[UNICO] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	239,184	325,281	335,723	222,564	179,232	192,559	179,173	4.93%
YoY %	-26.47%	-3.11%	50.84%	24.18%	-6.92%	7.47%	-	-
Horiz. %	133.49%	181.55%	187.37%	124.22%	100.03%	107.47%	100.00%	-
PBT	51,897	76,387	102,214	41,803	37,883	42,263	48,809	1.02%
YoY %	-32.06%	-25.27%	144.51%	10.35%	-10.36%	-13.41%	-	-
Horiz. %	106.33%	156.50%	209.42%	85.65%	77.61%	86.59%	100.00%	-
Tax	-12,688	-19,842	-25,487	-10,209	-8,440	-13,866	-10,561	3.10%
YoY %	36.05%	22.15%	-149.65%	-20.96%	39.13%	-31.29%	-	-
Horiz. %	120.14%	187.88%	241.33%	96.67%	79.92%	131.29%	100.00%	-
NP	39,209	56,545	76,727	31,594	29,443	28,397	38,248	0.41%
YoY %	-30.66%	-26.30%	142.85%	7.31%	3.68%	-25.76%	-	-
Horiz. %	102.51%	147.84%	200.60%	82.60%	76.98%	74.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,209	56,545	76,727	31,594	29,443	28,397	38,248	0.41%
YoY %	-30.66%	-26.30%	142.85%	7.31%	3.68%	-25.76%	-	-
Horiz. %	102.51%	147.84%	200.60%	82.60%	76.98%	74.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.45%	25.98%	24.93%	24.42%	22.28%	32.81%	21.64%	-
YoY %	-5.89%	4.21%	2.09%	9.61%	-32.09%	51.62%	-	-
Horiz. %	112.99%	120.06%	115.20%	112.85%	102.96%	151.62%	100.00%	-
Total Cost	199,975	268,736	258,996	190,970	149,789	164,162	140,925	6.00%
YoY %	-25.59%	3.76%	35.62%	27.49%	-8.76%	16.49%	-	-
Horiz. %	141.90%	190.69%	183.78%	135.51%	106.29%	116.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,333	756,358	408,024	377,230	387,073	371,146	92,142	42.80%
YoY %	3.43%	85.37%	8.16%	-2.54%	4.29%	302.80%	-	-
Horiz. %	849.05%	820.86%	442.82%	409.40%	420.08%	402.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	34,566	60,891	56,416	32,996	16,921	30,209	9,323	24.39%
YoY %	-43.23%	7.93%	70.98%	95.00%	-43.99%	224.03%	-	-
Horiz. %	370.76%	653.13%	605.13%	353.92%	181.50%	324.03%	100.00%	-
Div Payout %	88.16%	107.69%	73.53%	104.44%	57.47%	106.38%	24.38%	-
YoY %	-18.14%	46.46%	-29.60%	81.73%	-45.98%	336.34%	-	-
Horiz. %	361.61%	441.71%	301.60%	428.38%	235.73%	436.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	782,333	756,358	408,024	377,230	387,073	371,146	92,142	42.80%
YoY %	3.43%	85.37%	8.16%	-2.54%	4.29%	302.80%	-	-
Horiz. %	849.05%	820.86%	442.82%	409.40%	420.08%	402.80%	100.00%	-
NOSH	864,170	869,877	867,952	824,908	846,063	863,130	219,386	25.65%
YoY %	-0.66%	0.22%	5.22%	-2.50%	-1.98%	293.43%	-	-
Horiz. %	393.90%	396.51%	395.63%	376.01%	385.65%	393.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	16.39%	17.38%	22.85%	14.20%	16.43%	14.75%	21.35%	-
YoY %	-5.70%	-23.94%	60.92%	-13.57%	11.39%	-30.91%	-	-
Horiz. %	76.77%	81.41%	107.03%	66.51%	76.96%	69.09%	100.00%	-
ROE	5.01%	7.48%	18.80%	8.38%	7.61%	7.65%	41.51%	-
YoY %	-33.02%	-60.21%	124.34%	10.12%	-0.52%	-81.57%	-	-
Horiz. %	12.07%	18.02%	45.29%	20.19%	18.33%	18.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	27.68	37.39	38.68	26.98	21.18	22.31	81.67	-16.49%
YoY %	-25.97%	-3.34%	43.37%	27.38%	-5.06%	-72.68%	-	-
Horiz. %	33.89%	45.78%	47.36%	33.04%	25.93%	27.32%	100.00%	-
EPS	4.53	6.50	8.84	3.83	3.48	3.29	4.36	0.63%
YoY %	-30.31%	-26.47%	130.81%	10.06%	5.78%	-24.54%	-	-
