CPIN: Q3/2011 Result

Attached, please find CPIN: Q3/2011 Result

CPIN                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             13.498  8.781  4.380 15.077 10.856  6.954  3.457 14.559
COGS              10.511  6.868  3.374 11.323  8.261  5.436  2.748 11.689
Gross Marg         2.987  1.913  1.006  3.754  2.595  1.517    708  2.869
GM (%)                22     21     22     24     23     21     20     19
Opr Profit         2.396  1.533    811| 2.761  2.056  1.183    547| 2.056
OP (%)                17     17     18     18     18     17     15     14
Net Profit         1.930  1.252    653| 2.210  1.637    941    447| 1.612
NP (%)                14     14     14     14     15     13     12     11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   2.675 14.000  1.990  2.025| 1.840  8.700  3.550  2.750| 2.250
Book Value           349    310    311|   271  1.195    983  1.029|   892
PBV          7,65  40,02   6,42   6,50|  6,77   7,28   3,61   2,67|  2,52
DER                 0,37   0,53   0,39|  0,46   0,45   0,73   0,55|  0,82
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               44     49     51|    49     55     58     52|    54
ROE (Qtr)             47     47     51     51     70     61     52     70
ROA (%)               32     32     36|    33     38     33     34|    30
Opr prof/share       146     93     49|   168    626    360    166|   626
EPS                  117     76     39|   134    498    286    136|   491
EPS (Qtr)             41     36     39|    34    211    150    136|   158
EPS (Annu)           156    152    159|   134    664    573    545|   491
PER         17,04  89,19  13,03  12,71| 13,65  13,09   6,19   5,04|  4,58
PER (Qtr)   16,16  84,62  13,62  12,71| 13,17  10,27   5,90   5,04|  3,56
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  13,73  71,85  10,64  10,24  10,93  10,42   4,93   4,12   3,59
CLOP(year)  14,40  72,52  11,51  10,84  11,67  11,06   5,93   4,97   4,77
CLOP(Qtr)   13,33  67,16  12,22  10,84  11,44   8,69   5,51   4,97   4,09
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       24     26     26      3
Op.Prof Growth(%)     16     29     48     34
Net.Prof/EPS Grow     17     32     45     37
PEG (<1)            4,99   0,40   0,28|  0,37
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         4.716  4.401  4.380  4.220  3.902  3.496  3.457  3.862
COGS (Qtr)         3.642  3.494  3.374  3.062  2.824  2.687  2.748  2.975
Gross Marg(Qtr)    1.073    906  1.006  1.158  1.078    808    708    886
GM (%)                22     20     22     27     27     23     20     22
OP.PR (Qtr)          862    722    811    704    873    636    547    599
OP %                  18     16     18     16     22     18     15     15
NET.PR (Qtr)         678    598    653    572    695    494    447    519
NP %                  14     13     14     13     17     14     12     13
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              7.875  7.760  7.082| 6.518  5.690  5.605  5.229| 5.349
Liability          2.139  2.677  1.970| 2.059  1.763  2.374  1.848| 2.416
Equity             5.736  5.083  5.111| 4.458  3.926  3.231  3.380| 2.933
Capitalis. 43.864229.572 32.632 33.205|30.172 28.575 11.660  9.032| 7.390
Share(mil)        16.398 16.398 16.398 16.398  3.284  3.284  3.284  3.284
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

INTP: Q3/2011 Result

Attached, please find INTP: Q3/2011 Result

INTP                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              9.779  6.331  2.943 11.137  8.107  5.360  2.549 10.576
COGS               5.193  3.329  1.505  5.597  4.013  2.586  1.226  5.468
Gross Marg         4.585  3.001  1.438  5.540  4.094  2.773  1.323  5.108
GM (%)                46     47     48     49     50     51     51     48
Opr Profit         3.195  2.109  1.060| 4.020  2.974  2.051    980| 3.693
OP (%)                32     33     36     36     36     38     38     34
Net Profit         2.585  1.729    865| 3.224  2.382  1.640    786| 2.746
NP (%)                26     27     29     28     29     30     30     25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  16.350 14.000 17.050 16.350|15.950 18.400 15.800 14.250|13.700
Book Value         3.991  3.758  3.787| 3.552  3.323  3.121  3.115| 2.901
PBV          4,10   3,51   4,54   4,32|  4,49   5,54   5,06   4,57|  4,72
DER                 0,16   0,24   0,13|  0,17   0,15   0,26   0,18|  0,24
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               23     25     24|    24     25     28     27|    25
ROE (Qtr)             23     24     24     25     24     29     27     32
ROA (%)               20     20     21|    21     22     22     23|    20
Opr prof/share       868    572    288| 1.092    807    557    266| 1.003
EPS                  702    469    235|   876    647    445    213|   746
EPS (Qtr)            232    234    235|   228    201    231    213|   238
EPS (Annu)           936    939    940|   876    863    891    854|   746
PER         17,46  14,95  18,15  17,39| 18,21  21,32  17,73  16,68| 18,36
PER (Qtr)   17,56  15,04  18,16  17,39| 17,43  22,80  17,03  16,68| 14,36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  14,13  12,10  14,88  14,18  14,61  17,08  14,17  13,38  13,66
CLOP(year)  14,67  12,64  15,65  14,63  15,17  17,54  14,89  13,92  14,36
CLOP(Qtr)   14,38  12,39  15,75  14,63  14,58  18,86  14,25  13,92  11,58
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       20     18     15      5
Op.Prof Growth(%)      7      2      8      8
Net.Prof/EPS Grow      8      5     10     17
PEG (<1)            1,75   3,34   1,73|  1,05
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         3.448  3.387  2.943  3.029  2.747  2.810  2.549  3.152
COGS (Qtr)         1.864  1.824  1.505  1.583  1.426  1.359  1.226  1.581
Gross Marg(Qtr)    1.583  1.563  1.438  1.446  1.320  1.450  1.323  1.570
GM (%)                45     46     48     47     48     51     51     49
OP.PR (Qtr)        1.086  1.048  1.060  1.046    922  1.071    980  1.144
OP %                  31     30     36     34     33     38     38     36
NET.PR (Qtr)         856    864    865    842    742    853    786    878
NP %                  24     25     29     27     27     30     30     27
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             16.995 17.095 15.812|15.346 14.061 14.425 13.579|13.276
Liability          2.300  3.260  1.869| 2.268  1.826  2.933  2.112| 2.595
Equity            14.695 13.834 13.942|13.077 12.235 11.492 11.467|10.680
Capitalis. 60.188 51.537 62.765 60.188|58.715 67.734 58.163 52.457|50.432
Share(mil)         3.681  3.681  3.681  3.681  3.681  3.681  3.681  3.681
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Cement sector:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                           Sector: CEMENT
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
| 2 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3CEM2.TXT

