,863	17.53%
YoY %	9.05%	-2.13%	1.33%	-3.99%	-6.58%	31.46%	-	-
Horiz. %	127.51%	116.93%	119.48%	117.91%	122.81%	131.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,180	310,746	306,354	287,300	317,471	316,935	277,187	7.53%
YoY %	-0.50%	1.43%	6.63%	-9.50%	0.17%	14.34%	-	-
Horiz. %	111.54%	112.11%	110.52%	103.65%	114.53%	114.34%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	13,481	13,446	13,446	13,446	8,246	2,670	-	-
YoY %	0.26%	0.00%	0.00%	63.06%	208.84%	0.00%	-	-
Horiz. %	504.91%	503.60%	503.60%	503.60%	308.84%	100.00%	-	-
Div Payout %	176.53%	329.32%	314.01%	399.47%	217.80%	25.59%	-	-
YoY %	-46.40%	4.88%	-21.39%	83.41%	751.11%	0.00%	-	-
Horiz. %	689.84%	1,286.91%	1,227.08%	1,561.04%	851.11%	100.00%	-	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	309,180	310,746	306,354	287,300	317,471	316,935	277,187	7.53%
YoY %	-0.50%	1.43%	6.63%	-9.50%	0.17%	14.34%	-	-
Horiz. %	111.54%	112.11%	110.52%	103.65%	114.53%	114.34%	100.00%	-
NOSH	138,027	138,109	137,378	129,999	137,433	138,400	138,593	-0.27%
YoY %	-0.06%	0.53%	5.68%	-5.41%	-0.70%	-0.14%	-	-
Horiz. %	99.59%	99.65%	99.12%	93.80%	99.16%	99.86%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	10.17%	6.85%	6.95%	5.92%	5.70%	12.25%	12.51%	-
YoY %	48.47%	-1.44%	17.40%	3.86%	-53.47%	-2.08%	-	-
Horiz. %	81.29%	54.76%	55.56%	47.32%	45.56%	97.92%	100.00%	-
ROE	2.47%	1.31%	1.40%	1.17%	1.19%	3.29%	2.88%	-
YoY %	88.55%	-6.43%	19.66%	-1.68%	-63.83%	14.24%	-	-
Horiz. %	85.76%	45.49%	48.61%	40.62%	41.32%	114.24%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	62.59	55.32	56.89	58.68	57.67	65.88	50.19	15.81%
YoY %	13.14%	-2.76%	-3.05%	1.75%	-12.46%	31.26%	-	-
Horiz. %	124.71%	110.22%	113.35%	116.92%	114.90%	131.26%	100.00%	-
EPS	5.53	2.96	3.12	2.59	2.75	7.54	5.75	-2.56%
YoY %	86.82%	-5.13%	20.46%	-5.82%	-63.53%	31.13%	-	-
Horiz. %	96.17%	51.48%	54.26%	45.04%	47.83%	131.13%	100.00%	-
DPS	9.77	9.74	9.79	10.34	6.00	1.93	0.00	-
YoY %	0.31%	-0.51%	-5.32%	72.33%	210.88%	0.00%	-	-
Horiz. %	506.22%	504.66%	507.25%	535.75%	310.88%	100.00%	-	-
NAPS	2.24	2.25	2.23	2.21	2.31	2.29	2.00	7.82%
YoY %	-0.44%	0.90%	0.90%	-4.33%	0.87%	14.50%	-	-
Horiz. %	112.00%	112.50%	111.50%	110.50%	115.50%	114.50%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 129,999
RPS	10.18	9.01	9.21	8.99	9.34	10.75	8.20	15.46%
YoY %	12.99%	-2.17%	2.45%	-3.75%	-13.12%	31.10%	-	-
Horiz. %	124.15%	109.88%	112.32%	109.63%	113.90%	131.10%	100.00%	-
