[UNICO] YoY Annual (Unaudited) Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annual (Unaudited) Result
Revenue	246,899	239,184	325,281	335,723	222,564	179,232	192,559	4.22%
YoY %	3.23%	-26.47%	-3.11%	50.84%	24.18%	-6.92%	-	-
Horiz. %	128.22%	124.21%	168.93%	174.35%	115.58%	93.08%	100.00%	-
PBT	74,964	51,897	76,387	102,214	41,803	37,883	42,263	10.01%
YoY %	44.45%	-32.06%	-25.27%	144.51%	10.35%	-10.36%	-	-
Horiz. %	177.38%	122.80%	180.74%	241.85%	98.91%	89.64%	100.00%	-
Tax	-21,975	-12,688	-19,842	-25,487	-10,209	-8,440	-13,866	7.97%
YoY %	-73.20%	36.05%	22.15%	-149.65%	-20.96%	39.13%	-	-
Horiz. %	158.48%	91.50%	143.10%	183.81%	73.63%	60.87%	100.00%	-
NP	52,989	39,209	56,545	76,727	31,594	29,443	28,397	10.95%
YoY %	35.14%	-30.66%	-26.30%	142.85%	7.31%	3.68%	-	-
Horiz. %	186.60%	138.07%	199.12%	270.19%	111.26%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,989	39,209	56,545	76,727	31,594	29,443	28,397	10.95%
YoY %	35.14%	-30.66%	-26.30%	142.85%	7.31%	3.68%	-	-
Horiz. %	186.60%	138.07%	199.12%	270.19%	111.26%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.31%	24.45%	25.98%	24.93%	24.42%	22.28%	32.81%	-
YoY %	19.88%	-5.89%	4.21%	2.09%	9.61%	-32.09%	-	-
Horiz. %	89.33%	74.52%	79.18%	75.98%	74.43%	67.91%	100.00%	-
Total Cost	193,910	199,975	268,736	258,996	190,970	149,789	164,162	2.81%
YoY %	-3.03%	-25.59%	3.76%	35.62%	27.49%	-8.76%	-	-
Horiz. %	118.12%	121.82%	163.70%	157.77%	116.33%	91.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,792	782,333	756,358	408,024	377,230	387,073	371,146	13.54%
YoY %	1.72%	3.43%	85.37%	8.16%	-2.54%	4.29%	-	-
Horiz. %	214.41%	210.79%	203.79%	109.94%	101.64%	104.29%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	38,924	34,566	60,891	56,416	32,996	16,921	30,209	4.31%
YoY %	12.61%	-43.23%	7.93%	70.98%	95.00%	-43.99%	-	-
Horiz. %	128.85%	114.42%	201.57%	186.75%	109.23%	56.01%	100.00%	-
Div Payout %	73.46%	88.16%	107.69%	73.53%	104.44%	57.47%	106.38%	-
YoY %	-16.67%	-18.14%	46.46%	-29.60%	81.73%	-45.98%	-	-
Horiz. %	69.05%	82.87%	101.23%	69.12%	98.18%	54.02%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	795,792	782,333	756,358	408,024	377,230	387,073	371,146	13.54%
YoY %	1.72%	3.43%	85.37%	8.16%	-2.54%	4.29%	-	-
Horiz. %	214.41%	210.79%	203.79%	109.94%	101.64%	104.29%	100.00%	-
NOSH	864,991	864,170	869,877	867,952	824,908	846,063	863,130	0.03%
YoY %	0.10%	-0.66%	0.22%	5.22%	-2.50%	-1.98%	-	-
Horiz. %	100.22%	100.12%	100.78%	100.56%	95.57%	98.02%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	21.46%	16.39%	17.38%	22.85%	14.20%	16.43%	14.75%	-
YoY %	30.93%	-5.70%	-23.94%	60.92%	-13.57%	11.39%	-	-
Horiz. %	145.49%	111.12%	117.83%	154.92%	96.27%	111.39%	100.00%	-
ROE	6.66%	5.01%	7.48%	18.80%	8.38%	7.61%	7.65%	-
YoY %	32.93%	-33.02%	-60.21%	124.34%	10.12%	-0.52%	-	-
Horiz. %	87.06%	65.49%	97.78%	245.75%	109.54%	99.48%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	28.54	27.68	37.39	38.68	26.98	21.18	22.31	4.18%
YoY %	3.11%	-25.97%	-3.34%	43.37%	27.38%	-5.06%	-	-
Horiz. %	127.92%	124.07%	167.59%	173.38%	120.93%	94.94%	100.00%	-
EPS	6.13	4.53	6.50	8.84	3.83	3.48	3.29	10.92%