GGRM: Q3/2011 Result

Attached, please find GGRM: Q3/2011 Result

GGRM                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             30.567 19.845  9.478 37.692 27.534 18.001  8.594 32.973
COGS              23.016 15.067  7.222 28.826 21.151 13.960  6.691 25.807
Gross Marg         7.551  4.777  2.256  8.865  6.382  4.040  1.903  7.165
GM (%)                24     24     23     23     23     22     22     21
Opr Profit         5.225  3.163  1.545| 5.857  4.246  2.523  1.324| 5.206
OP (%)                17     15     16     15     15     14     15     15
Net Profit         3.786  2.293  1.100| 4.146  3.009  1.780    927| 3.455
NP (%)                12     11     11     11     10      9     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  58.600 52.500 49.800 41.850|40.000 51.600 34.200 24.750|21.550
Book Value        12.104 11.328 11.588|11.016 10.425  9.787  9.994| 9.511
PBV          4,84   4,34   4,40   3,61|  3,63   4,95   3,49   2,48|  2,27
DER                 0,49   0,41   0,28|  0,45   0,43   0,45   0,36|  0,49
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               21     21     19|    19     20     18     19|    18
ROE (Qtr)             25     21     19     21     24     18     19     21
ROA (%)               14     14     15|    13     13     13     14|    12
Opr prof/share     2.716  1.644    802| 3.044  2.206  1.311    688| 2.706
EPS                1.968  1.192    571| 2.154  1.563    925    482| 1.796
EPS (Qtr)            775    620    571|   590    638    443    482|   509
EPS (Annu)         2.624  2.384  2.287| 2.154  2.085  1.850  1.928| 1.796
PER         22,33  20,01  20,89  18,30| 18,56  24,75  18,48  12,83| 12,00
PER (Qtr)   18,88  16,92  20,07  18,30| 16,92  20,20  19,30  12,83| 10,57
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  16,18  14,50  15,14  13,03  13,14  17,54  13,04   8,99   7,96
CLOP(year)  17,81  16,12  16,56  14,03  14,77  19,07  14,72  10,28   9,68
CLOP(Qtr)   15,04  13,62  16,18  14,03  13,42  15,67  15,48  10,28   9,72
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       11     10     10     14
Op.Prof Growth(%)     23     25     16     12
Net.Prof/EPS Grow     25     28     18     19
PEG (<1)            0,77   0,72   0,98|  0,93
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)        10.722 10.366  9.478 10.157  9.533  9.406  8.594  9.439
COGS (Qtr)         7.948  7.845  7.222  7.674  7.191  7.269  6.691  7.496
Gross Marg(Qtr)    2.773  2.521  2.256  2.483  2.342  2.137  1.903  1.942
GM (%)                25     24     23     24     24     22     22     20
OP.PR (Qtr)        2.062  1.618  1.545  1.611  1.722  1.199  1.324  1.295
OP %                  19     15     16     15     18     12     15     13
NET.PR (Qtr)       1.492  1.193  1.100  1.137  1.228    852    927    980
NP %                  13     11     11     11     12      9     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             34.607 30.738 28.470|30.741 28.725 27.299 26.079|27.230
Liability         11.317  8.940  6.172| 9.544  8.665  8.468  6.850| 8.929
Equity            23.290 21.797 22.297|21.197 20.060 18.831 19.229|18.301
Capitalis.112.751101.014 95.819 80.523|76.963 99.282 65.803 47.621|41.464
Share(mil)         1.924  1.924  1.924  1.924  1.924  1.924  1.924  1.924
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Consumer sector:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: KONSUMER
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
| 2 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3KON2.TXT

Note:
- Outstanding as always..

UNVR: Q3/2011 Result

Attached, please find UNVR: Q3/2011 Result

UNVR                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             17.322 11.464  5.668 19.690 14.684  9.922  4.972 18.246
COGS               8.432  5.549  2.761  9.485  7.071  4.787  2.361  9.200
Gross Marg         8.889  5.914  2.907 10.204  7.613  5.135  2.611  9.045
GM (%)                51     51     51     51     51     51     52     49
Opr Profit         4.050  2.751  1.339| 4.542  3.407  2.361  1.318| 4.214
OP (%)                23     24     23     23     23     23     26     23
Net Profit         3.025  2.068    998| 3.386  2.551  1.770    970| 3.044
NP (%)                17     18     17     17     17     17     19     16
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  15.650 16.500 14.900 15.300|16.500 16.850 17.000 12.150|11.050
Book Value           582    457    659|   530    520    418    612|   485
PBV         26,86  28,32  32,55  23,20| 31,12  32,36  40,64  19,83| 22,77
DER                 1,36   2,32   1,05|  1,15   1,17   2,06   0,85|  1,02
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               90    118     79|    83     85    110     83|    82
ROE (Qtr)             86    122     79     82     78    100     83     82
ROA (%)               38     35     38|    38     39     36     44|    40
Opr prof/share       530    360    175|   595    446    309    172|   552
EPS                  396    271    130|   443    334    232    127|   398
EPS (Qtr)            125    140    130|   109    102    104    127|   100
EPS (Annu)           528    542    523|   443    445    464    508|   398
PER         29,60  31,21  27,48  29,24| 37,17  37,79  36,64  23,88| 27,70
PER (Qtr)   31,18  32,88  26,56  29,24| 37,66  41,15  40,55  23,88| 27,53
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  22,11  23,31  20,66  21,79  27,71  28,30  27,47  17,58  20,00
CLOP(year)  23,23  24,43  22,13  22,77  28,74  29,32  28,86  18,33  20,90
CLOP(Qtr)   24,14  25,39  21,57  22,77  28,74  31,84  32,67  18,33  20,79
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       17     15     13      7
Op.Prof Growth(%)     18     16      1      7
Net.Prof/EPS Grow     18     16      2     11
PEG (<1)            1,68   1,63  10,30|  3,30
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         5.858  5.795  5.668  5.005  4.762  4.949  4.972  4.734
COGS (Qtr)         2.883  2.788  2.761  2.414  2.283  2.425  2.361  2.253
Gross Marg(Qtr)    2.974  3.007  2.907  2.591  2.478  2.523  2.611  2.480
GM (%)                50     51     51     51     52     50     52     52
OP.PR (Qtr)        1.299  1.411  1.339  1.135  1.045  1.043  1.318  1.059
OP %                  22     24     23     22     21     21     26     22
NET.PR (Qtr)         957  1.070    998    835    781    799    970    765
NP %                  16     18     17     16     16     16     19     16
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             10.496 11.595 10.333| 8.701  8.608  9.769  8.637| 7.484
Liability          6.050  8.102  5.300| 4.655  4.635  6.577  3.963| 3.782
Equity             4.446  3.493  5.032| 4.045  3.972  3.191  4.674| 3.702
Capitalis.119.409125.895113.687116.739|**.***128.565129.710 92.704|84.311
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/QQGUNVR.TXT

