CPIN: H1/2010 Result

CPIN: H1/2010 Result
--------------------
CPIN Date : 30-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
30-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 6.954 3.457 14.559 10.696 6.722 3.118 13.311 9.976
COGS 5.436 2.748 11.689 8.714 5.520 2.581 11.567 8.604
Gross Marg 1.517 708 2.869 1.982 1.201 537 1.743 1.372
GM (%) 21 20 19 18 17 17 13 13
Opr Profit 1.183 547| 2.056 1.457 862 370| 959 769
OP (%) 17 15 14 13 12 11 7 7
Net Profit 941 447| 1.612 1.093 631 143| 253 401
NP (%) 13 12 11 10 9 4 1 4
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 5.200 3.550 2.750| 2.250 1.370 650 500| 500 790
Book Value 983 1.029| 892 734 594 445| 401 446
PBV 5,29 3,61 2,67| 2,52 1,86 1,09 1,12| 1,24 1,77
DER 0,73 0,55| 0,82 1,20 1,86 2,65| 2,92 2,81
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 58 52| 54 60 64 39| 19 36
ROE (Qtr) 61 52 70 76 99 39 -44 52
ROA (%) 33 34| 30 27 22 10| 4 9
Opr prof/share 360 166| 626 443 262 112| 292 234
EPS 286 136| 491 332 192 43| 77 122
EPS (Qtr) 150 136| 158 140 148 43| -44 58
EPS (Annu) 573 545| 491 443 384 175| 77 162
PER 9,07 6,19 5,04| 4,58 3,09 1,69 2,86| 6,47 4,85
PER (Qtr) 8,64 5,90 5,04| 3,56 2,44 1,09 2,86| -2,79 3,38
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 7,21 4,93 4,12 3,59 2,32 1,24 1,11 1,71 2,53
CLOP(year) 8,22 5,93 4,97 4,77 3,80 3,34 3,72 5,73 6,54
CLOP(Qtr) 7,64 5,51 4,97 4,09 3,10 2,93 3,72 7,24 4,43
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 3 10 9 7
Op.Prof Growth(%) 37 47 114 89
Net.Prof/EPS Grow 49 211 534 172
PEG (<1) 0,13 0,02| 0,01 0,02
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 3.496 3.457 3.862 3.974 3.604 3.118 3.334 3.871
COGS (Qtr) 2.687 2.748 2.975 3.193 2.939 2.581 2.963 3.280
Gross Marg(Qtr) 808 708 886 780 664 537 370 591
GM (%) 23 20 22 19 18 17 11 15
OP.PR (Qtr) 636 547 599 594 491 370 189 378
OP % 18 15 15 14 13 11 5 9
NET.PR (Qtr) 494 447 519 461 487 143 -147 191
NP % 14 12 13 11 13 4 -4 4
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 5.605 5.229| 5.349 5.298 5.585 5.336| 5.178 5.586
Liability 2.374 1.848| 2.416 2.885 3.633 3.872| 3.858 4.118
Equity 3.231 3.380| 2.933 2.413 1.951 1.464| 1.320 1.467
Capitalis. 17.079 11.660 9.032| 7.390 4.499 2.134 1.642| 1.642 2.594
Share(mil) 3.284 3.284 3.284 3.284 3.284 3.284 3.284 3.284
---------- ------ ====== ------|------ ------ ====== ------|------ ------

See ERROR and OMISSION

- http://www.investdata.net/QQBCPIN.TXT

Performance Ranking by PER:

