UNVR: Final Result 2010

Attachec: UNVR: Final Result 2010

UNVR                       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             19.690 14.684  9.922  4.972 18.246 13.512  8.955  4.482
COGS               9.485  7.069  4.787  2.375  9.200  6.947  4.654  2.389
Gross Marg        10.204  7.615  5.135  2.597  9.045  6.565  4.300  2.092
GM (%)                51     51     51     52     49     48     48     46
Opr Profit         4.542  3.407  2.361  1.304| 4.214  3.155  2.073  1.068
OP (%)                23     23     23     26     23     23     23     23
Net Profit         3.386  2.551  1.770    971| 3.044  2.278  1.495    769
NP (%)                17     17     17     19     16     16     16     17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price  15.300 16.500 16.850 17.000 12.150|11.050 10.700  9.250  7.950
Book Value           530    520    418    612|   485    484    382    499
PBV         28,86  31,12  32,36  40,64  19,83| 22,77  22,06  24,20  15,92
DER                 1,15   1,17   2,06   0,85|  1,02   0,93   1,72   0,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               83     85    110     83|    82     82    102     80
ROE (Qtr)             82     78    100     83     82     84     99     80
ROA (%)               38     39     36     45|    40     42     37     41
Opr prof/share       595    446    309    171|   552    413    271    140
EPS                  443    334    232    127|   398    298    195    100
EPS (Qtr)            109    102    104    127|   100    102     95    100
EPS (Annu)           443    445    464    509|   398    398    391    403
PER         34,47  37,17  37,79  36,64  23,85| 27,70  26,87  23,60  19,72
PER (Qtr)   34,92  37,66  41,15  40,62  23,85| 27,53  26,06  24,30  19,72
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)  25,70  27,71  28,30  27,47  17,76  20,00  19,40  17,02  14,19
CLOP(year)  26,72  28,74  29,32  28,86  18,52  20,90  20,22  18,23  15,04
CLOP(Qtr)          28,74  31,84  32,26  18,52  20,79  19,66  18,81  15,04
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)        7      8     10     10
Op.Prof Growth(%)      7      7     13     22
Net.Prof/EPS Grow     11     11     18     26
PEG (<1)            3,30   3,16   1,99   0,90
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         5.005  4.762  4.949  4.972  4.734  4.556  4.473  4.482
COGS (Qtr)         2.415  2.281  2.411  2.375  2.253  2.292  2.264  2.389
Gross Marg(Qtr)    2.589  2.480  2.538  2.597  2.480  2.264  2.208  2.092
GM (%)                51     52     51     52     52     49     49     46
OP.PR (Qtr)        1.135  1.045  1.056  1.304  1.059  1.081  1.004  1.068
OP %                  22     21     21     26     22     23     22     23
NET.PR (Qtr)         835    781    798    971    765    783    726    769
NP %                  16     16     16     19     16     17     16     17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset              8.701  8.608  9.769  8.637| 7.484  7.127  7.936  7.441
Liability          4.655  4.635  6.577  3.963| 3.782  3.427  5.019  3.631
Equity             4.045  3.972  3.191  4.674| 3.702  3.700  2.916  3.809
Capitalis.116.739125.895128.565129.710 92.704|84.311 81.641 70.577 60.658
Share(mil)         7.630  7.630  7.630  7.630  7.630  7.630  7.630  7.630
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

http://www.investdata.net/QQDUNVR.TXT

Note:

- PEG ratio > 1