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

ASII: Q3/2011 Result

Attached, please find ASII: Q3/2011 Result

ASII                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales            119.530 76.264 38.693129.991 94.362 61.939 29.688 98.526
COGS              95.708 61.112 31.074103.117 75.652 49.498 23.765 75.755
Gross Marg        23.822 15.152  7.619 26.874 18.710 12.441  5.923 22.771
GM (%)                19     19     19     20     19     20     19     23
Opr Profit        13.310  8.437  4.340|14.725 10.430  6.669  3.247|12.756
OP (%)                11     11     11     11     11     10     10     12
Net Profit        13.441  8.588  4.303|14.366 10.362  6.439  3.014|10.040
NP (%)                11     11     11     11     10     10     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  69.000 63.650 63.550 57.000|54.550 56.700 48.300 41.900|34.700
Book Value        13.805 13.169 13.256|12.180 11.653 10.649 10.619| 9.854
PBV          5,00   4,61   4,83   4,30|  4,48   4,87   4,54   3,95|  3,52
DER                 1,68   1,55   1,30|  1,29   1,29   1,42   1,23|  1,23
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               32     32     32|    29     29     29     28|    25
ROE (Qtr)             34     32     32     32     33     31     28     29
ROA (%)               11     12     13|    12     12     12     12|    11
Opr prof/share     3.287  2.084  1.072| 3.637  2.576  1.647    802| 3.150
EPS                3.320  2.121  1.062| 3.548  2.559  1.590    744| 2.480
EPS (Qtr)          1.198  1.058  1.062|   989    969    846    744|   725
EPS (Annu)         4.426  4.242  4.251| 3.548  3.412  3.181  2.978| 2.480
PER         15,59  14,38  14,98  13,41| 15,37  16,61  15,18  14,07| 13,99
PER (Qtr)   14,38  13,27  15,01  13,41| 13,79  14,63  14,27  14,07| 11,96
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  15,74  14,52  15,25  13,29  15,00  16,51  14,66  13,06  11,01
CLOP(year)  21,03  19,81  20,16  17,30  19,31  20,88  19,27  17,12  14,86
CLOP(Qtr)   19,15  18,04  20,75  17,30  16,55  19,30  18,77  17,12  14,55
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       26     23     30     31
Op.Prof Growth(%)     27     26     33     15
Net.Prof/EPS Grow     29     33     42     43
PEG (<1)            0,48   0,45   0,31|  0,36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)        43.266 37.571 38.693 35.629 32.423 32.251 29.688 27.879
COGS (Qtr)        34.596 30.038 31.074 27.465 26.154 25.733 23.765 21.812
Gross Marg(Qtr)    8.670  7.533  7.619  8.164  6.269  6.518  5.923  6.067
GM (%)                20     20     19     22     19     20     19     21
OP.PR (Qtr)        4.873  4.097  4.340  4.295  3.761  3.422  3.247  3.257
OP %                  11     10     11     12     11     10     10     11
NET.PR (Qtr)       4.853  4.285  4.303  4.004  3.923  3.425  3.014  2.936
NP %                  11     11     11     11     12     10     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset            149.842136.155123.284|**.***107.947104.545 95.771|88.938
Liability         93.951 82.840 69.619|63.547 60.771 61.431 52.778|49.044
Equity            55.891 53.315 53.665|49.310 47.176 43.114 42.993|39.894
Capitalis.279.336257.677257.272230.756|**.***229.541195.535169.626|**.***
Share(mil)         4.048  4.048  4.048  4.048  4.048  4.048  4.048  4.048
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Astra group:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                         Sector: ASTRA GROUP
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
| 2 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
| 3 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
| 4 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
| 5 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3AST2.TXT

Note:
- Performance ASII bagus seperti biasa ... hehehe...

Tunggu aja closing Dow besok pagi, kalo minus nya sedikit, masih ada harapan karena tadi siang IHSG rebound pada Support TREND, apalagi kalo profit UNVR, GGRM, BMRI, INTP, CPIN, GJTL, ASRI, INCO, TINS, JPFA, AMFG yg keluar tadi siang hasilnya bagus...

Take a break ah .....

IHSG -65, index nurut banget ama embah ....

Gile .... embah selama sebulan lebih benar terus ... Hokie lagi datang terus nih .... hehehe....

