GJTL 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 8.721 5.816 2.895 9.853 7.101 4.813 2.314 7.936
COGS 7.525 5.047 2.467 7.915 5.654 3.819 1.853 6.114
Gross Marg 1.196 768 428 1.938 1.447 994 460 1.821
GM (%) 13 13 14 19 20 20 19 22
Opr Profit 712 441 281| 1.287 981 668 315| 1.144
OP (%) 8 7 9 13 13 13 13 14
Net Profit 592 421 331| 830 664 415 246| 905
NP (%) 6 7 11 8 9 8 10 11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 2.725 2.475 3.125 2.225| 2.300 1.980 970 800| 425
Book Value 1.241 1.122 1.109| 1.011 959 879 846| 766
PBV 2,20 1,99 2,78 2,01| 2,27 2,06 1,10 0,95| 0,55
DER 1,61 1,76 1,85| 1,94 1,93 2,17 2,22| 2,32
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 18 21 34| 23 26 27 33| 33
ROE (Qtr) 15 9 34 18 29 21 33 45
ROA (%) 7 7 12| 8 9 8 10| 10
Opr prof/share 204 126 80| 369 281 191 90| 328
EPS 169 121 95| 238 190 119 70| 259
EPS (Qtr) 48 25 95| 47 71 48 70| 87
EPS (Annu) 226 242 380| 238 254 238 282| 259
PER 12,03 10,92 12,91 5,84| 9,65 7,79 4,07 2,83| 1,64
PER (Qtr) 13,94 12,67 30,18 5,84| 12,04 6,92 5,01 2,83| 1,21
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 9,99 9,08 12,34 6,89 6,23 5,27 2,53 2,21 1,29
CLOP(year) 17,31 16,39 20,13 13,26 11,54 10,19 7,52 7,40 6,71
CLOP(Qtr) 15,15 14,35 27,76 13,26 12,14 10,64 7,12 7,40 4,97
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 22 20 25 24
Op.Prof Growth(%) -27 -33 -10 12
Net.Prof/EPS Grow -10 1 34 -8
PEG (<1) -1,01 7,75 0,17| -1,17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 2.905 2.921 2.895 2.752 2.288 2.498 2.314 2.097
COGS (Qtr) 2.477 2.580 2.467 2.260 1.835 1.965 1.853 1.536
Gross Marg(Qtr) 427 340 428 491 452 533 460 560
GM (%) 14 11 14 17 19 21 19 26
OP.PR (Qtr) 271 160 281 306 313 352 315 386
OP % 9 5 9 11 13 14 13 18
NET.PR (Qtr) 170 90 331 166 249 168 246 305
NP % 5 3 11 6 10 6 10 14
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 11.274 10.795 11.027|10.371 9.776 9.731 9.494| 8.877
Liability 6.948 6.882 7.162| 6.844 6.434 6.665 6.546| 6.206
Equity 4.325 3.912 3.864| 3.526 3.342 3.066 2.948| 2.670
Capitalis. 9.496 8.624 10.890 7.753| 8.015 6.899 3.380 2.787| 1.481
Share(mil) 3.484 3.484 3.484 3.484 3.484 3.484 3.484 3.484
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
See ERROR and OMISSIONAttached, please find GJTL:Q3/2011 Result
- http://www.investdata.net/QQGGJTL.TXT
Date: 11-11-11 FINANCIAL RATIO COMPARISON
Sector: AUTOMOTIVE
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 SMSM 1.306| 24 16 11| 2,8| 0,6| 17| 32 28|28 9| 9| 9 8| 6| 6 5| 8| 7 7| 16 38| 44|-50 -50|-51| 0,22| 1.340| 1.929|
| 2 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| 0,53|69.500|281.360|
| 3 AUTO 5.450| 16 6 13| 2,9| 0,5| 14| 22 23|25 11|12| 11 13|26| 24 29|31| 30 34| 18 -12| -9| 8 27| 23|-1,32| 3.225| 12.434|
| 4 GJTL 8.721| 13 8 6| 2,2| 1,6| 7| 21 18|15 13|12| 10 12| 9| 9 12|17| 16 20| 22 -27|-10| -0 69| 88|-1,11| 2.725| 9.496|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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 GrowthAutomotive sector comparison:
- http://www.investdata.net/QZB3AUT2.TXT
Note:
- Performance GJTL menurun ...
No comments:
Post a Comment