Date: 30-07-10 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
Ranked by: PER
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AMFG 1.138| 27 17 12| 0,8| 0,2| 13| 16 17|19 4| 4| 2 3| 3| 1 2| 4| 3 3| 28 90|***| 2 22| 29|-0,00| 3.100| 1.345|
| 2 GJTL 4.813| 20 13 8| 1,4| 2,1| 8| 33 27|21 6| 5| 4 2| 3| 2 2| 8| 7 7| 27 174|186| 7 11|-31| 0,03| 1.230| 4.286|
| 3 ASGR 574| 34 10 7| 1,4| 0,7| 12| 17 21|26 5| 6| 6 7| 4| 4 4| 7| 7 8|-14 23| 71| -2 39| 50| 0,09| 430| 579|
| 4 CPIN 6.954| 21 17 13| 5,2| 0,7| 33| 52 58|61 8| 9| 6 5| 7| 4 4| 8| 5 4| 3 37| 49| 1 16| 10| 0,18| 5.200| 17.079|
| 5 INCO$ 619| 49 47 35| 2,7| 0,3| 20| 20 26|34 7|10| 9 16| 7| 6 12| 8| 7 14|124 807|532| 42 92| 86| 0,02| 4.125| 4.504|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 AUTO 3.046| 18 8 18| 3,6| 0,4| 22| 31 33|34 10|10| 8 4|23| 18 10|26| 21 13| 25 42| 81| 1 3| 4| 0,13|16.000| 12.338|
| 7 CTRS 265| 39 20 17| 0,7| 0,6| 3| 11 6| 0 88|12| 12 8|10| 10 8|19| 19 14| 40 39| 12|-14 -64|-92| 0,99| 590| 1.167|
| 8 TLKM 34.243| 33 33 17| 4,1| 1,4| 12| 26 30|32 12|13| 12 14| 7| 6 7| 9| 9 10| 5 -1| -0| 6 13| 16|**,**| 8.450|166.206|
| 9 JSMR 2.103| 52 52 30| 2,5| 1,4| 7| 16 17|19 13|14| 10 10| 8| 6 5|12| 11 10| 23 59| 63| 7 14| 13| 0,22| 2.675| 18.190|
|10 BBRI 19.402| 70 28 22| 4,0| 9,6| 2| 28 28|28 14|14| 13 11|10| 10 8|37| 36 31| 14 39| 22| 3 -17| 0| 0,62| 9.900|122.021|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 ASRI 396| 43 33 31| 1,7| 0,9| 6| 12 12|11 15|14| 13 11|13| 12 10|21| 19 16| 70 102| 86| -6 -7| -3| 0,17| 205| 3.661|
|12 BMRI 16.217| 57 33 24| 3,4|10,0| 2| 21 22|22 15|15| 15 13|11| 11 10|45| 45 43| -2 23| 37| 1 0| 1| 0,41| 6.000|125.889|
|13 ASII 61.939| 20 10 10| 4,7| 1,4| 12| 28 29|31 14|15| 15 14|15| 14 13|19| 19 17| 38 13| 51| 8 5| 13| 0,31|50.700|205.251|
|14 AKRA 5.221| 8 3 2| 1,9| 1,9| 4| 12 12|12 15|15| 14 10|10| 9 6|21| 20 15| 32 -22| 27| 14 -16| 0| 0,58| 1.190| 4.502|
|15 SMGR 6.661| 47 30 24| 5,3| 0,4| 22| 29 31|32 16|16| 15 13|13| 12 10|14| 13 11| -1 7| 7| 5 2| 2| 2,24| 9.250| 54.866|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 SGRO 745| 36 25 17| 2,5| 0,3| 10| 9 14|19 12|17| 16 27|11| 11 18|13| 12 20| 33 29| 37| 46 99|105| 0,46| 2.425| 4.583|
|17 UNTR 18.079| 18 14 10| 4,5| 0,8| 13| 24 25|26 17|17| 16 16|12| 11 11|15| 14 13| 30 2| 0| 7 3| 8|22,20|20.150| 67.036|
|18 BBCA 9.499| 61 51 41| 4,8| 8,8| 2| 25 26|27 17|18| 18 17|14| 14 13|42| 42 39|-15 25| 20| -7 -0| 6| 0,89| 5.950|144.973|
|19 GGRM 18.001| 22 14 9| 3,5| 0,4| 13| 19 18|18 19|18| 18 12|13| 13 8|15| 14 10| 19 7| 24| 9 -9| -8| 0,78|35.000| 67.343|
|20 INTP 5.360| 51 38 30| 5,4| 0,2| 22| 27 28|29 18|18| 17 16|15| 14 13|15| 14 13| 11 25| 39| 10 9| 8| 0,48|16.900| 62.212|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 GZCO 166| 30 22 25| 1,5| 0,9| 4| 9 8| 6 23|19| 19 18|22| 21 19|34| 34 29|-22 -34|-42|-21 -40|-30|-0,46| 335| 1.675|
|22 KLBF 4.706| 50 17 12| 4,9| 0,4| 16| 22 24|27 18|20| 17 17|13| 11 11|15| 13 12| 11 20| 43| 15 16| 23| 0,46| 2.450| 22.968|
|23 PTBA 3.794| 43 27 23| 7,0| 0,4| 23| 24 33|39 17|21| 21 26|18| 19 23|19| 20 25|-15 -49|-42| 12 47| 43|-0,49|16.700| 38.479|
|24 SMCB 2.852| 36 22 13| 4,9| 1,0| 10| 23 20|19 25|23| 21 19|14| 13 12|17| 16 15| 8 18| 38| 8 1|-11| 0,62| 2.375| 18.199|
|25 AALI 3.517| 34 27 18| 5,0| 0,2| 16| 16 20|23 21|24| 23 35|16| 15 22|16| 16 23| -0 -17|-17| 15 18| 34|-1,39|19.500| 30.707|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|26 ADHI 1.861| 7 4 1| 1,6| 6,0| 0| 2 6|10 14|24| 23 48| 7| 7 6|36| 35 42|-38 26|-45| -5 37|375|-0,54| 650| 1.141|
|27 SMRA 677| 50 24 15| 3,1| 1,5| 3| 11 10|10 31|31| 28 26|18| 17 17|28| 26 25| 26 27| 47| 18 15| -0| 0,65| 930| 6.301|
|28 UNVR 9.922| 51 23 17|40,5| 2,0| 36| 83 110|** 40|36| 36 23|27| 27 17|28| 28 18| 10 13| 18| -0 -19|-17| 1,99|16.950|129.328|
|29 RALS 1.950| 31 1 2| 2,3| 0,4| 2| 4 4| 3 58|56| 69 60|79| 97 71|94|112 79| 13 -34|-38| 18 -39| -8|-1,46| 780| 5.509|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth
- http://www.investdata.net/QZA2ALL3.TXT