EPS	0.90	0.48	0.50	0.40	0.45	1.23	0.94	-2.84%
YoY %	87.50%	-4.00%	25.00%	-11.11%	-63.41%	30.85%	-	-
Horiz. %	95.74%	51.06%	53.19%	42.55%	47.87%	130.85%	100.00%	-
DPS	1.59	1.58	1.58	1.58	0.97	0.31	0.00	-
YoY %	0.63%	0.00%	0.00%	62.89%	212.90%	0.00%	-	-
Horiz. %	512.90%	509.68%	509.68%	509.68%	312.90%	100.00%	-	-
NAPS	0.3645	0.3663	0.3611	0.3387	0.3742	0.3736	0.3267	7.55%
YoY %	-0.49%	1.44%	6.61%	-9.49%	0.16%	14.36%	-	-
Horiz. %	111.57%	112.12%	110.53%	103.67%	114.54%	114.36%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	0.37	0.35	0.32	0.29	0.32	0.31	0.35	-
P/RPS	0.59	0.63	0.56	0.49	0.55	0.47	0.70	-10.74%
YoY %	-6.35%	12.50%	14.29%	-10.91%	17.02%	-32.86%	-	-
Horiz. %	84.29%	90.00%	80.00%	70.00%	78.57%	67.14%	100.00%	-
P/EPS	6.69	11.84	10.27	11.20	11.62	4.11	6.08	6.56%
YoY %	-43.50%	15.29%	-8.30%	-3.61%	182.73%	-32.40%	-	-
Horiz. %	110.03%	194.74%	168.91%	184.21%	191.12%	67.60%	100.00%	-
EY	14.95	8.45	9.74	8.93	8.61	24.33	16.44	-6.12%
YoY %	76.92%	-13.24%	9.07%	3.72%	-64.61%	47.99%	-	-
Horiz. %	90.94%	51.40%	59.25%	54.32%	52.37%	147.99%	100.00%	-
DY	26.40	27.82	30.59	35.67	18.75	6.22	0.00	-
YoY %	-5.10%	-9.06%	-14.24%	90.24%	201.45%	0.00%	-	-
Horiz. %	424.44%	447.27%	491.80%	573.47%	301.45%	100.00%	-	-
P/NAPS	0.17	0.16	0.14	0.13	0.14	0.14	0.18	-3.72%
YoY %	6.25%	14.29%	7.69%	-7.14%	0.00%	-22.22%	-	-
Horiz. %	94.44%	88.89%	77.78%	72.22%	77.78%	77.78%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/01/02	08/11/01	20/09/01	30/05/01	02/04/01	16/11/00	-	-
Price	0.37	0.34	0.35	0.32	0.28	0.31	0.00	-
P/RPS	0.59	0.61	0.62	0.55	0.49	0.47	0.00	-
YoY %	-3.28%	-1.61%	12.73%	12.24%	4.26%	0.00%	-	-
Horiz. %	125.53%	129.79%	131.91%	117.02%	104.26%	100.00%	-	-
P/EPS	6.69	11.50	11.23	12.36	10.16	4.11	0.00	-
YoY %	-41.83%	2.40%	-9.14%	21.65%	147.20%	0.00%	-	-
Horiz. %	162.77%	279.81%	273.24%	300.73%	247.20%	100.00%	-	-
EY	14.95	8.70	8.91	8.09	9.84	24.33	0.00	-
YoY %	71.84%	-2.36%	10.14%	-17.78%	-59.56%	0.00%	-	-
Horiz. %	61.45%	35.76%	36.62%	33.25%	40.44%	100.00%	-	-
DY	26.40	28.63	27.96	32.32	21.43	6.22	0.00	-
YoY %	-7.79%	2.40%	-13.49%	50.82%	244.53%	0.00%	-	-
Horiz. %	424.44%	460.29%	449.52%	519.61%	344.53%	100.00%	-	-
P/NAPS	0.17	0.15	0.16	0.14	0.12	0.14	0.00	-
YoY %	13.33%	-6.25%	14.29%	16.67%	-14.29%	0.00%	-	-
Horiz. %	121.43%	107.14%	114.29%	100.00%	85.71%	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