Attached: Final Result 2010
WIKA 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 6.022 3.947 2.519 1.130 6.590 4.580 2.971 1.300
COGS 5.390 3.553 2.265 997 5.967 4.120 2.724 1.181
Gross Marg 632 394 254 132 623 459 247 118
GM (%) 10 9 10 11 9 10 8 9
Opr Profit 477 287 181 99| 484 344 184 77
OP (%) 7 7 7 8 7 7 6 5
Net Profit 284 204 140 64| 189 132 93 45
NP (%) 4 5 5 5 2 2 3 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 670 680 670 430 350| 325 280 335 220
Book Value 309 295 283 281| 270 256 249 250
PBV 2,17 2,20 2,27 1,51 1,24| 1,20 1,09 1,34 0,88
DER 2,49 2,34 2,41 2,32| 2,72 2,95 2,90 2,99
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 15 16 17 16| 12 12 13 12
ROE (Qtr) 17 15 18 16 14 10 13 12
ROA (%) 4 4 5 4| 3 3 3 3
Opr prof/share 82 50 32 17| 85 60 32 13
EPS 48 35 24 11| 33 23 16 8
EPS (Qtr) 13 11 13 11| 9 6 8 8
EPS (Annu) 48 47 49 45| 33 31 32 32
PER 13,70 13,90 13,97 8,66 7,72| 9,74 8,98 10,17 6,80
PER (Qtr) 12,07 12,26 15,00 7,97 7,72| 8,14 10,10 10,01 6,80
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 8,17 8,29 9,91 6,71 5,01 3,80 3,45 5,14 4,03
CLOP(year) 17,56 17,68 20,13 17,40 14,35 12,39 12,80 16,28 17,73
CLOP(Qtr) 11,11 18,22 19,14 14,35 10,73 9,19 14,02 17,73
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -8 -13 -15 -13
Op.Prof Growth(%) -1 -16 -1 27
Net.Prof/EPS Grow 50 53 50 39
PEG (<1) 0,27 0,26 0,17 0,19
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.075 1.427 1.389 1.130 2.010 1.608 1.671 1.300
COGS (Qtr) 1.836 1.288 1.267 997 1.847 1.396 1.542 1.181
Gross Marg(Qtr) 238 139 121 132 163 212 128 118
GM (%) 11 9 8 11 8 13 7 9
OP.PR (Qtr) 190 105 82 99 139 160 107 77
OP % 9 7 5 8 6 9 6 5
NET.PR (Qtr) 80 63 76 64 56 39 47 45
NP % 3 4 5 5 2 2 2 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.286 5.592 5.491 5.299| 5.700 5.757 5.532 5.667
Liability 4.484 3.918 3.880 3.703| 4.167 4.301 4.115 4.246
Equity 1.801 1.673 1.610 1.596| 1.532 1.456 1.417 1.421
Capitalis. 3.902 3.960 3.801 2.439 1.984| 1.842 1.587 1.899 1.248
Share(mil) 5.824 5.674 5.672 5.670 5.669 5.669 5.669 5.677
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDWIKA.TXT
No comments:
Post a Comment