KLBF: Final Result 2010

KLBF: Final Result 2010

Attached: KLBF: Final Result 2010

KLBF                       Date : 30-03-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                         2010|                       2009|
         30-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales             10.226  7.272  4.706  2.188  9.087  6.493  4.217  1.989
COGS               5.060  3.545  2.322  1.089  4.575  3.301  2.147  1.032
Gross Marg         5.166  3.727  2.384  1.098  4.511  3.192  2.070    956
GM (%)                50     51     50     50     49     49     49     48
Opr Profit         1.790  1.288    838    386| 1.565  1.053    698    308
OP (%)                17     17     17     17     17     16     16     15
Net Profit         1.286    901    572    256|   929    615    398    212
NP (%)                12     12     12     11     10      9      9     10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price   3.200  3.250  2.550  2.100  1.870| 1.300  1.330  1.010    620
Book Value           573    530    495    487|   459    426    416    397
PBV          5,58   5,67   4,80   4,23   3,84|  2,83   3,12   2,43   1,56
DER                 0,31   0,34   0,48   0,45|  0,50   0,51   0,67   0,64
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               23     24     24     22|    21     20     20     22
ROE (Qtr)             28     26     27     22     29     21     19     22
ROA (%)               18     18     16     15|    14     13     12     13
Opr prof/share       191    137     89     41|   167    112     74     32
EPS                  137     96     61     27|    99     65     42     22
EPS (Qtr)             41     35     33     27|    33     23     19     22
EPS (Annu)           137    128    122    109|    99     87     84     90
PER         23,32  23,69  19,92  17,20  17,10| 13,12  15,19  11,88   6,84
PER (Qtr)   19,51  19,82  18,17  15,57  17,10|  9,72  14,36  12,75   6,84
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)  16,75  17,01  13,95  11,74  11,33   7,78   8,88   6,78   4,73
CLOP(year)  17,68  17,94  14,93  13,07  12,66   9,17  10,34   8,66   6,66
CLOP(Qtr)          15,97  14,26  12,13  12,66   7,00  10,23   7,75   6,66
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       12     11     11     10
Op.Prof Growth(%)     14     22     20     25
Net.Prof/EPS Grow     38     46     43     20
PEG (<1)            0,62   0,43   0,39   0,84
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         2.954  2.565  2.518  2.188  2.593  2.276  2.228  1.989
COGS (Qtr)         1.515  1.222  1.232  1.089  1.273  1.154  1.115  1.032
Gross Marg(Qtr)    1.439  1.343  1.285  1.098  1.319  1.122  1.113    956
GM (%)                48     52     51     50     50     49     49     48
OP.PR (Qtr)          502    449    451    386    512    354    390    308
OP %                  17     17     17     17     19     15     17     15
NET.PR (Qtr)         384    329    316    256    313    216    185    212
NP %                  13     12     12     11     12      9      8     10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset              7.032  6.678  6.876  6.623| 6.482  6.047  6.528  6.118
Liability          1.658  1.691  2.226  2.057| 2.172  2.051  2.622  2.382
Equity             5.373  4.987  4.649  4.565| 4.310  3.996  3.906  3.736
Capitalis. 30.000 30.468 23.957 19.687 17.529|12.185 12.466  9.476  5.827
Share(mil)         9.375  9.395  9.375  9.374  9.373  9.373  9.382  9.398
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

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