INTP Date : 17-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
17-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 11.137 8.107 5.360 2.549 10.576 7.424 4.795 2.186
COGS 5.597 4.013 2.586 1.226 5.468 3.886 2.554 1.177
Gross Marg 5.540 4.094 2.773 1.323 5.108 3.537 2.241 1.008
GM (%) 49 50 51 51 48 47 46 46
Opr Profit 4.020 2.974 2.051 980| 3.693 2.548 1.628 745
OP (%) 36 36 38 38 34 34 33 34
Net Profit 3.224 2.382 1.640 786| 2.746 1.868 1.172 502
NP (%) 28 29 30 30 25 25 24 22
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 14.300 15.950 18.400 15.800 14.250|13.700 10.600 7.750 5.250
Book Value 3.552 3.323 3.121 3.115| 2.901 2.665 2.477 2.446
PBV 4,03 4,49 5,54 5,06 4,57| 4,72 3,98 3,13 2,15
DER 0,17 0,15 0,26 0,18| 0,24 0,20 0,24 0,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 24 25 28 27| 25 25 25 22
ROE (Qtr) 25 24 29 27 32 28 29 22
ROA (%) 21 22 22 23| 20 21 20 17
Opr prof/share 1.092 807 557 266| 1.003 692 442 202
EPS 876 647 445 213| 746 507 318 136
EPS (Qtr) 228 201 231 213| 238 189 181 136
EPS (Annu) 876 863 891 854| 746 676 637 546
PER 16,32 18,21 21,32 17,73 16,68| 18,36 15,66 12,17 9,61
PER (Qtr) 15,62 17,43 22,80 17,03 16,68| 14,36 14,02 10,65 9,61
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 13,09 14,61 17,08 14,17 13,38 13,66 11,48 8,76 6,48
CLOP(year) 13,66 15,17 17,54 14,89 13,92 14,36 12,07 9,42 7,23
CLOP(Qtr) 14,58 18,86 14,25 13,92 11,58 11,14 8,68 7,23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 5 9 11 16
Op.Prof Growth(%) 8 16 25 31
Net.Prof/EPS Grow 17 27 39 56
PEG (<1) 1,05 0,77 0,44 0,30
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 3.029 2.747 2.810 2.549 3.152 2.628 2.608 2.186
COGS (Qtr) 1.583 1.426 1.359 1.226 1.581 1.332 1.376 1.177
Gross Marg(Qtr) 1.446 1.320 1.450 1.323 1.570 1.296 1.232 1.008
GM (%) 47 48 51 51 49 49 47 46
OP.PR (Qtr) 1.046 922 1.071 980 1.144 919 883 745
OP % 34 33 38 38 36 35 33 34
NET.PR (Qtr) 842 742 853 786 878 695 669 502
NP % 27 27 30 30 27 26 25 22
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 15.346 14.061 14.425 13.579|13.276 11.799 11.262 11.243
Liability 2.268 1.826 2.933 2.112| 2.595 1.986 2.144 2.238
Equity 13.077 12.235 11.492 11.467|10.680 9.812 9.118 9.005
Capitalis. 52.641 58.715 67.734 58.163 52.457|50.432 39.021 28.529 19.326
Share(mil) 3.681 3.681 3.681 3.681 3.681 3.681 3.681 3.681
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION - http://www.investdata.net/QQDINTP.TXT
No comments:
Post a Comment