ASRI: Q3/2011 Result

Attached, please find ASRI: Q3/2011 Result

ASRI                       Date : 31-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              1.023    706    405    765    596    396    205    403
COGS                 438    316    195    349    285    224    117    241
Gross Marg           585    390    209    416    311    172     87    162
GM (%)                57     55     51     54     52     43     42     40
Opr Profit           491    337    183|   343    239    133     69|   110
OP (%)                48     47     45     44     40     33     33     27
Net Profit           414    289    158|   290    231    123     62|    94
NP (%)                40     40     39     37     38     31     30     23
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price     435    385    325    285|   295    205    183    164|   105
Book Value           142    136    132|   123    120    114    111|   107
PBV          3,05   2,70   2,38   2,14|  2,39   1,70   1,60   1,47|  0,97
DER                 1,14   0,99   1,04|  1,08   0,92   0,97   0,86|  0,85
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               21     23     26|    13     14     12     12|     4
ROE (Qtr)             19     21     26     10     20     11     12      4
ROA (%)               10     11     13|     6      7      6      6|     2
Opr prof/share        27     18     10|    19     13      7      3|     6
EPS                   23     16      8|    16     12      6      3|     5
EPS (Qtr)              6      7      8|     3      6      3      3|     1
EPS (Annu)            30     32     35|    16     17     13     14|     5
PER         14,07  12,45  10,03   8,03| 18,14  11,85  13,19  11,63| 19,95
PER (Qtr)   15,56  13,77  11,08   8,03| 22,46   8,48  13,40  11,63| 20,33
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  11,85  10,49   8,60   6,95  15,36  11,47  12,26  10,60  16,95
CLOP(year)  16,27  14,91  12,18  10,32  22,30  17,64  19,66  16,80  31,71
CLOP(Qtr)   17,28  15,84  13,31  10,32  18,47  13,26  20,41  16,80  21,75
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       71     78     97     89
Op.Prof Growth(%)    105    153    164    210
Net.Prof/EPS Grow     78    133    151    208
PEG (<1)            0,16   0,08   0,05|  0,09
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)           317    301    405    168    200    191    205    121
COGS (Qtr)           122    120    195     63     60    106    117     64
Gross Marg(Qtr)      195    180    209    104    139     84     87     57
GM (%)                61     60     51     61     69     44     42     47
OP.PR (Qtr)          154    154    183    103    106     64     69     40
OP %                  48     51     45     61     53     33     33     33
NET.PR (Qtr)         124    130    158     58    107     60     62     23
NP %                  39     43     39     34     53     31     30     18
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              5.450  4.847  4.839| 4.587  4.122  4.016  3.703| 3.559
Liability          2.899  2.413  2.464| 2.379  1.971  1.974  1.712| 1.632
Equity             2.550  2.434  2.375| 2.208  2.151  2.041  1.990| 1.927
Capitalis.  7.770  6.877  5.805  5.090| 5.269  3.661  3.268  2.929| 1.875
Share(mil)        17.863 17.863 17.863 17.863 17.863 17.863 17.863 17.863
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

Property sector:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: PROPERTY
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3PRO2.TXT

Note:
- Growth yg FANTASTIS ...

CPO Sector Comparison

Date: 28-10-11                        FINANCIAL RATIO COMPARISON
                                             Sector: CPO
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.225| 15.180|
| 2 SGRO   2.516| 36  25  18| 2,4| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.075|  5.811|
| 3 AALI   7.935| 38  31  23| 4,3| 0,4| 23| 34  32|28 15|13| 12 14| 9|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.000| 33.069|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3CPO2.TXT

Data AALI:

AALI                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              7.935  5.296  2.764  8.843  5.721  3.517  1.633  7.424
COGS               4.901  3.237  1.688  5.234  3.508  2.291  1.071  4.322
Gross Marg         3.034  2.059  1.076  3.609  2.212  1.226    561  3.101
GM (%)                38     38     38     40     38     34     34     41
Opr Profit         2.523  1.733    918| 2.998  1.793    953    436| 2.610
OP (%)                31     32     33     33     31     27     26     35
Net Profit         1.860  1.317    654| 2.016  1.228    662    271| 1.660
NP (%)                23     24     23     22     21     18     16     22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  21.000 19.300 23.500 22.700|26.200 20.700 19.350 24.600|22.750
Book Value         4.822  4.900  4.997| 4.579  4.268  3.893  4.126| 3.953
PBV          4,35   4,00   4,80   4,54|  5,72   4,85   4,97   5,96|  5,75
DER                 0,40   0,26   0,26|  0,22   0,27   0,27   0,27|  0,22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               32     34     33|    27     24     21     16|    26
ROE (Qtr)             28     34     33     43     33     25     16     26
ROA (%)               23     27     26|    22     19     17     13|    21
Opr prof/share     1.602  1.100    583| 1.904  1.138    605    277| 1.657
EPS                1.181    836    415| 1.280    779    420    172| 1.054
EPS (Qtr)            344    421    415|   500    359    247    172|   262
EPS (Annu)         1.574  1.673  1.661| 1.280  1.039    840    690| 1.054
PER         13,33  12,25  14,05  13,66| 20,46  19,91  23,01  35,61| 21,57
PER (Qtr)   15,23  14,00  13,95  13,66| 13,08  14,39  19,53  35,61| 21,71
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   9,83   9,03  10,67   9,72  13,76  13,63  15,97  22,18  13,73
CLOP(year)  10,72   9,93  11,24  10,29  14,29  14,38  16,83  23,17  14,24
CLOP(Qtr)   11,42  10,57  11,96  10,29   8,89  10,24  15,52  23,17  13,33
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       38     50     69     19
Op.Prof Growth(%)     40     81    110     14
Net.Prof/EPS Grow     51     98    140     21
PEG (<1)            0,24   0,14   0,10|  0,95
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         2.639  2.531  2.764  3.122  2.203  1.884  1.633  1.961
COGS (Qtr)         1.664  1.548  1.688  1.725  1.217  1.219  1.071  1.114
Gross Marg(Qtr)      974    982  1.076  1.396    986    664    561    846
GM (%)                36     38     38     44     44     35     34     43
OP.PR (Qtr)          790    814    918  1.205    839    517    436    697
OP %                  29     32     33     38     38     27     26     35
NET.PR (Qtr)         542    663    654    788    566    390    271    412
NP %                  20     26     23     25     25     20     16     21
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             10.610  9.692  9.950| 8.791  8.510  7.772  8.222| 7.571
Liability          3.016  1.975  2.082| 1.580  1.788  1.642  1.724| 1.345
Equity             7.594  7.717  7.868| 7.211  6.722  6.130  6.498| 6.226
Capitalis. 33.069 30.392 37.006 35.740|41.258 32.597 30.471 38.738|35.825
Share(mil)         1.574  1.574  1.574  1.574  1.574  1.574  1.574  1.574
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Data LSIP:

