[UNICO] YoY TTM Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	232,245	277,943	378,442	236,491	187,936	189,743	182,653	4.08%
YoY %	-16.44%	-26.56%	60.02%	25.84%	-0.95%	3.88%	-	-
Horiz. %	127.15%	152.17%	207.19%	129.48%	102.89%	103.88%	100.00%	-
PBT	55,964	53,105	108,735	56,612	41,549	38,466	46,193	3.24%
YoY %	5.38%	-51.16%	92.07%	36.25%	8.01%	-16.73%	-	-
Horiz. %	121.15%	114.96%	235.39%	122.56%	89.95%	83.27%	100.00%	-
Tax	-13,887	-13,936	-30,136	-10,664	-9,442	-12,715	-10,989	3.97%
YoY %	0.35%	53.76%	-182.60%	-12.94%	25.74%	-15.71%	-	-
Horiz. %	126.37%	126.82%	274.24%	97.04%	85.92%	115.71%	100.00%	-
NP	42,077	39,169	78,599	45,948	32,107	25,751	35,204	3.01%
YoY %	7.42%	-50.17%	71.06%	43.11%	24.68%	-26.85%	-	-
Horiz. %	119.52%	111.26%	223.27%	130.52%	91.20%	73.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,077	39,169	78,599	45,948	32,107	25,751	35,204	3.01%
YoY %	7.42%	-50.17%	71.06%	43.11%	24.68%	-26.85%	-	-
Horiz. %	119.52%	111.26%	223.27%	130.52%	91.20%	73.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.81%	26.24%	27.72%	18.84%	22.72%	33.06%	23.79%	-
YoY %	-5.45%	-5.34%	47.13%	-17.08%	-31.28%	38.97%	-	-
Horiz. %	104.29%	110.30%	116.52%	79.19%	95.50%	138.97%	100.00%	-
Total Cost	190,168	238,774	299,843	190,543	155,829	163,992	147,449	4.32%
YoY %	-20.36%	-20.37%	57.36%	22.28%	-4.98%	11.22%	-	-
Horiz. %	128.97%	161.94%	203.35%	129.23%	105.68%	111.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	762,608	434,581	383,773	367,073	371,310	217,100	-
YoY %	0.00%	75.48%	13.24%	4.55%	-1.14%	71.03%	-	-
Horiz. %	0.00%	351.27%	200.18%	176.77%	169.08%	171.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	34,602	17,307	35,017	32,809	16,484	47,638	7,728	28.36%
YoY %	99.93%	-50.58%	6.73%	99.04%	-65.40%	516.43%	-	-
Horiz. %	447.75%	223.95%	453.12%	424.55%	213.30%	616.43%	100.00%	-
Div Payout %	82.24%	44.19%	44.55%	71.41%	51.34%	184.99%	21.95%	-
YoY %	86.11%	-0.81%	-37.61%	39.09%	-72.25%	742.78%	-	-
Horiz. %	374.67%	201.32%	202.96%	325.33%	233.90%	842.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	0	762,608	434,581	383,773	367,073	371,310	217,100	-
YoY %	0.00%	75.48%	13.24%	4.55%	-1.14%	71.03%	-	-
Horiz. %	0.00%	351.27%	200.18%	176.77%	169.08%	171.03%	100.00%	-
NOSH	861,956	871,851	876,349	849,243	825,070	863,513	220,800	25.46%
YoY %	-1.13%	-0.51%	3.19%	2.93%	-4.45%	291.08%	-	-
Horiz. %	390.38%	394.86%	396.90%	384.62%	373.67%	391.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.12%	14.09%	20.77%	19.43%	17.08%	13.57%	19.27%	-
YoY %	28.60%	-32.16%	6.90%	13.76%	25.87%	-29.58%	-	-
Horiz. %	94.03%	73.12%	107.78%	100.83%	88.64%	70.42%	100.00%	-
ROE	0.00%	5.14%	18.09%	11.97%	8.75%	6.94%	16.22%	-
YoY %	0.00%	-71.59%	51.13%	36.80%	26.08%	-57.21%	-	-
Horiz. %	0.00%	31.69%	111.53%	73.80%	53.95%	42.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	26.94	31.88	43.18	27.85	22.78	21.97	84.13	-17.27%
YoY %	-15.50%	-26.17%	55.04%	22.26%	3.69%	-73.89%	-	-
Horiz. %	32.02%	37.89%	51.33%	33.10%	27.08%	26.11%	100.00%	-
EPS	4.88	4.49	8.97	5.41	3.89	2.98	16.22	-18.13%
