[UNICO] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Cumulative Result
Revenue	325,281	335,723	222,564	179,232	192,559	179,173	153,703	13.29%
YoY %	-3.11%	50.84%	24.18%	-6.92%	7.47%	16.57%	-	-
Horiz. %	211.63%	218.42%	144.80%	116.61%	125.28%	116.57%	100.00%	-
PBT	76,387	102,214	41,803	37,883	42,263	48,809	39,476	11.61%
YoY %	-25.27%	144.51%	10.35%	-10.36%	-13.41%	23.64%	-	-
Horiz. %	193.50%	258.93%	105.89%	95.96%	107.06%	123.64%	100.00%	-
Tax	-19,842	-25,487	-10,209	-8,440	-13,866	-10,561	-11,788	9.05%
YoY %	22.15%	-149.65%	-20.96%	39.13%	-31.29%	10.41%	-	-
Horiz. %	168.32%	216.21%	86.61%	71.60%	117.63%	89.59%	100.00%	-
NP	56,545	76,727	31,594	29,443	28,397	38,248	27,688	12.62%
YoY %	-26.30%	142.85%	7.31%	3.68%	-25.76%	38.14%	-	-
Horiz. %	204.22%	277.11%	114.11%	106.34%	102.56%	138.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,545	76,727	31,594	29,443	28,397	38,248	27,688	12.62%
YoY %	-26.30%	142.85%	7.31%	3.68%	-25.76%	38.14%	-	-
Horiz. %	204.22%	277.11%	114.11%	106.34%	102.56%	138.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.98%	24.93%	24.42%	22.28%	32.81%	21.64%	29.86%	-
YoY %	4.21%	2.09%	9.61%	-32.09%	51.62%	-27.53%	-	-
Horiz. %	87.01%	83.49%	81.78%	74.61%	109.88%	72.47%	100.00%	-
Total Cost	268,736	258,996	190,970	149,789	164,162	140,925	126,015	13.44%
YoY %	3.76%	35.62%	27.49%	-8.76%	16.49%	11.83%	-	-
Horiz. %	213.26%	205.53%	151.55%	118.87%	130.27%	111.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	756,358	408,024	377,230	387,073	371,146	92,142	313,431	15.79%
YoY %	85.37%	8.16%	-2.54%	4.29%	302.80%	-70.60%	-	-
Horiz. %	241.32%	130.18%	120.36%	123.50%	118.41%	29.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	60,891	56,416	32,996	16,921	30,209	9,323	26,487	14.86%
YoY %	7.93%	70.98%	95.00%	-43.99%	224.03%	-64.80%	-	-
Horiz. %	229.89%	213.00%	124.57%	63.88%	114.05%	35.20%	100.00%	-
Div Payout %	107.69%	73.53%	104.44%	57.47%	106.38%	24.38%	95.66%	-
YoY %	46.46%	-29.60%	81.73%	-45.98%	336.34%	-74.51%	-	-
Horiz. %	112.58%	76.87%	109.18%	60.08%	111.21%	25.49%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	756,358	408,024	377,230	387,073	371,146	92,142	313,431	15.79%
YoY %	85.37%	8.16%	-2.54%	4.29%	302.80%	-70.60%	-	-
Horiz. %	241.32%	130.18%	120.36%	123.50%	118.41%	29.40%	100.00%	-
NOSH	869,877	867,952	824,908	846,063	863,130	219,386	220,726	25.65%
YoY %	0.22%	5.22%	-2.50%	-1.98%	293.43%	-0.61%	-	-
Horiz. %	394.10%	393.23%	373.72%	383.31%	391.04%	99.39%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	17.38%	22.85%	14.20%	16.43%	14.75%	21.35%	18.01%	-
YoY %	-23.94%	60.92%	-13.57%	11.39%	-30.91%	18.55%	-	-
Horiz. %	96.50%	126.87%	78.85%	91.23%	81.90%	118.55%	100.00%	-
ROE	7.48%	18.80%	8.38%	7.61%	7.65%	41.51%	8.83%	-
YoY %	-60.21%	124.34%	10.12%	-0.52%	-81.57%	370.10%	-	-
Horiz. %	84.71%	212.91%	94.90%	86.18%	86.64%	470.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	37.39	38.68	26.98	21.18	22.31	81.67	69.64	-9.83%
YoY %	-3.34%	43.37%	27.38%	-5.06%	-72.68%	17.27%	-	-
Horiz. %	53.69%	55.54%	38.74%	30.41%	32.04%	117.27%	100.00%	-
EPS	6.50	8.84	3.83	3.48	3.29	4.36	12.54	-10.36%
