ASII Date : 27-02-12
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
27-02-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 162.564119.530 76.264 38.693129.991 94.362 61.939 29.688
COGS 130.530 95.708 61.112 31.074103.117 75.652 49.498 23.765
Gross Marg 32.034 23.822 15.152 7.619 26.874 18.710 12.441 5.923
GM (%) 19 19 19 19 20 19 20 19
Opr Profit 17.832 13.310 8.437 4.340|14.725 10.430 6.669 3.247
OP (%) 10 11 11 11 11 11 10 10
Net Profit 17.785 13.441 8.588 4.303|14.366 10.362 6.439 3.014
NP (%) 10 11 11 11 11 10 10 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 68.700 74.000 63.650 63.550 57.000|54.550 56.700 48.300 41.900
Book Value 14.931 13.805 13.169 13.256|12.180 11.653 10.649 10.619
PBV 4,60 4,96 4,61 4,83 4,30| 4,48 4,87 4,54 3,95
DER 1,54 1,68 1,55 1,30| 1,29 1,29 1,42 1,23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 29 32 32 32| 29 29 29 28
ROE (Qtr) 28 34 32 32 32 33 31 28
ROA (%) 11 11 12 13| 12 12 12 12
Opr prof/share 4.404 3.287 2.084 1.072| 3.637 2.576 1.647 802
EPS 4.393 3.320 2.121 1.062| 3.548 2.559 1.590 744
EPS (Qtr) 1.073 1.198 1.058 1.062| 989 969 846 744
EPS (Annu) 4.393 4.426 4.242 4.251| 3.548 3.412 3.181 2.978
PER 15,64 16,84 14,38 14,98 13,41| 15,37 16,61 15,18 14,07
PER (Qtr) 16,00 17,24 13,27 15,01 13,41| 13,79 14,63 14,27 14,07
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 15,60 16,80 14,52 15,25 13,29 15,00 16,51 14,66 13,06
CLOP(year) 20,82 22,02 19,81 20,16 17,30 19,31 20,88 19,27 17,12
CLOP(Qtr) 21,71 18,04 20,75 17,30 16,55 19,30 18,77 17,12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 25 26 23 30
Op.Prof Growth(%) 21 27 26 33
Net.Prof/EPS Grow 23 29 33 42
PEG (<1) 0,71 0,48 0,45 0,31
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 43.034 43.266 37.571 38.693 35.629 32.423 32.251 29.688
COGS (Qtr) 34.822 34.596 30.038 31.074 27.465 26.154 25.733 23.765
Gross Marg(Qtr) 8.212 8.670 7.533 7.619 8.164 6.269 6.518 5.923
GM (%) 19 20 20 19 22 19 20 19
OP.PR (Qtr) 4.522 4.873 4.097 4.340 4.295 3.761 3.422 3.247
OP % 10 11 10 11 12 11 10 10
NET.PR (Qtr) 4.344 4.853 4.285 4.303 4.004 3.923 3.425 3.014
NP % 10 11 11 11 11 12 10 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 153.521149.842136.155123.284|**.***107.947104.545 95.771
Liability 93.072 93.951 82.840 69.619|63.547 60.771 61.431 52.778
Equity 60.449 55.891 53.315 53.665|49.310 47.176 43.114 42.993
Capitalis.278.122299.578257.677257.272230.756|**.***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/QQHASII.TXT
Date: 24-02-12 FINANCIAL RATIO COMPARISON 2010
Sector: ASTRA GROUP
Ranked by: ROE
www.investdata.net
|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 ASII 162.564| 19 10 10| 4,5| 1,5| 11| 32 29|28 15|15| 16 14|15| 16 14|20| 22 19| 25 21| 23| -0 -7|-10| 0,65|68.250|276.300|
| 2 UNTR 55.052| 18 13 10| 3,4| 0,7| 12| 22 22|23 14|15| 14 14|12| 11 11|14| 14 13| 47 47| 52| 8 -2|-14| 0,30|27.550| 91.655|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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 GrowthAstra Group:
- http://www.investdata.net/QZB4AST6.TXT
Note:
- Lihat angka Quarterly Growth kolom 15 dan 16
No comments:
Post a Comment