YoY %	8.69%	-49.94%	65.80%	39.07%	30.54%	-81.63%	-	-
Horiz. %	30.09%	27.68%	55.30%	33.35%	23.98%	18.37%	100.00%	-
DPS	4.00	2.00	4.00	3.86	2.00	5.50	3.50	2.24%
YoY %	100.00%	-50.00%	3.63%	93.00%	-63.64%	57.14%	-	-
Horiz. %	114.29%	57.14%	114.29%	110.29%	57.14%	157.14%	100.00%	-
NAPS	0.00	0.8747	0.4959	0.4519	0.4449	0.43	1.00	-
YoY %	0.00%	76.39%	9.74%	1.57%	3.47%	-57.00%	-	-
Horiz. %	0.00%	87.47%	49.59%	45.19%	44.49%	43.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 849,243
RPS	27.38	32.76	44.61	27.88	22.15	22.37	21.53	4.08%
YoY %	-16.42%	-26.56%	60.01%	25.87%	-0.98%	3.90%	-	-
Horiz. %	127.17%	152.16%	207.20%	129.49%	102.88%	103.90%	100.00%	-
EPS	4.96	4.62	9.27	5.42	3.78	3.04	4.15	3.01%
YoY %	7.36%	-50.16%	71.03%	43.39%	24.34%	-26.75%	-	-
Horiz. %	119.52%	111.33%	223.37%	130.60%	91.08%	73.25%	100.00%	-
DPS	4.08	2.04	4.13	3.87	1.94	5.62	0.91	28.39%
YoY %	100.00%	-50.61%	6.72%	99.48%	-65.48%	517.58%	-	-
Horiz. %	448.35%	224.18%	453.85%	425.27%	213.19%	617.58%	100.00%	-
NAPS	0.00	0.8989	0.5123	0.4524	0.4327	0.4377	0.2559	-
YoY %	0.00%	75.46%	13.24%	4.55%	-1.14%	71.04%	-	-
Horiz. %	0.00%	351.27%	200.20%	176.79%	169.09%	171.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.00	0.70	1.00	0.64	0.50	0.47	1.80	-
P/RPS	3.71	2.20	2.32	2.30	2.20	2.14	2.14	9.59%
YoY %	68.64%	-5.17%	0.87%	4.55%	2.80%	0.00%	-	-
Horiz. %	173.36%	102.80%	108.41%	107.48%	102.80%	100.00%	100.00%	-
P/EPS	20.49	15.58	11.15	11.83	12.85	15.76	11.10	10.75%
YoY %	31.51%	39.73%	-5.75%	-7.94%	-18.46%	41.98%	-	-
Horiz. %	184.59%	140.36%	100.45%	106.58%	115.77%	141.98%	100.00%	-
EY	4.88	6.42	8.97	8.45	7.78	6.34	9.01	-9.71%
YoY %	-23.99%	-28.43%	6.15%	8.61%	22.71%	-29.63%	-	-
Horiz. %	54.16%	71.25%	99.56%	93.78%	86.35%	70.37%	100.00%	-
DY	4.00	2.86	4.00	6.04	4.00	11.70	1.94	12.81%
YoY %	39.86%	-28.50%	-33.77%	51.00%	-65.81%	503.09%	-	-
Horiz. %	206.19%	147.42%	206.19%	311.34%	206.19%	603.09%	100.00%	-
P/NAPS	0.00	0.80	2.02	1.42	1.12	1.09	1.80	-
YoY %	0.00%	-60.40%	42.25%	26.79%	2.75%	-39.44%	-	-
Horiz. %	0.00%	44.44%	112.22%	78.89%	62.22%	60.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	25/08/09	26/08/08	24/08/07	29/08/06	30/08/05	18/08/04	-
Price	0.97	0.80	0.90	0.62	0.51	0.45	0.46	-
P/RPS	3.60	2.51	2.08	2.23	2.24	2.05	0.55	36.75%
YoY %	43.43%	20.67%	-6.73%	-0.45%	9.27%	272.73%	-	-
Horiz. %	654.55%	456.36%	378.18%	405.45%	407.27%	372.73%	100.00%	-
P/EPS	19.87	17.81	10.03	11.46	13.11	15.09	2.84	38.27%
YoY %	11.57%	77.57%	-12.48%	-12.59%	-13.12%	431.34%	-	-
Horiz. %	699.65%	627.11%	353.17%	403.52%	461.62%	531.34%	100.00%	-
EY	5.03	5.62	9.97	8.73	7.63	6.63	35.25	-27.70%
YoY %	-10.50%	-43.63%	14.20%	14.42%	15.08%	-81.19%	-	-
Horiz. %	14.27%	15.94%	28.28%	24.77%	21.65%	18.81%	100.00%	-
DY	4.12	2.50	4.44	6.23	3.92	12.22	7.61	-9.71%
YoY %	64.80%	-43.69%	-28.73%	58.93%	-67.92%	60.58%	-	-
Horiz. %	54.14%	32.85%	58.34%	81.87%	51.51%	160.58%	100.00%	-
P/NAPS	0.00	0.91	1.81	1.37	1.15	1.05	0.46	-
YoY %	0.00%	-49.72%	32.12%	19.13%	9.52%	128.26%	-	-
Horiz. %	0.00%	197.83%	393.48%	297.83%	250.00%	228.26%	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