YoY %	-26.47%	130.81%	10.06%	5.78%	-24.54%	-65.23%	-	-
Horiz. %	51.83%	70.49%	30.54%	27.75%	26.24%	34.77%	100.00%	-
DPS	7.00	6.50	4.00	2.00	3.50	4.25	12.00	-8.58%
YoY %	7.69%	62.50%	100.00%	-42.86%	-17.65%	-64.58%	-	-
Horiz. %	58.33%	54.17%	33.33%	16.67%	29.17%	35.42%	100.00%	-
NAPS	0.8695	0.4701	0.4573	0.4575	0.43	0.42	1.42	-7.84%
YoY %	84.96%	2.80%	-0.04%	6.40%	2.38%	-70.42%	-	-
Horiz. %	61.23%	33.11%	32.20%	32.22%	30.28%	29.58%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 824,230
RPS	38.34	39.57	26.24	21.13	22.70	21.12	18.12	13.29%
YoY %	-3.11%	50.80%	24.18%	-6.92%	7.48%	16.56%	-	-
Horiz. %	211.59%	218.38%	144.81%	116.61%	125.28%	116.56%	100.00%	-
EPS	6.67	9.04	3.72	3.47	3.35	4.51	3.26	12.66%
YoY %	-26.22%	143.01%	7.20%	3.58%	-25.72%	38.34%	-	-
Horiz. %	204.60%	277.30%	114.11%	106.44%	102.76%	138.34%	100.00%	-
DPS	7.18	6.65	3.89	1.99	3.56	1.10	3.12	14.88%
YoY %	7.97%	70.95%	95.48%	-44.10%	223.64%	-64.74%	-	-
Horiz. %	230.13%	213.14%	124.68%	63.78%	114.10%	35.26%	100.00%	-
NAPS	0.8916	0.481	0.4447	0.4563	0.4375	0.1086	0.3695	15.79%
YoY %	85.36%	8.16%	-2.54%	4.30%	302.85%	-70.61%	-	-
Horiz. %	241.30%	130.18%	120.35%	123.49%	118.40%	29.39%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.60	1.02	0.55	0.49	0.46	2.00	0.33	-
P/RPS	1.60	2.64	2.04	2.31	2.06	2.45	0.47	22.62%
YoY %	-39.39%	29.41%	-11.69%	12.14%	-15.92%	421.28%	-	-
Horiz. %	340.43%	561.70%	434.04%	491.49%	438.30%	521.28%	100.00%	-
P/EPS	9.23	11.54	14.36	14.08	13.98	11.47	2.63	23.25%
YoY %	-20.02%	-19.64%	1.99%	0.72%	21.88%	336.12%	-	-
Horiz. %	350.95%	438.78%	546.01%	535.36%	531.56%	436.12%	100.00%	-
EY	10.83	8.67	6.96	7.10	7.15	8.72	38.01	-18.86%
YoY %	24.91%	24.57%	-1.97%	-0.70%	-18.00%	-77.06%	-	-
Horiz. %	28.49%	22.81%	18.31%	18.68%	18.81%	22.94%	100.00%	-
DY	11.67	6.37	7.27	4.08	7.61	2.13	36.36	-17.24%
YoY %	83.20%	-12.38%	78.19%	-46.39%	257.28%	-94.14%	-	-
Horiz. %	32.10%	17.52%	19.99%	11.22%	20.93%	5.86%	100.00%	-
P/NAPS	0.69	2.17	1.20	1.07	1.07	4.76	0.23	20.07%
YoY %	-68.20%	80.83%	12.15%	0.00%	-77.52%	1,969.57%	-	-
Horiz. %	300.00%	943.48%	521.74%	465.22%	465.22%	2,069.57%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	26/05/08	28/05/07	26/05/06	31/05/05	31/05/04	30/05/03	-
Price	0.75	1.06	0.58	0.50	0.44	1.84	0.32	-
P/RPS	2.01	2.74	2.15	2.36	1.97	2.25	0.46	27.83%
YoY %	-26.64%	27.44%	-8.90%	19.80%	-12.44%	389.13%	-	-
Horiz. %	436.96%	595.65%	467.39%	513.04%	428.26%	489.13%	100.00%	-
P/EPS	11.54	11.99	15.14	14.37	13.37	10.55	2.55	28.58%
YoY %	-3.75%	-20.81%	5.36%	7.48%	26.73%	313.73%	-	-
Horiz. %	452.55%	470.20%	593.73%	563.53%	524.31%	413.73%	100.00%	-
EY	8.67	8.34	6.60	6.96	7.48	9.48	39.20	-22.21%
YoY %	3.96%	26.36%	-5.17%	-6.95%	-21.10%	-75.82%	-	-
Horiz. %	22.12%	21.28%	16.84%	17.76%	19.08%	24.18%	100.00%	-
DY	9.33	6.13	6.90	4.00	7.95	2.31	37.50	-20.67%
YoY %	52.20%	-11.16%	72.50%	-49.69%	244.16%	-93.84%	-	-
Horiz. %	24.88%	16.35%	18.40%	10.67%	21.20%	6.16%	100.00%	-
P/NAPS	0.86	2.25	1.27	1.09	1.02	4.38	0.23	24.55%
YoY %	-61.78%	77.17%	16.51%	6.86%	-76.71%	1,804.35%	-	-
Horiz. %	373.91%	978.26%	552.17%	473.91%	443.48%	1,904.35%	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