CPIN Date : 28-03-12
Financial Performance (in billion Rp)
www.investdata.net
2011| 2010|
28-03-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 17.957 13.498 8.781 4.380 15.077 10.856 6.954 3.457
COGS 14.033 10.511 6.868 3.374 11.323 8.261 5.436 2.748
Gross Marg 3.924 2.987 1.913 1.006 3.754 2.595 1.517 708
GM (%) 21 22 21 22 24 23 21 20
Opr Profit 3.009 2.396 1.533 811| 2.761 2.056 1.183 547
OP (%) 16 17 17 18 18 18 17 15
Net Profit 2.355 1.930 1.252 653| 2.210 1.637 941 447
NP (%) 13 14 14 14 14 15 13 12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.700 2.150 14.000 1.990 2.025| 1.840 8.700 3.550 2.750
Book Value 375 349 310 311| 271 1.195 983 1.029
PBV 7,19 5,72 40,02 6,42 6,50| 6,77 7,28 3,61 2,67
DER 0,44 0,37 0,53 0,39| 0,46 0,45 0,73 0,55
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 38 44 49 51| 49 55 58 52
ROE (Qtr) 27 47 47 51 51 70 61 52
ROA (%) 26 32 32 36| 33 38 33 34
Opr prof/share 183 146 93 49| 168 626 360 166
EPS 143 117 76 39| 134 498 286 136
EPS (Qtr) 25 41 36 39| 34 211 150 136
EPS (Annu) 143 156 152 159| 134 664 573 545
PER 18,80 14,97 89,19 13,03 12,71| 13,65 13,09 6,19 5,04
PER (Qtr) 26,04 20,74 84,62 13,62 12,71| 13,17 10,27 5,90 5,04
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 14,71 11,72 71,85 10,64 10,24 10,93 10,42 4,93 4,12
CLOP(year) 15,61 12,61 72,52 11,51 10,84 11,67 11,06 5,93 4,97
CLOP(Qtr) 15,47 67,16 12,22 10,84 11,44 8,69 5,51 4,97
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 19 24 26 26
Op.Prof Growth(%) 8 16 29 48
Net.Prof/EPS Grow 6 17 32 45
PEG (<1) 2,28 4,99 0,40 0,28
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 4.459 4.716 4.401 4.380 4.220 3.902 3.496 3.457
COGS (Qtr) 3.522 3.642 3.494 3.374 3.062 2.824 2.687 2.748
Gross Marg(Qtr) 937 1.073 906 1.006 1.158 1.078 808 708
GM (%) 21 22 20 22 27 27 23 20
OP.PR (Qtr) 612 862 722 811 704 873 636 547
OP % 13 18 16 18 16 22 18 15
NET.PR (Qtr) 424 678 598 653 572 695 494 447
NP % 9 14 13 14 13 17 14 12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 8.848 7.875 7.760 7.082| 6.518 5.690 5.605 5.229
Liability 2.686 2.139 2.677 1.970| 2.059 1.763 2.374 1.848
Equity 6.161 5.736 5.083 5.111| 4.458 3.926 3.231 3.380
Capitalis. 44.274 35.255229.572 32.632 33.205|30.172 28.575 11.660 9.032
Share(mil) 16.398 16.398 16.398 16.398 16.398 3.284 3.284 3.284
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQHCPIN.TXT
Growth history CPIN:
- 2009: 534%
- 2010: 37%
- 2011: 6%
Note:
- Ini sesuai TEORI bahwa Pertumbuhan SUPER tidak bisa terjadi terus, karena jika bisa tumbuh terus lebih tinggi daripada pertumbuhan ekonomi maka Perusahaan bisa menjadi lebih besar dari pada
ekonomi at infinity...
Ini data thn 2009:
Date: 01-04-10 FINANCIAL RATIO COMPARISON 2009
Sector: LIVESTOCK/FISH/SHRIMP
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 CPIN 14.559| 19 14 11| 3,1| 0,8| 30| 60 54|70 4| 5| 4 3| 4| 3 2| 5| 4 3| 9 114|534| -2 0| 12| 0,01| 2.800| 9.196|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZ94LIV6.TXT
- ROE = 54%
- PER = 5
- CLOP = 6
- Profit Growth = 534%
Kapan kejadian ini bisa BERULANG ? .... KAPAN KAPAN ... hehehe...
No comments:
Post a Comment