YoY %	35.32%	-30.31%	-26.47%	130.81%	10.06%	5.78%	-	-
Horiz. %	186.32%	137.69%	197.57%	268.69%	116.41%	105.78%	100.00%	-
DPS	4.50	4.00	7.00	6.50	4.00	2.00	3.50	4.27%
YoY %	12.50%	-42.86%	7.69%	62.50%	100.00%	-42.86%	-	-
Horiz. %	128.57%	114.29%	200.00%	185.71%	114.29%	57.14%	100.00%	-
NAPS	0.92	0.9053	0.8695	0.4701	0.4573	0.4575	0.43	13.50%
YoY %	1.62%	4.12%	84.96%	2.80%	-0.04%	6.40%	-	-
Horiz. %	213.95%	210.53%	202.21%	109.33%	106.35%	106.40%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 875,204
RPS	29.10	28.19	38.34	39.57	26.24	21.13	22.70	4.22%
YoY %	3.23%	-26.47%	-3.11%	50.80%	24.18%	-6.92%	-	-
Horiz. %	128.19%	124.19%	168.90%	174.32%	115.59%	93.08%	100.00%	-
EPS	6.25	4.62	6.67	9.04	3.72	3.47	3.35	10.94%
YoY %	35.28%	-30.73%	-26.22%	143.01%	7.20%	3.58%	-	-
Horiz. %	186.57%	137.91%	199.10%	269.85%	111.04%	103.58%	100.00%	-
DPS	4.59	4.07	7.18	6.65	3.89	1.99	3.56	4.32%
YoY %	12.78%	-43.31%	7.97%	70.95%	95.48%	-44.10%	-	-
Horiz. %	128.93%	114.33%	201.69%	186.80%	109.27%	55.90%	100.00%	-
NAPS	0.9381	0.9222	0.8916	0.481	0.4447	0.4563	0.4375	13.54%
YoY %	1.72%	3.43%	85.36%	8.16%	-2.54%	4.30%	-	-
Horiz. %	214.42%	210.79%	203.79%	109.94%	101.65%	104.30%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.05	0.93	0.60	1.02	0.55	0.49	0.46	-
P/RPS	3.68	3.36	1.60	2.64	2.04	2.31	2.06	10.14%
YoY %	9.52%	110.00%	-39.39%	29.41%	-11.69%	12.14%	-	-
Horiz. %	178.64%	163.11%	77.67%	128.16%	99.03%	112.14%	100.00%	-
P/EPS	17.14	20.50	9.23	11.54	14.36	14.08	13.98	3.45%
YoY %	-16.39%	122.10%	-20.02%	-19.64%	1.99%	0.72%	-	-
Horiz. %	122.60%	146.64%	66.02%	82.55%	102.72%	100.72%	100.00%	-
EY	5.83	4.88	10.83	8.67	6.96	7.10	7.15	-3.34%
YoY %	19.47%	-54.94%	24.91%	24.57%	-1.97%	-0.70%	-	-
Horiz. %	81.54%	68.25%	151.47%	121.26%	97.34%	99.30%	100.00%	-
DY	4.29	4.30	11.67	6.37	7.27	4.08	7.61	-9.10%
YoY %	-0.23%	-63.15%	83.20%	-12.38%	78.19%	-46.39%	-	-
Horiz. %	56.37%	56.50%	153.35%	83.71%	95.53%	53.61%	100.00%	-
P/NAPS	1.14	1.03	0.69	2.17	1.20	1.07	1.07	1.06%
YoY %	10.68%	49.28%	-68.20%	80.83%	12.15%	0.00%	-	-
Horiz. %	106.54%	96.26%	64.49%	202.80%	112.15%	100.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	31/05/10	26/05/09	26/05/08	28/05/07	26/05/06	31/05/05	-
Price	1.01	0.94	0.75	1.06	0.58	0.50	0.44	-
P/RPS	3.54	3.40	2.01	2.74	2.15	2.36	1.97	10.25%
YoY %	4.12%	69.15%	-26.64%	27.44%	-8.90%	19.80%	-	-
Horiz. %	179.70%	172.59%	102.03%	139.09%	109.14%	119.80%	100.00%	-
P/EPS	16.49	20.72	11.54	11.99	15.14	14.37	13.37	3.55%
YoY %	-20.42%	79.55%	-3.75%	-20.81%	5.36%	7.48%	-	-
Horiz. %	123.34%	154.97%	86.31%	89.68%	113.24%	107.48%	100.00%	-
EY	6.07	4.83	8.67	8.34	6.60	6.96	7.48	-3.41%
YoY %	25.67%	-44.29%	3.96%	26.36%	-5.17%	-6.95%	-	-
Horiz. %	81.15%	64.57%	115.91%	111.50%	88.24%	93.05%	100.00%	-
DY	4.46	4.26	9.33	6.13	6.90	4.00	7.95	-9.18%
YoY %	4.69%	-54.34%	52.20%	-11.16%	72.50%	-49.69%	-	-
Horiz. %	56.10%	53.58%	117.36%	77.11%	86.79%	50.31%	100.00%	-
P/NAPS	1.10	1.04	0.86	2.25	1.27	1.09	1.02	1.26%
YoY %	5.77%	20.93%	-61.78%	77.17%	16.51%	6.86%	-	-
Horiz. %	107.84%	101.96%	84.31%	220.59%	124.51%	106.86%	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