UNSP 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 3.004 1.896 1.134 552 2.325 1.641 1.041 459
COGS 1.712 1.113 680 333 1.652 1.167 726 313
Gross Marg 1.292 782 453 219 672 474 315 146
GM (%) 43 41 39 39 28 28 30 31
Opr Profit 849 567 332 151| 470 351 241 107
OP (%) 28 29 29 27 20 21 23 23
Net Profit 805 245 99 64| 252 238 135 -129
NP (%) 26 12 8 11 10 14 12 -28
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 340 390 340 370 495| 580 870 690 310
Book Value 613 583 573 802| 704 701 674 619
PBV 0,55 0,64 0,58 0,65 0,62| 0,82 1,24 1,02 0,50
DER 1,22 0,95 1,05 0,64| 0,90 0,93 0,96 1,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 9 4 2 3| 9 11 10 -22
ROE (Qtr) 26 7 1 3 2 15 41 -22
ROA (%) 4 2 1 2| 4 6 5 -10
Opr prof/share 62 42 25 15| 124 92 63 28
EPS 59 18 7 6| 66 62 35 -34
EPS (Qtr) 41 11 2 6| 3 27 70 -34
EPS (Annu) 59 24 14 27| 66 83 71 -137
PER 5,72 6,56 13,77 24,71 18,19| 8,69 10,37 9,67 -2,26
PER (Qtr) 2,05 2,36 7,70 35,28 18,19| 37,96 7,99 2,46 -2,26
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 5,42 6,22 5,95 7,36 7,74 4,67 7,04 5,42 2,72
CLOP(year) 17,40 18,20 15,63 19,30 15,79 9,78 12,31 10,50 8,31
CLOP(Qtr) 13,71 12,58 17,70 15,79 9,66 13,09 9,50 8,31
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 29 15 8 20
Op.Prof Growth(%) 80 61 37 40
Net.Prof/EPS Grow 218 2 -26 -149
PEG (<1) 0,03 4,69 -0,93 -0,12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.108 761 581 552 683 599 582 459
COGS (Qtr) 599 432 346 333 485 441 413 313
Gross Marg(Qtr) 509 329 234 219 198 158 169 146
GM (%) 45 43 40 39 29 26 29 31
OP.PR (Qtr) 282 235 181 151 119 110 133 107
OP % 25 30 31 27 17 18 22 23
NET.PR (Qtr) 560 146 34 64 14 103 265 -129
NP % 50 19 5 11 2 17 45 -28
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 18.502 15.063 15.531 12.463| 5.071 5.127 5.006 4.754
Liability 10.183 7.332 7.940 4.869| 2.401 2.471 2.452 2.409
Equity 8.318 7.731 7.590 7.594| 2.669 2.655 2.553 2.345
Capitalis. 4.608 5.285 4.502 4.899 4.686| 2.197 3.295 2.613 1.174
Share(mil) 13.553 13.242 13.242 9.467 3.788 3.788 3.788 3.788
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQDUNSP.TXT
CPO sector comparison:
Date: 17-03-11 FINANCIAL RATIO COMPARISON 2010
Sector: CPO
Ranked by: ROE
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 |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 AALI 8.843| 40 33 22| 4,7| 0,2| 22| 24 27|43 10|16| 20 19|11| 13 13|11| 14 14| 19 14| 21| 41 43| 33| 0,79|21.750| 34.250|
| 2 LSIP 3.592| 49 38 28| 3,3| 0,2| 18| 20 22|34 9|14| 16 15|10| 12 11|11| 13 12| 12 37| 46| 42 80| 74| 0,06| 2.225| 15.180|
| 3 SGRO 2.311| 36 28 19| 2,4| 0,3| 15| 17 21|38 6|11| 13 15| 7| 9 10| 9| 10 11| 27 42| 60| 51 67| 72| 0,19| 2.750| 5.197|
| 4 UNSP 3.004| 43 28 26| 0,5| 1,2| 4| 4 9|26 2| 5| 6 13| 5| 6 5|17| 18 15| 29 80|218| 45 19|283| 0,03| 340| 4.608|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZA4CPO6.TXTPerhatikan kolom 14,15,16 yaitu Growth Q4 terhadap Q3:
- Sales growth = 45%
- Operating profit growth = CUMAN 19%
- Net profit growth = 218%
Coba teliti lebih lanjut apa Extra Ordinary income ini seperti Pak Bagus bilang ?.
No comments:
Post a Comment