CFIN Date : 11-11-11
Financial Performance (in billion Rp)
www.investdata.net
2011 2010| 2009|
11-11-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 496 316 151 402 289 189 94 323
COGS 225 137 68 137 90 56 28 165
Gross Marg 271 178 83 265 199 133 66 158
GM (%) 54 56 55 65 68 70 70 48
Opr Profit 271 178 89| 265 199 133 66| 158
OP (%) 54 56 58 65 68 70 70 48
Net Profit 203 134 66| 200 150 100 50| 112
NP (%) 41 42 44 49 51 52 52 34
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 460 420 680 560| 660 375 305 255| 175
Book Value 632 605 594| 568 549 527 523| 451
PBV 0,73 0,66 1,12 0,94| 1,16 0,68 0,58 0,49| 0,39
DER 1,46 1,27 1,02| 0,82 0,40 0,36 0,35| 0,37
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 16 17 17| 13 14 14 14| 9
ROE (Qtr) 16 17 17 13 14 14 14 -1
ROA (%) 6 7 8| 7 10 10 10| 7
Opr prof/share 104 68 34| 101 76 51 25| 60
EPS 78 51 25| 77 57 38 19| 43
EPS (Qtr) 26 25 25| 19 19 19 19| -1
EPS (Annu) 104 103 102| 77 77 76 77| 43
PER 4,41 4,03 6,60 5,45| 8,56 4,87 3,96 3,30| 4,04
PER (Qtr) 4,30 3,93 6,57 5,45| 8,53 4,87 3,98 3,30|-29,28
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 3,31 3,02 4,96 4,09 6,48 3,68 2,98 2,50 2,88
CLOP(year) 9,98 9,69 10,58 8,54 11,06 5,82 4,82 4,28 5,62
CLOP(Qtr) 9,74 9,46 10,56 8,54 11,12 5,85 4,81 4,28 -59,55
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 71 66 59 24
Op.Prof Growth(%) 36 34 33 67
Net.Prof/EPS Grow 35 33 32 77
PEG (<1) 0,11 0,19 0,17| 0,11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 179 164 151 113 99 94 94 75
COGS (Qtr) 87 69 68 47 33 28 28 79
Gross Marg(Qtr) 92 94 83 65 66 66 66 -3
GM (%) 51 57 55 58 66 70 70 -4
OP.PR (Qtr) 92 89 89 65 66 66 66 -3
OP % 51 54 58 58 66 70 70 -4
NET.PR (Qtr) 69 67 66 50 50 49 50 -3
NP % 38 40 44 44 50 52 52 -5
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 4.055 3.583 3.132| 2.693 1.999 1.863 1.836| 1.607
Liability 2.409 2.007 1.584| 1.212 569 490 474| 432
Equity 1.645 1.576 1.548| 1.481 1.430 1.373 1.362| 1.174
Capitalis. 1.197 1.093 1.770 1.457| 1.718 976 794 663| 455
Share(mil) 2.603 2.603 2.603 2.603 2.603 2.603 2.603 2.603
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
See ERROR and OMISSIONAttached, please find CFIN:Q3/2011 Result
- http://www.investdata.net/QQGCFIN.TXT
Date: 11-11-11 FINANCIAL RATIO COMPARISON
Sector: PEMBIAYAAN
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 CFIN 496| 54 54 41| 0,7| 1,4| 6| 17 16|16 4| 4| 4 6| 3| 3 4| 9| 9 10| 71 36| 35| 9 3| 3| 0,12| 460| 1.197|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB3PEM2.TXT
Pak Koba,
Kalo bursanya sepi, bisa ada waktu buat kutak katik....
Heran yah, belum crash tapi harga saham banyak yg SUDAH HANCUR LEBUR terutama yg second liner ...
Begitu juga index Perancis, LOW bulan lalu sudah hampir mencapai LOW thn 2003 , 8 tahun yg LALU ???
LOWESTnya = 2401 (2003)
HIGHEST = 6168 (2007)
No comments:
Post a Comment