[UNICO] YoY TTM Result on 31-Dec-2007 [#3]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	239,433	234,431	360,795	305,646	210,832	178,084	186,777	4.22%
YoY %	2.13%	-35.02%	18.04%	44.97%	18.39%	-4.65%	-	-
Horiz. %	128.19%	125.51%	193.17%	163.64%	112.88%	95.35%	100.00%	-
PBT	66,069	48,503	93,127	84,393	36,663	37,683	45,611	6.36%
YoY %	36.22%	-47.92%	10.35%	130.19%	-2.71%	-17.38%	-	-
Horiz. %	144.85%	106.34%	204.18%	185.03%	80.38%	82.62%	100.00%	-
Tax	-15,776	-13,184	-25,973	-17,779	-7,824	-10,792	-14,300	1.64%
YoY %	-19.66%	49.24%	-46.09%	-127.24%	27.50%	24.53%	-	-
Horiz. %	110.32%	92.20%	181.63%	124.33%	54.71%	75.47%	100.00%	-
NP	50,293	35,319	67,154	66,614	28,839	26,891	31,311	8.21%
YoY %	42.40%	-47.41%	0.81%	130.99%	7.24%	-14.12%	-	-
Horiz. %	160.62%	112.80%	214.47%	212.75%	92.11%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,293	35,319	67,154	66,614	28,839	26,891	31,311	8.21%
YoY %	42.40%	-47.41%	0.81%	130.99%	7.24%	-14.12%	-	-
Horiz. %	160.62%	112.80%	214.47%	212.75%	92.11%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	27.18%	27.89%	21.07%	21.34%	28.64%	31.35%	-
YoY %	-12.14%	-2.55%	32.37%	-1.27%	-25.49%	-8.64%	-	-
Horiz. %	76.17%	86.70%	88.96%	67.21%	68.07%	91.36%	100.00%	-
Total Cost	189,140	199,112	293,641	239,032	181,993	151,193	155,466	3.32%
YoY %	-5.01%	-32.19%	22.85%	31.34%	20.37%	-2.75%	-	-
Horiz. %	121.66%	128.07%	188.88%	153.75%	117.06%	97.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	801,839	764,989	759,527	392,472	371,807	384,502	379,042	13.29%
YoY %	4.82%	0.72%	93.52%	5.56%	-3.30%	1.44%	-	-
Horiz. %	211.54%	201.82%	200.38%	103.54%	98.09%	101.44%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	34,577	17,332	17,307	55,485	12,341	30,327	34,646	-0.03%
YoY %	99.50%	0.14%	-68.81%	349.60%	-59.31%	-12.47%	-	-
Horiz. %	99.80%	50.03%	49.95%	160.15%	35.62%	87.53%	100.00%	-
Div Payout %	68.75%	49.08%	25.77%	83.29%	42.79%	112.78%	110.65%	-
YoY %	40.08%	90.45%	-69.06%	94.65%	-62.06%	1.92%	-	-
Horiz. %	62.13%	44.36%	23.29%	75.27%	38.67%	101.92%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	801,839	764,989	759,527	392,472	371,807	384,502	379,042	13.29%
YoY %	4.82%	0.72%	93.52%	5.56%	-3.30%	1.44%	-	-
Horiz. %	211.54%	201.82%	200.38%	103.54%	98.09%	101.44%	100.00%	-
NOSH	865,357	866,647	865,361	874,103	822,765	842,467	861,460	0.07%
YoY %	-0.15%	0.15%	-1.00%	6.24%	-2.34%	-2.20%	-	-
Horiz. %	100.45%	100.60%	100.45%	101.47%	95.51%	97.80%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	21.01%	15.07%	18.61%	21.79%	13.68%	15.10%	16.76%	-
YoY %	39.42%	-19.02%	-14.59%	59.28%	-9.40%	-9.90%	-	-
Horiz. %	125.36%	89.92%	111.04%	130.01%	81.62%	90.10%	100.00%	-
ROE	6.27%	4.62%	8.84%	16.97%	7.76%	6.99%	8.26%	-
YoY %	35.71%	-47.74%	-47.91%	118.69%	11.02%	-15.38%	-	-
Horiz. %	75.91%	55.93%	107.02%	205.45%	93.95%	84.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	27.67	27.05	41.69	34.97	25.62	21.14	21.68	4.14%
YoY %	2.29%	-35.12%	19.22%	36.49%	21.19%	-2.49%	-	-
Horiz. %	127.63%	124.77%	192.30%	161.30%	118.17%	97.51%	100.00%	-
EPS	5.81	4.08	7.76	7.62	3.51	3.19	3.63	8.15%
