LPCK Date : 21-03-12
Financial Performance (in billion Rp)
www.investdata.net
2011| 2010|
21-03-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 902 611 388 129 404 305 209 109
COGS 513 369 231 76 225 174 118 63
Gross Marg 388 241 157 53 179 131 90 45
GM (%) 43 39 40 41 44 43 43 42
Opr Profit 304 182 123 40| 113 85 59 30
OP (%) 33 29 31 31 28 27 28 27
Net Profit 257 148 98 30| 65 49 33 16
NP (%) 28 24 25 23 16 16 16 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.375 1.790 1.570 590 510| 395 425 250 260
Book Value 1.180 1.022 951 853| 810 810 810 810
PBV 2,01 1,52 1,54 0,62 0,60| 0,49 0,52 0,31 0,32
DER 1,49 1,48 1,77 1,91| 1,96 1,96 1,96 1,96
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 31 27 29 20| 11 11 11 11
ROE (Qtr) 53 27 41 20 11 11 12 11
ROA (%) 12 11 10 7| 3 3 4 3
Opr prof/share 437 262 176 58| 163 122 85 43
EPS 370 212 141 43| 93 70 48 23
EPS (Qtr) 157 71 97 43| 23 22 24 23
EPS (Annu) 370 283 283 174| 93 94 96 94
PER 6,41 4,83 5,54 2,08 2,91| 4,21 4,50 2,60 2,75
PER (Qtr) 3,76 2,84 5,51 1,51 2,91| 4,29 4,68 2,56 2,75
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 5,43 4,09 4,49 1,67 2,17 2,42 2,61 1,47 1,49
CLOP(year) 9,44 8,10 8,84 6,42 9,15 12,17 12,37 10,81 10,61
CLOP(Qtr) 5,05 9,05 4,81 9,15 12,12 13,58 11,08 10,61
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 123 99 85 18
Op.Prof Growth(%) 168 114 107 34
Net.Prof/EPS Grow 294 200 194 84
PEG (<1) 0,02 0,03 0,01 0,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 291 222 258 129 98 96 99 109
COGS (Qtr) 143 138 154 76 51 55 54 63
Gross Marg(Qtr) 147 83 104 53 47 41 44 45
GM (%) 50 37 40 41 47 42 44 42
OP.PR (Qtr) 122 59 82 40 28 25 28 30
OP % 41 26 31 31 28 26 28 27
NET.PR (Qtr) 109 49 68 30 16 15 16 16
NP % 37 22 26 23 16 16 17 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 2.041 1.767 1.832 1.731| 1.670 1.670 1.670 1.670
Liability 1.220 1.055 1.169 1.137| 1.106 1.106 1.106 1.106
Equity 821 711 662 594| 563 563 563 563
Capitalis. 1.653 1.245 1.092 410 354| 274 295 174 180
Share(mil) 696 696 696 696 696 696 696 696
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQHLPCK.TXT
Kita aduin Ratio keuangan Duren Cikarang Vs Duren Alam Sutra
Date: 21-03-12 FINANCIAL RATIO COMPARISON 2011
Sector: PROPERTY
Ranked by: 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 |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 LPCK 902| 43 33 28| 2,0| 1,4| 12| 27 31|53 3| 6| 4 5| 5| 4 4| 9| 8 8|123 168|294| 30 105|121| 0,02| 2.375| 1.653|
| 2 ASRI 1.381| 58 50 43| 4,1| 1,1| 10| 21 21|27 15|18| 13 12|16| 11 10|20| 16 14| 74 108|107| 12 30| 50| 0,17| 630| 11.253|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB4PRO2.TXT
No comments:
Post a Comment