LSIP                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              3.522  2.382  1.175  3.592  2.403  1.566    680  3.199
COGS               1.685  1.117    551  1.821  1.247    816    355  1.809
Gross Marg         1.837  1.265    624  1.771  1.155    750    324  1.390
GM (%)                52     53     53     49     48     47     47     43
Opr Profit         1.552  1.084    527| 1.399    843    570    238| 1.018
OP (%)                44     45     44     38     35     36     35     31
Net Profit         1.312    886    394| 1.033    641    417    167|   707
NP (%)                37     37     33     28     26     26     24     22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   2.225  2.050  2.325  2.275|12.850  9.850  8.300  9.800| 8.350
Book Value           798    736    725| 3.337  3.083  2.937  2.912| 2.844
PBV          2,79   2,57   3,16   3,14|  3,85   3,19   2,83   3,37|  2,94
DER                 0,18   0,28   0,21|  0,22   0,30   0,35   0,32|  0,27
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               32     35     31|    22     20     21     16|    18
ROE (Qtr)             31     39     31     34     21     25     16     22
ROA (%)               27     27     26|    18     15     15     12|    14
Opr prof/share       227    158     77| 1.025    624    425    174|   759
EPS                  192    129     57|   757    475    311    123|   527
EPS (Qtr)             62     72     57|   286    165    186    123|   162
EPS (Annu)           256    259    231|   757    633    623    492|   527
PER          8,68   7,99   8,95   9,84| 16,97  15,54  13,32  19,91| 15,82
PER (Qtr)    8,90   8,21   8,06   9,84| 11,20  14,84  11,13  19,91| 12,83
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   7,33   6,76   7,32   7,35  12,53  11,83   9,75  14,03  10,99
CLOP(year)   7,81   7,24   7,97   7,85  13,25  12,94  10,95  15,35  12,01
CLOP(Qtr)    8,63   7,99   7,77   7,85   8,34  13,34   9,40  15,35   9,38
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       46     52     72     12
Op.Prof Growth(%)     84     89    121     37
Net.Prof/EPS Grow    104    112    134     46
PEG (<1)            0,08   0,08   0,07|  0,37
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         1.140  1.207  1.175  1.189    836    886    680    929
COGS (Qtr)           568    565    551    573    431    460    355    510
Gross Marg(Qtr)      571    641    624    615    405    425    324    418
GM (%)                50     53     53     51     48     48     47     45
OP.PR (Qtr)          468    556    527    556    272    332    238    325
OP %                  41     46     44     46     32     37     35     35
NET.PR (Qtr)         426    492    394    391    224    249    167    218
NP %                  37     40     33     32     26     28     24     23
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              6.447  6.441  5.998| 5.561  5.420  5.314  5.229| 4.852
Liability            996  1.417  1.050| 1.007  1.257  1.375  1.255| 1.038
Equity             5.450  5.024  4.947| 4.554  4.162  3.938  3.973| 3.813
Capitalis. 15.180 13.986 15.863 15.522|17.534 13.297 11.127 13.372|11.194
Share(mil)         6.822  6.822  6.822  1.364  1.350  1.340  1.364  1.340
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Mana yg lebih baik untuk Invest ? AALI atau LSIP ? dan Kenapa ?

Dari PER AALI yg jauh lebih tinggi dibanding LSIP, jawaban anda masuk akal .... tapi katanya penambahan kebun AALI sudah terbatas, jadi kalo mau ngejar growth, LSIP memberikan potensi growth yg jauh lebih tinggi ...

UNTR: Q3/2011 Result

Attached, please find UNTR: Q3/2011 Result

UNTR                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             39.752 25.618 12.648 37.323 27.813 18.079  8.718 29.241
COGS              32.520 21.178 10.416 30.528 22.751 14.734  7.098 22.570
Gross Marg         7.231  4.439  2.232  6.795  5.061  3.344  1.620  6.671
GM (%)                18     17     17     18     18     18     18     22
Opr Profit         5.506  3.343  1.700| 5.162  3.926  2.649  1.303| 5.168
OP (%)                13     13     13     13     14     14     14     17
Net Profit         4.348  2.540  1.297| 3.872  2.960  1.887    907| 3.817
NP (%)                10      9     10     10     10     10     10     13
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  25.200 22.000 24.900 21.700|23.800 20.450 18.750 18.350|15.500
Book Value         6.819  6.658  5.231| 4.850  4.724  4.397  4.433| 4.161
PBV          3,70   3,23   3,74   4,15|  4,91   4,33   4,26   4,14|  3,72
DER                 0,74   0,63   0,85|  0,84   0,77   0,89   0,71|  0,76
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               22     20     29|    24     25     25     24|    27
ROE (Qtr)             28     20     29     22     27     26     24     24
ROA (%)               13     12     16|    13     14     13     14|    15
Opr prof/share     1.476    896    511| 1.551  1.180    796    391| 1.553
EPS                1.165    681    390| 1.164    889    567    272| 1.147
EPS (Qtr)            484    333    390|   274    322    294    272|   256
EPS (Annu)         1.554  1.362  1.560| 1.164  1.186  1.134  1.091| 1.147
PER         16,21  14,15  18,28  13,91| 20,44  17,24  16,52  16,82| 13,51
PER (Qtr)   12,99  11,34  18,69  13,91| 21,69  15,86  15,91  16,82| 15,09
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  12,80  11,18  13,89  10,62  15,34  12,99  11,77  11,71   9,98
CLOP(year)  15,35  13,73  16,23  12,78  17,96  15,30  14,24  13,73  12,02
CLOP(Qtr)   13,03  11,65  16,51  12,78  18,76  15,68  14,01  13,73  13,09
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       42     41     45     27
Op.Prof Growth(%)     40     26     30     -0
Net.Prof/EPS Grow     46     34     43      1
PEG (<1)            0,30   0,53   0,32| 14,09
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)        14.133 12.969 12.648  9.510  9.733  9.361  8.718  7.940
COGS (Qtr)        11.342 10.762 10.416  7.776  8.016  7.636  7.098  6.222
Gross Marg(Qtr)    2.791  2.207  2.232  1.734  1.716  1.724  1.620  1.718
GM (%)                19     17     17     18     17     18     18     21
OP.PR (Qtr)        2.163  1.642  1.700  1.235  1.277  1.345  1.303  1.186
OP %                  15     12     13     12     13     14     14     14
NET.PR (Qtr)       1.808  1.242  1.297    912  1.072    980    907    854
NP %                  12      9     10      9     11     10     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             44.173 40.477 32.117|29.700 27.781 27.695 25.287|24.404
Liability         18.736 15.641 14.712|13.564 12.065 13.065 10.539|10.561
Equity            25.437 24.836 17.404|16.136 15.716 14.630 14.748|13.843
Capitalis. 93.999 82.062 92.880 72.193|79.179 68.034 62.378 61.048|51.566
Share(mil)         3.730  3.730  3.326  3.326  3.326  3.326  3.326  3.326
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

Note:
- Performance UNTR kwartal 3 (July, Agus, Sept) sangat baik...

Trias Sentosa

TRST growthnya bagus tapi ROE nya cuman 13%

Jadi kuncinya adalah Future Growth, jika Future growth bisa sama
dengan growth thn ini maka TRST masih bisa naik banyak karena
PER nya baru 7.5.

Jadi Pak Cleo musti bikin analisa bisnis TRST, kenapa growth TRST
bisa bagus tahun ini ?, dari sini mungkin kita bisa prediksi
kelangsungan growth yg bagus ini untuk tahun depan dst ...

