SGRO Date : 29-07-11
Financial Performance (in billion Rp)
www.investdata.net
2011 2010| 2009|
29-07-11 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 1.711 759 2.311 1.369 745 302 1.815 1.185
COGS 1.039 427 1.469 885 471 192 1.216 756
Gross Marg 672 331 842 483 273 109 599 429
GM (%) 39 43 36 35 36 36 33 36
Opr Profit 490 250| 655 365 192 60| 460 334
OP (%) 28 33 28 26 25 20 25 28
Net Profit 356 189| 451 248 130 42| 281 204
NP (%) 20 24 19 18 17 14 15 17
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 3.650 3.450 3.275| 3.175 2.700 2.275 2.625| 2.700 2.075
Book Value 1.225 1.226| 1.128 1.020 958 996| 934 892
PBV 2,98 2,81 2,67| 2,81 2,64 2,37 2,63| 2,89 2,32
DER 0,42 0,32| 0,35 0,32 0,38 0,24| 0,28 0,30
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 30 32| 21 17 14 9| 15 16
ROE (Qtr) 28 32 38 24 19 9 17 -31
ROA (%) 21 24| 15 13 10 7| 12 12
Opr prof/share 259 132| 346 193 101 33| 243 176
EPS 188 100| 239 131 69 23| 149 108
EPS (Qtr) 88 100| 107 62 46 23| 41 -69
EPS (Annu) 376 400| 239 175 138 94| 149 144
PER 9,68 9,15 8,17| 13,28 15,38 16,41 27,81| 18,11 14,41
PER (Qtr) 10,33 9,77 8,17| 7,39 10,82 12,19 27,81| 16,43 -7,43
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 7,03 6,65 6,17 9,15 10,47 11,17 19,62 11,09 8,80
CLOP(year) 8,03 7,64 6,90 10,28 11,74 12,94 21,43 12,17 9,92
CLOP(Qtr) 8,21 7,82 6,90 5,81 8,27 9,45 21,43 11,11 -7,45
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 129 151 27 15
Op.Prof Growth(%) 154 313 42 9
Net.Prof/EPS Grow 171 342 60 21
PEG (<1) 0,05 0,02| 0,22 0,70
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 952 759 942 623 443 302 629 -312
COGS (Qtr) 611 427 583 413 279 192 459 -139
Gross Marg(Qtr) 340 331 358 210 163 109 170 -173
GM (%) 35 43 38 33 36 36 27 55
OP.PR (Qtr) 239 250 290 172 131 60 125 -148
OP % 25 33 30 27 29 20 20 47
NET.PR (Qtr) 166 189 202 117 88 42 77 -131
NP % 17 24 21 18 19 14 12 42
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 3.291 3.051| 2.875 2.547 2.492 2.249| 2.261 2.185
Liability 974 732| 743 618 680 440| 496 497
Equity 2.316 2.318| 2.132 1.929 1.811 1.808| 1.765 1.687
Capitalis. 6.898 6.520 6.189| 6.000 5.103 4.299 4.762| 5.103 3.921
Share(mil) 1.890 1.890 1.890 1.890 1.890 1.814 1.890 1.890
---------- ------ ====== ------|------ ------ ====== ------|------ ------- http://www.investdata.net/QQFSGRO.TXT
AALI vs SGRO:
Date: 29-07-11 FINANCIAL RATIO COMPARISON
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 |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AALI 5.296| 38 32 24| 4,8| 0,2| 27| 33 34|34 13|14| 14 13|10| 10 9|11| 11 10| 50 81| 98| -8 -11| 1| 0,14|23.500| 37.006|
| 2 SGRO 1.711| 39 28 20| 2,9| 0,4| 21| 32 30|28 10| 9| 9 8| 7| 6 6| 8| 7 6|129 154|171| 25 -4|-11| 0,06| 3.650| 6.898|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB2CPO6.TXT
No comments:
Post a Comment