[UNICO] QoQ TTM Result on 31-Mar-2004 [#4]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	186,777	183,624	182,653	179,173	178,157	168,309	159,154	11.20%
YoY %	1.72%	0.53%	1.94%	0.57%	5.85%	5.75%	-	-
Horiz. %	117.36%	115.38%	114.76%	112.58%	111.94%	105.75%	100.00%	-
PBT	45,611	49,183	46,193	48,809	49,962	47,491	43,351	3.43%
YoY %	-7.26%	6.47%	-5.36%	-2.31%	5.20%	9.55%	-	-
Horiz. %	105.21%	113.45%	106.56%	112.59%	115.25%	109.55%	100.00%	-
Tax	-14,300	-11,899	-10,989	-11,721	-12,794	-13,956	-13,067	6.16%
YoY %	-20.18%	-8.28%	6.25%	8.39%	8.33%	-6.80%	-	-
Horiz. %	109.44%	91.06%	84.10%	89.70%	97.91%	106.80%	100.00%	-
NP	31,311	37,284	35,204	37,088	37,168	33,535	30,284	2.23%
YoY %	-16.02%	5.91%	-5.08%	-0.22%	10.83%	10.74%	-	-
Horiz. %	103.39%	123.11%	116.25%	122.47%	122.73%	110.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,311	37,284	35,204	37,088	37,168	33,535	30,284	2.23%
YoY %	-16.02%	5.91%	-5.08%	-0.22%	10.83%	10.74%	-	-
Horiz. %	103.39%	123.11%	116.25%	122.47%	122.73%	110.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.35%	24.19%	23.79%	24.01%	25.61%	29.39%	30.14%	-
YoY %	29.60%	1.68%	-0.92%	-6.25%	-12.86%	-2.49%	-	-
Horiz. %	104.01%	80.26%	78.93%	79.66%	84.97%	97.51%	100.00%	-
Total Cost	155,466	146,340	147,449	142,085	140,989	134,774	128,870	13.25%
YoY %	6.24%	-0.75%	3.78%	0.78%	4.61%	4.58%	-	-
Horiz. %	120.64%	113.56%	114.42%	110.25%	109.40%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,042	372,176	217,100	220,696	220,692	220,981	328,864	9.88%
YoY %	1.84%	71.43%	-1.63%	0.00%	-0.13%	-32.80%	-	-
Horiz. %	115.26%	113.17%	66.02%	67.11%	67.11%	67.20%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	34,646	21,724	7,728	7,728	16,546	16,546	21,512	37.20%
YoY %	59.48%	181.11%	0.00%	-53.29%	0.00%	-23.08%	-	-
Horiz. %	161.05%	100.99%	35.92%	35.92%	76.92%	76.92%	100.00%	-
Div Payout %	110.65%	58.27%	21.95%	20.84%	44.52%	49.34%	71.03%	-
YoY %	89.89%	165.47%	5.33%	-53.19%	-9.77%	-30.54%	-	-
Horiz. %	155.78%	82.04%	30.90%	29.34%	62.68%	69.46%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	379,042	372,176	217,100	220,696	220,692	220,981	328,864	9.88%
YoY %	1.84%	71.43%	-1.63%	0.00%	-0.13%	-32.80%	-	-
Horiz. %	115.26%	113.17%	66.02%	67.11%	67.11%	67.20%	100.00%	-
NOSH	861,460	865,526	220,800	220,696	220,692	220,981	220,714	146.87%
YoY %	-0.47%	292.00%	0.05%	0.00%	-0.13%	0.12%	-	-
Horiz. %	390.31%	392.15%	100.04%	99.99%	99.99%	100.12%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	16.76%	20.30%	19.27%	20.70%	20.86%	19.92%	19.03%	-
YoY %	-17.44%	5.35%	-6.91%	-0.77%	4.72%	4.68%	-	-
Horiz. %	88.07%	106.67%	101.26%	108.78%	109.62%	104.68%	100.00%	-
ROE	8.26%	10.02%	16.22%	16.80%	16.84%	15.18%	9.21%	-
YoY %	-17.56%	-38.22%	-3.45%	-0.24%	10.94%	64.82%	-	-
Horiz. %	89.69%	108.79%	176.11%	182.41%	182.84%	164.82%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	21.68	21.22	84.13	81.19	80.73	76.16	72.11	-54.95%
YoY %	2.17%	-74.78%	3.62%	0.57%	6.00%	5.62%	-	-
Horiz. %	30.07%	29.43%	116.67%	112.59%	111.95%	105.62%	100.00%	-
EPS	3.63	4.31	16.22	16.80	16.84	15.18	13.72	-58.62%
YoY %	-15.78%	-73.43%	-3.45%	-0.24%	10.94%	10.64%	-	-