PTBA: Q3/2011 Result

Attached, please find PTBA: Q3/2011 Result

PTBA                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              7.754  5.119  2.315  7.909  5.901  3.794  1.781  8.947
COGS               3.776  2.430  1.071  4.258  3.257  2.125  1.075  4.104
Gross Marg         3.978  2.688  1.243  3.650  2.644  1.669    706  4.843
GM (%)                51     52     53     46     44     43     39     54
Opr Profit         2.862  1.971    944| 2.304  1.633  1.046    422| 3.548
OP (%)                36     38     40     29     27     27     23     39
Net Profit         2.322  1.610    760| 2.008  1.389    908    373| 2.727
NP (%)                29     31     32     25     23     23     20     30
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  18.800 16.800 20.800 21.000|22.950 19.450 17.250 17.400|17.250
Book Value         3.281  3.008  3.094| 2.763  2.563  2.355  2.636| 2.474
PBV          5,73   5,12   6,91   6,79|  8,31   7,59   7,32   6,60|  6,97
DER                 0,40   0,56   0,39|  0,37   0,40   0,43   0,41|  0,42
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               40     46     42|    31     31     33     24|    47
ROE (Qtr)             37     49     42     38     32     39     24     35
ROA (%)               29     29     30|    23     22     23     17|    33
Opr prof/share     1.242    855    409| 1.000    708    454    183| 1.539
EPS                1.008    699    329|   871    602    394    161| 1.183
EPS (Qtr)            309    369    329|   268    209    232    161|   216
EPS (Annu)         1.344  1.398  1.319|   871    803    788    647| 1.183
PER         13,99  12,50  14,88  15,91| 26,32  24,19  21,88  26,87| 14,57
PER (Qtr)   15,20  13,59  14,09  15,91| 21,36  23,26  18,57  26,87| 19,89
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  11,35  10,14  12,15  12,81  22,95  20,58  19,00  23,70  11,20
CLOP(year)  12,14  10,93  13,14  13,54  23,97  21,67  20,10  25,18  11,87
CLOP(Qtr)   13,01  11,72  12,61  13,54  20,59  20,09  16,87  25,18  17,97
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       31     34     29    -11
Op.Prof Growth(%)     75     88    123    -35
Net.Prof/EPS Grow     67     77    103    -26
PEG (<1)            0,19   0,19   0,15| -1,00
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         2.635  2.804  2.315  2.007  2.106  2.013  1.781  2.392
COGS (Qtr)         1.345  1.359  1.071  1.001  1.131  1.050  1.075  1.382
Gross Marg(Qtr)    1.289  1.444  1.243  1.005    975    962    706  1.010
GM (%)                48     51     53     50     46     47     39     42
OP.PR (Qtr)          890  1.027    944    670    587    623    422    586
OP %                  33     36     40     33     27     30     23     24
NET.PR (Qtr)         712    850    760    619    481    535    373    499
NP %                  27     30     32     30     22     26     20     20
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset             10.583 10.834  9.909| 8.722  8.277  7.740  8.582| 8.078
Liability          3.022  3.902  2.778| 2.355  2.369  2.313  2.508| 2.377
Equity             7.560  6.932  7.131| 6.366  5.908  5.426  6.074| 5.701
Capitalis. 43.317 38.709 47.925 48.386|52.879 44.832 39.746 40.091|39.746
Share(mil)         2.304  2.304  2.304  2.304  2.305  2.304  2.304  2.304
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

KLBF: Q3/2011 Result

Attached, please find KLBF: Q3/2011 Result

KLBF                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              7.691  4.948  2.352 10.226  7.272  4.706  2.188  9.087
COGS               3.705  2.368  1.132  5.060  3.545  2.322  1.089  4.575
Gross Marg         3.986  2.580  1.219  5.166  3.727  2.384  1.098  4.511
GM (%)                51     52     51     50     51     50     50     49
Opr Profit         1.404    878    417| 1.790  1.288    838    386| 1.565
OP (%)                18     17     17     17     17     17     17     17
Net Profit         1.065    675    315| 1.286    901    572    256|   929
NP (%)                13     13     13     12     12     12     11     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   3.525  3.250  3.375  3.400| 3.250  2.550  2.100  1.870| 1.300
Book Value           617    623    608|   573    530    495    487|   459
PBV          5,71   5,26   5,41   5,59|  5,67   4,80   4,23   3,84|  2,83
DER                 0,30   0,35   0,32|  0,31   0,34   0,48   0,45|  0,50
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               24     23     22|    23     24     24     22|    21
ROE (Qtr)             26     24     22     28     26     27     22     29
ROA (%)               18     17     16|    18     18     16     15|    14
Opr prof/share       149     93     44|   191    137     89     41|   167
EPS                  113     72     33|   137     96     61     27|    99
EPS (Qtr)             41     38     33|    41     35     33     27|    33
EPS (Annu)           151    144    134|   137    128    122    109|    99
PER         23,27  21,46  23,43  25,22| 23,69  19,92  17,20  17,10| 13,12
PER (Qtr)   21,19  19,54  22,02  25,22| 19,82  18,17  15,57  17,10|  9,72
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  17,65  16,27  18,00  19,10  17,01  13,95  11,74  11,33   7,78
CLOP(year)  18,57  17,19  19,17  20,19  17,94  14,93  13,07  12,66   9,17
CLOP(Qtr)   16,54  15,31  18,25  20,19  15,97  14,26  12,13  12,66   7,00
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)        5      5      7     12
Op.Prof Growth(%)      9      4      7     14
Net.Prof/EPS Grow     18     17     23     38
PEG (<1)            1,19   1,30   1,08|  0,62
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         2.742  2.596  2.352  2.954  2.565  2.518  2.188  2.593
COGS (Qtr)         1.336  1.235  1.132  1.515  1.222  1.232  1.089  1.273
Gross Marg(Qtr)    1.405  1.360  1.219  1.439  1.343  1.285  1.098  1.319
GM (%)                51     52     51     48     52     51     50     50
OP.PR (Qtr)          525    461    417    502    449    451    386    512
OP %                  19     17     17     17     17     17     17     19
NET.PR (Qtr)         389    359    315    384    329    316    256    313
NP %                  14     13     13     13     12     12     11     12
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              7.513  7.894  7.517| 7.032  6.678  6.876  6.623| 6.482
Liability          1.724  2.049  1.811| 1.658  1.691  2.226  2.057| 2.172
Equity             5.788  5.845  5.706| 5.373  4.987  4.649  4.565| 4.310
Capitalis. 33.046 30.468 31.640 31.875|30.468 23.957 19.687 17.529|12.185
Share(mil)         9.375  9.375  9.375  9.375  9.395  9.375  9.374  9.373
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