Horiz. %	103.90%	149.08%	202.75%	87.84%	79.82%	75.46%	100.00%	-
DPS	4.00	7.00	6.50	4.00	2.00	3.50	4.25	-1.00%
YoY %	-42.86%	7.69%	62.50%	100.00%	-42.86%	-17.65%	-	-
Horiz. %	94.12%	164.71%	152.94%	94.12%	47.06%	82.35%	100.00%	-
NAPS	0.9053	0.8695	0.4701	0.4573	0.4575	0.43	0.42	13.64%
YoY %	4.12%	84.96%	2.80%	-0.04%	6.40%	2.38%	-	-
Horiz. %	215.55%	207.02%	111.93%	108.88%	108.93%	102.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 818,720
RPS	28.19	38.34	39.57	26.24	21.13	22.70	21.12	4.92%
YoY %	-26.47%	-3.11%	50.80%	24.18%	-6.92%	7.48%	-	-
Horiz. %	133.48%	181.53%	187.36%	124.24%	100.05%	107.48%	100.00%	-
EPS	4.62	6.67	9.04	3.72	3.47	3.35	4.51	0.40%
YoY %	-30.73%	-26.22%	143.01%	7.20%	3.58%	-25.72%	-	-
Horiz. %	102.44%	147.89%	200.44%	82.48%	76.94%	74.28%	100.00%	-
DPS	4.07	7.18	6.65	3.89	1.99	3.56	1.10	24.35%
YoY %	-43.31%	7.97%	70.95%	95.48%	-44.10%	223.64%	-	-
Horiz. %	370.00%	652.73%	604.55%	353.64%	180.91%	323.64%	100.00%	-
NAPS	0.9222	0.8916	0.481	0.4447	0.4563	0.4375	0.1086	42.81%
YoY %	3.43%	85.36%	8.16%	-2.54%	4.30%	302.85%	-	-
Horiz. %	849.17%	820.99%	442.91%	409.48%	420.17%	402.85%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.93	0.60	1.02	0.55	0.49	0.46	2.00	-
P/RPS	3.36	1.60	2.64	2.04	2.31	2.06	2.45	5.40%
YoY %	110.00%	-39.39%	29.41%	-11.69%	12.14%	-15.92%	-	-
Horiz. %	137.14%	65.31%	107.76%	83.27%	94.29%	84.08%	100.00%	-
P/EPS	20.50	9.23	11.54	14.36	14.08	13.98	11.47	10.15%
YoY %	122.10%	-20.02%	-19.64%	1.99%	0.72%	21.88%	-	-
Horiz. %	178.73%	80.47%	100.61%	125.20%	122.76%	121.88%	100.00%	-
EY	4.88	10.83	8.67	6.96	7.10	7.15	8.72	-9.21%
YoY %	-54.94%	24.91%	24.57%	-1.97%	-0.70%	-18.00%	-	-
Horiz. %	55.96%	124.20%	99.43%	79.82%	81.42%	82.00%	100.00%	-
DY	4.30	11.67	6.37	7.27	4.08	7.61	2.13	12.41%
YoY %	-63.15%	83.20%	-12.38%	78.19%	-46.39%	257.28%	-	-
Horiz. %	201.88%	547.89%	299.06%	341.31%	191.55%	357.28%	100.00%	-
P/NAPS	1.03	0.69	2.17	1.20	1.07	1.07	4.76	-22.50%
YoY %	49.28%	-68.20%	80.83%	12.15%	0.00%	-77.52%	-	-
Horiz. %	21.64%	14.50%	45.59%	25.21%	22.48%	22.48%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	26/05/09	26/05/08	28/05/07	26/05/06	31/05/05	31/05/04	-
Price	0.94	0.75	1.06	0.58	0.50	0.44	1.84	-
P/RPS	3.40	2.01	2.74	2.15	2.36	1.97	2.25	7.11%
YoY %	69.15%	-26.64%	27.44%	-8.90%	19.80%	-12.44%	-	-
Horiz. %	151.11%	89.33%	121.78%	95.56%	104.89%	87.56%	100.00%	-
P/EPS	20.72	11.54	11.99	15.14	14.37	13.37	10.55	11.90%
YoY %	79.55%	-3.75%	-20.81%	5.36%	7.48%	26.73%	-	-
Horiz. %	196.40%	109.38%	113.65%	143.51%	136.21%	126.73%	100.00%	-
EY	4.83	8.67	8.34	6.60	6.96	7.48	9.48	-10.62%
YoY %	-44.29%	3.96%	26.36%	-5.17%	-6.95%	-21.10%	-	-
Horiz. %	50.95%	91.46%	87.97%	69.62%	73.42%	78.90%	100.00%	-
DY	4.26	9.33	6.13	6.90	4.00	7.95	2.31	10.73%
YoY %	-54.34%	52.20%	-11.16%	72.50%	-49.69%	244.16%	-	-
Horiz. %	184.42%	403.90%	265.37%	298.70%	173.16%	344.16%	100.00%	-
P/NAPS	1.04	0.86	2.25	1.27	1.09	1.02	4.38	-21.30%
YoY %	20.93%	-61.78%	77.17%	16.51%	6.86%	-76.71%	-	-
Horiz. %	23.74%	19.63%	51.37%	29.00%	24.89%	23.29%	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