YoY %	42.40%	-47.42%	1.84%	117.09%	10.03%	-12.12%	-	-
Horiz. %	160.06%	112.40%	213.77%	209.92%	96.69%	87.88%	100.00%	-
DPS	4.00	2.00	2.00	6.35	1.50	3.60	4.02	-0.08%
YoY %	100.00%	0.00%	-68.50%	323.33%	-58.33%	-10.45%	-	-
Horiz. %	99.50%	49.75%	49.75%	157.96%	37.31%	89.55%	100.00%	-
NAPS	0.9266	0.8827	0.8777	0.449	0.4519	0.4564	0.44	13.20%
YoY %	4.97%	0.57%	95.48%	-0.64%	-0.99%	3.73%	-	-
Horiz. %	210.59%	200.61%	199.48%	102.05%	102.70%	103.73%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 874,103
RPS	28.22	27.63	42.53	36.03	24.85	20.99	22.02	4.21%
YoY %	2.14%	-35.03%	18.04%	44.99%	18.39%	-4.68%	-	-
Horiz. %	128.16%	125.48%	193.14%	163.62%	112.85%	95.32%	100.00%	-
EPS	5.93	4.16	7.92	7.85	3.40	3.17	3.69	8.22%
YoY %	42.55%	-47.47%	0.89%	130.88%	7.26%	-14.09%	-	-
Horiz. %	160.70%	112.74%	214.63%	212.74%	92.14%	85.91%	100.00%	-
DPS	4.08	2.04	2.04	6.54	1.45	3.57	4.08	0.00%
YoY %	100.00%	0.00%	-68.81%	351.03%	-59.38%	-12.50%	-	-
Horiz. %	100.00%	50.00%	50.00%	160.29%	35.54%	87.50%	100.00%	-
NAPS	0.9452	0.9018	0.8953	0.4626	0.4383	0.4532	0.4468	13.29%
YoY %	4.81%	0.73%	93.54%	5.54%	-3.29%	1.43%	-	-
Horiz. %	211.55%	201.84%	200.38%	103.54%	98.10%	101.43%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.13	0.80	0.61	1.12	0.57	0.44	0.47	-
P/RPS	4.08	2.96	1.46	3.20	2.22	2.08	2.17	11.09%
YoY %	37.84%	102.74%	-54.37%	44.14%	6.73%	-4.15%	-	-
Horiz. %	188.02%	136.41%	67.28%	147.47%	102.30%	95.85%	100.00%	-
P/EPS	19.44	19.63	7.86	14.70	16.26	13.78	12.93	7.02%
YoY %	-0.97%	149.75%	-46.53%	-9.59%	18.00%	6.57%	-	-
Horiz. %	150.35%	151.82%	60.79%	113.69%	125.75%	106.57%	100.00%	-
EY	5.14	5.09	12.72	6.80	6.15	7.25	7.73	-6.57%
YoY %	0.98%	-59.98%	87.06%	10.57%	-15.17%	-6.21%	-	-
Horiz. %	66.49%	65.85%	164.55%	87.97%	79.56%	93.79%	100.00%	-
DY	3.54	2.50	3.28	5.67	2.63	8.18	8.56	-13.67%
YoY %	41.60%	-23.78%	-42.15%	115.59%	-67.85%	-4.44%	-	-
Horiz. %	41.36%	29.21%	38.32%	66.24%	30.72%	95.56%	100.00%	-
P/NAPS	1.22	0.91	0.69	2.49	1.26	0.96	1.07	2.20%
YoY %	34.07%	31.88%	-72.29%	97.62%	31.25%	-10.28%	-	-
Horiz. %	114.02%	85.05%	64.49%	232.71%	117.76%	89.72%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	24/02/10	20/02/09	25/02/08	13/02/07	24/02/06	04/02/05	-
Price	1.08	0.79	0.60	1.04	0.56	0.47	0.46	-
P/RPS	3.90	2.92	1.44	2.97	2.19	2.22	2.12	10.68%
YoY %	33.56%	102.78%	-51.52%	35.62%	-1.35%	4.72%	-	-
Horiz. %	183.96%	137.74%	67.92%	140.09%	103.30%	104.72%	100.00%	-
P/EPS	18.58	19.38	7.73	13.65	15.98	14.72	12.66	6.59%
YoY %	-4.13%	150.71%	-43.37%	-14.58%	8.56%	16.27%	-	-
Horiz. %	146.76%	153.08%	61.06%	107.82%	126.22%	116.27%	100.00%	-
EY	5.38	5.16	12.93	7.33	6.26	6.79	7.90	-6.19%
YoY %	4.26%	-60.09%	76.40%	17.09%	-7.81%	-14.05%	-	-
Horiz. %	68.10%	65.32%	163.67%	92.78%	79.24%	85.95%	100.00%	-
DY	3.70	2.53	3.33	6.10	2.68	7.66	8.74	-13.34%
YoY %	46.25%	-24.02%	-45.41%	127.61%	-65.01%	-12.36%	-	-
Horiz. %	42.33%	28.95%	38.10%	69.79%	30.66%	87.64%	100.00%	-
P/NAPS	1.17	0.89	0.68	2.32	1.24	1.03	1.05	1.81%
YoY %	31.46%	30.88%	-70.69%	87.10%	20.39%	-1.90%	-	-
Horiz. %	111.43%	84.76%	64.76%	220.95%	118.10%	98.10%	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