Note:
- Performance bagus tapi PER sudah 23

Selamat-sempurna

- Sales growth = 16%
- Operating profit growth = 38%
- Net profit growth = 44%

Ini worksheet SMSM yang belum kelar, tapi data yg anda perlukan sudah bisa dilihat:

SMSM                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              1.306    875      0  1.561  1.119    769      0  1.374
COGS                 983    656      0  1.193    868    596      0  1.058
Gross Marg           322    219      0    368    251    173      0    316
GM (%)                24     25***.***     23     22     22***.***     23
Opr Profit           220    147      0|   227    159    110      0|   189
OP (%)                16     16***.***     14     14     14***.***     13
Net Profit           147     99      0|   150    102     73      0|   132
NP (%)                11     11***.***      9      9      9***.***      9
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   1.300  1.290  1.200      0| 1.070      0      0      0|   750
Book Value           475    430      0|   360      0      0      0|   345
PBV          2,74   2,71   2,79   0,00|  2,97   0,00   0,00   0,00|  2,17
DER                 0,65   0,87   0,00|  1,05   0,00   0,00   0,00|  0,89
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               28     32      0|    28      0      0      0|    26
ROE (Qtr)             28     64***.***     36***.******.******.***    106
ROA (%)               17     17      0|    14      0      0      0|    14
Opr prof/share       152    102      0|   158      0      0      0|   131
EPS                  102     68      0|   104      0      0      0|    92
EPS (Qtr)             33     68      0|    33      0      0      0|    92
EPS (Annu)           136    137      0|   104      0      0      0|    92
PER          9,51   9,43   8,72   0,00| 10,24   0,00   0,00   0,00|  8,13
PER (Qtr)    9,63   9,56   4,36****,**|  8,03****,******,******,**|  2,03
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   6,37   6,33   5,85   0,00   6,76   0,00   0,00   0,00   5,69
CLOP(year)   7,90   7,85   7,66   0,00   9,16   0,00   0,00   0,00   8,03
CLOP(Qtr)    7,99   7,94   3,83   0,00   7,58   0,00   0,00   0,00   2,01
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       16     13***.***     13
Op.Prof Growth(%)     38     33***.***     20
Net.Prof/EPS Grow     44     35***.***     13
PEG (<1)            0,21   0,25   0,00|  0,77
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)           430    875      0    442    350    769      0  1.374
COGS (Qtr)           327    656      0    324    272    596      0  1.058
Gross Marg(Qtr)      103    219      0    117     78    173      0    316
GM (%)                24     25***.***     26     22     22***.***     23
OP.PR (Qtr)           72    147      0     68     48    110      0    189
OP %                  16     16***.***     15     13     14***.***     13
NET.PR (Qtr)          48     99      0     47     29     73      0    132
NP %                  11     11***.***     10      8      9***.***      9
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              1.131  1.155      0| 1.067      0      0      0|   941
Liability            446    536      0|   547      0      0      0|   443
Equity               684    619      0|   519      0      0      0|   497
Capitalis.  1.871  1.857  1.727      0| 1.540      0      0      0| 1.079
Share(mil)         1.439  1.439      0  1.439      0      0      0  1.439
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

AUTO: Q3/2011 Result

Attached, please find AUTO: Q3/2011 Result

AUTO                       Date : 28-10-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2011                        2010|  2009|
         28-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              5.450  3.562  1.818  6.255  4.615  3.046  1.508  5.265
COGS               4.534  2.961  1.499  5.102  3.782  2.496  1.245  4.317
Gross Marg           916    601    319  1.152    832    549    262    948
GM (%)                16     16     17     18     18     18     17     18
Opr Profit           357    214    102|   573    406    265    130|   419
OP (%)                 6      6      5      9      8      8      8      7
Net Profit           753    480    259| 1.141    831    568    277|   768
NP (%)                13     13     14     18     18     18     18     14
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   3.325  3.075  3.250 13.800|13.950 17.900 13.050  7.100| 5.750
Book Value         1.112  1.104  5.346| 5.006  4.759  4.422  4.515| 4.160
PBV          2,99   2,77   2,94   2,58|  2,79   3,76   2,95   1,57|  1,38
DER                 0,58   0,51   0,49|  0,45   0,46   0,46   0,44|  0,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               23     22     25|    29     30     33     31|    23
ROE (Qtr)             25     20     25     32     28     34     31     27
ROA (%)               14     14     16|    20     20     22     22|    16
Opr prof/share        92     55    132|   743    526    344    169|   544
EPS                  195    124    335| 1.479  1.078    737    360|   996
EPS (Qtr)             70     57    335|   400    341    376    360|   286
EPS (Annu)           260    249  1.343| 1.479  1.438  1.474  1.441|   996
PER         12,75  11,79  13,05  10,27|  9,43  12,44   8,85   4,92|  5,77
PER (Qtr)   11,71  10,83  14,16  10,27|  8,70  13,10   8,66   4,92|  5,02
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  26,91  24,89  29,23  26,03  18,77  25,48  18,93  10,48  10,56
CLOP(year)  32,14  30,12  34,26  31,01  21,78  28,57  21,87  13,40  13,98
CLOP(Qtr)   26,79  25,10  32,74  31,01  18,71  27,54  21,51  13,40  16,66
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       18     16     20     18
Op.Prof Growth(%)    -12    -19    -21     36
Net.Prof/EPS Grow     -9    -15     -6     48
PEG (<1)           -1,26  -0,84  -1,51|  0,19
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr)         1.887  1.743  1.818  1.640  1.569  1.537  1.508  1.493
COGS (Qtr)         1.572  1.461  1.499  1.320  1.285  1.250  1.245  1.214
Gross Marg(Qtr)      315    282    319    319    283    287    262    279
GM (%)                16     16     17     19     18     18     17     18
OP.PR (Qtr)          142    112    102    166    140    135    130     88
OP %                   7      6      5     10      8      8      8      5
NET.PR (Qtr)         273    221    259    309    263    290    277    220
NP %                  14     12     14     18     16     18     18     14
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset              6.779  6.416  6.157| 5.585  5.347  4.975  5.010| 4.644
Liability          2.491  2.157  2.034| 1.725  1.677  1.565  1.528| 1.436
Equity             4.287  4.259  4.123| 3.860  3.670  3.410  3.482| 3.208
Capitalis. 12.820 11.856 12.531 10.641|10.757 13.803 10.063  5.475| 4.434
Share(mil)         3.855  3.855    771    771    771    771    771    771
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
 