Horiz. %	26.46%	31.41%	118.22%	122.45%	122.74%	110.64%	100.00%	-
DPS	4.02	2.51	3.50	3.50	7.50	7.49	9.75	-44.45%
YoY %	60.16%	-28.29%	0.00%	-53.33%	0.13%	-23.18%	-	-
Horiz. %	41.23%	25.74%	35.90%	35.90%	76.92%	76.82%	100.00%	-
NAPS	0.44	0.43	1.00	1.00	1.00	1.00	1.49	-55.49%
YoY %	2.33%	-57.00%	0.00%	0.00%	0.00%	-32.89%	-	-
Horiz. %	29.53%	28.86%	67.11%	67.11%	67.11%	67.11%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 220,696
RPS	22.02	21.65	21.53	21.12	21.00	19.84	18.76	11.21%
YoY %	1.71%	0.56%	1.94%	0.57%	5.85%	5.76%	-	-
Horiz. %	117.38%	115.41%	114.77%	112.58%	111.94%	105.76%	100.00%	-
EPS	3.69	4.39	4.15	4.37	4.38	3.95	3.57	2.21%
YoY %	-15.95%	5.78%	-5.03%	-0.23%	10.89%	10.64%	-	-
Horiz. %	103.36%	122.97%	116.25%	122.41%	122.69%	110.64%	100.00%	-
DPS	4.08	2.56	0.91	0.91	1.95	1.95	2.54	36.96%
YoY %	59.38%	181.32%	0.00%	-53.33%	0.00%	-23.23%	-	-
Horiz. %	160.63%	100.79%	35.83%	35.83%	76.77%	76.77%	100.00%	-
NAPS	0.4468	0.4387	0.2559	0.2602	0.2601	0.2605	0.3877	9.87%
YoY %	1.85%	71.43%	-1.65%	0.04%	-0.15%	-32.81%	-	-
Horiz. %	115.24%	113.15%	66.00%	67.11%	67.09%	67.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	0.47	0.46	1.80	2.00	0.51	0.36	0.34	-
P/RPS	2.17	2.17	2.14	2.46	0.63	0.47	0.47	175.99%
YoY %	0.00%	1.40%	-13.01%	290.48%	34.04%	0.00%	-	-
Horiz. %	461.70%	461.70%	455.32%	523.40%	134.04%	100.00%	100.00%	-
P/EPS	12.93	10.68	11.10	11.90	3.03	2.37	2.48	199.17%
YoY %	21.07%	-3.78%	-6.72%	292.74%	27.85%	-4.44%	-	-
Horiz. %	521.37%	430.65%	447.58%	479.84%	122.18%	95.56%	100.00%	-
EY	7.73	9.36	9.01	8.40	33.02	42.15	40.36	-66.60%
YoY %	-17.41%	3.88%	7.26%	-74.56%	-21.66%	4.44%	-	-
Horiz. %	19.15%	23.19%	22.32%	20.81%	81.81%	104.44%	100.00%	-
DY	8.56	5.46	1.94	1.75	14.71	20.80	28.67	-55.16%
YoY %	56.78%	181.44%	10.86%	-88.10%	-29.28%	-27.45%	-	-
Horiz. %	29.86%	19.04%	6.77%	6.10%	51.31%	72.55%	100.00%	-
P/NAPS	1.07	1.07	1.80	2.00	0.51	0.36	0.23	177.38%
YoY %	0.00%	-40.56%	-10.00%	292.16%	41.67%	56.52%	-	-
Horiz. %	465.22%	465.22%	782.61%	869.57%	221.74%	156.52%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	04/02/05	29/11/04	18/08/04	31/05/04	18/02/04	05/11/03	31/07/03	-
Price	0.46	0.47	0.46	1.84	0.48	0.45	0.35	-
P/RPS	2.12	2.22	0.55	2.27	0.59	0.59	0.49	164.34%
YoY %	-4.50%	303.64%	-75.77%	284.75%	0.00%	20.41%	-	-
Horiz. %	432.65%	453.06%	112.24%	463.27%	120.41%	120.41%	100.00%	-
P/EPS	12.66	10.91	2.84	10.95	2.85	2.97	2.55	189.61%
YoY %	16.04%	284.15%	-74.06%	284.21%	-4.04%	16.47%	-	-
Horiz. %	496.47%	427.84%	111.37%	429.41%	111.76%	116.47%	100.00%	-
EY	7.90	9.17	35.25	9.13	35.09	33.72	39.20	-65.45%
YoY %	-13.85%	-73.99%	286.09%	-73.98%	4.06%	-13.98%	-	-
Horiz. %	20.15%	23.39%	89.92%	23.29%	89.52%	86.02%	100.00%	-
DY	8.74	5.34	7.61	1.90	15.63	16.64	27.85	-53.65%
YoY %	63.67%	-29.83%	300.53%	-87.84%	-6.07%	-40.25%	-	-
Horiz. %	31.38%	19.17%	27.32%	6.82%	56.12%	59.75%	100.00%	-
P/NAPS	1.05	1.09	0.46	1.84	0.48	0.45	0.23	173.93%
YoY %	-3.67%	136.96%	-75.00%	283.33%	6.67%	95.65%	-	-
Horiz. %	456.52%	473.91%	200.00%	800.00%	208.70%	195.65%	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