See ERROR and OMISSION

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

Comparison:

Date: 31-10-11                        FINANCIAL RATIO COMPARISON
                                          Sector: ALL STOCK
                               Ranked by: YoY Operating Profit Growth
                                          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 |Q3/Q2 GROWT|     | LAST |  CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV  DER|   |      |*LAST*|         |         |         |    OPR NET|    OPR NET| PEG |PRICE |bio Rp |
|  |    |mio USD| %   %   % |         |   | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF|     |      |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASRI   1.023| 57  48  40| 3,0| 1,1| 10| 23  21|19 15|14| 12 10|11| 10  8|16| 14 12| 71 105| 78|  5  -0| -4| 0,18|   435|  7.770|
| 2 LSIP   3.522| 52  44  37| 2,7| 0,1| 27| 35  32|31  8| 8|  7  8| 7|  6  7| 7|  7  7| 46  84|104| -5 -15|-13| 0,08| 2.200| 15.010|
| 3 TRST   1.566| 15  11   8| 1,0| 0,5|  8|  0  13|41  2| 7|  7  0| 5|  5***| 9|  9***| 25  79| 80|  0   0|  0| 0,09|   470|  1.319|
| 4 SGRO   2.516| 36  25  18| 2,3| 0,3| 19| 30  25|17 13| 9|  8  9| 6|  6  6| 7|  7  7| 83  78| 85|-15 -36|-36| 0,11| 3.025|  5.717|
| 5 PTBA   7.754| 51  36  29| 5,5| 0,4| 29| 46  40|37 14|13| 12 14|11| 10 12|11| 10 13| 31  75| 67| -6 -13|-16| 0,20|18.350| 42.280|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BBRI  36.908| 72  34  28| 3,7| 7,9|  3| 32  30|32 11|11| 10 11| 9|  8 10|31| 29 31| 24  47| 56|  8  19|  3| 0,21| 6.750|166.516|
| 7 AKRA  14.382|  5   3  14| 3,6| 1,5| 35|105  89|22 15| 4|  3  2|18| 14 15|26| 22 24| 68  45|849| 13  53| 24| 0,00| 3.025| 11.560|
| 8 MAPI   4.208| 51  10   5| 4,8| 1,5|  7| 19  19|19 25|25| 22 14|14| 12  8|18| 16 13| 24  42| 60| 11  -8|-28| 0,43| 4.925|  8.175|
| 9 AALI   7.935| 38  31  23| 4,4| 0,4| 23| 34  32|28 15|13| 12 14|10|  9 10|10|  9 11| 38  40| 51|  4  -3|-18| 0,26|21.450| 33.778|
|10 UNTR  39.752| 18  13  10| 3,6| 0,7| 13| 20  22|28 12|15| 14 18|12| 11 13|15| 13 16| 42  40| 46|  8  31| 45| 0,34|24.600| 91.761|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 SMSM   1.306| 24  16  11| 2,7| 0,6| 17| 32  28|28  9| 9|  9  8| 6|  6  5| 7|  7  7| 16  38| 44|-50 -50|-51| 0,22| 1.310|  1.885|
|12 SMRA   1.587| 46  24  16| 3,4| 2,1|  4| 13  14|17 19|23| 19 24|15| 13 16|25| 23 26| 41  31| 49| 20  -2|  5| 0,47| 1.170|  7.958|
|13 ASII 119.530| 19  11  11| 5,0| 1,6| 11| 32  32|34 14|15| 14 14|15| 14 15|21| 19 20| 26  27| 29| 15  18| 13| 0,52|69.000|279.336|
|14 GGRM  30.567| 24  17  12| 4,8| 0,4| 14| 21  21|25 18|22| 20 20|16| 14 15|17| 16 16| 11  23| 25|  3  27| 25| 0,86|58.600|112.751|
|15 UNVR  17.322| 51  23  17|26,8| 1,3| 38|118  90|86 31|29| 31 27|22| 23 20|23| 24 22| 17  18| 18|  1  -7|-10| 1,59|15.650|119.409|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 CPIN  13.498| 22  17  14| 7,6| 0,3| 32| 49  44|47 16|17| 89 13|13| 71 10|14| 72 11| 24  16| 17|  7  19| 13| 0,95| 2.675| 43.864|
|17 ASGR   1.003| 33  10   9| 2,8| 0,7| 13| 21  23|29  9|12| 10 12|10|  9 10|12| 11 12| 18  14| 25|  6  16| 22| 0,48| 1.100|  1.483|
|18 JSMR   3.595| 48  48  29| 3,2| 1,5|  6| 17  17|14 22|18| 19 16|11| 11 10|16| 16 14| 11  11|  9|  2 -15|-21| 2,03| 3.850| 26.180|
|19 INDF  33.773| 28  15   6| 2,4| 1,8|  5| 17  16|15 15|14| 14 15| 6|  6  7|11| 11 12| 19  11|  3|  7  -0|-12| 4,41| 5.250| 46.097|
|20 KLBF   7.691| 51  18  13| 5,6| 0,3| 18| 23  24|26 20|22| 21 23|17| 16 18|18| 17 19|  5   9| 18|  5  13|  8| 1,27| 3.475| 32.578|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 INTP   9.779| 46  32  26| 4,1| 0,1| 20| 25  23|23 17|17| 14 18|14| 12 14|14| 12 15| 20   7|  8|  1   3| -0| 2,05|16.350| 60.188|
|22 SMGR  11.610| 45  29  23| 4,2| 0,3| 20| 29  27|26 15|15| 13 15|12| 10 12|13| 11 13| 12   6|  9| -1  -6|-11| 1,62| 9.500| 56.349|
|23 TLKM  53.050| 30  30  15| 3,1| 1,1| 11| 26  24|21 14|13| 13 12| 6|  6  6| 9|  9  9|  3  -5| -6|  4  -5|-21|-2,03| 7.400|145.630|
|24 AUTO   5.450| 16   6  13| 2,9| 0,5| 14| 22  23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9|  8  27| 23|-1,36| 3.325| 12.820|
|25 PGAS  14.202| 62  42  31| 4,9| 1,0| 20| 50  41|34 14|11| 10 14| 8|  8 12|10|  9 14| -2 -13| -3|  2  12|  8|-3,01| 2.950| 71.512|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZB3ALL2.TXT

Note:
- Sales tumbuh 18% tapi profit growth NEGATIF -9% ... tanya kenapa MEMBLE ???