LSIP Date : 02-03-12
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
02-03-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 4.686 3.522 2.382 1.175 3.592 2.403 1.566 680
COGS 2.324 1.685 1.117 551 1.821 1.247 816 355
Gross Marg 2.362 1.837 1.265 624 1.771 1.155 750 324
GM (%) 50 52 53 53 49 48 47 47
Opr Profit 2.003 1.552 1.084 527| 1.357 843 570 238
OP (%) 42 44 45 44 37 35 36 35
Net Profit 1.701 1.312 886 394| 1.033 641 417 167
NP (%) 36 37 37 33 28 26 26 24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.700 2.250 2.050 2.325 2.275|12.850 9.850 8.300 9.800
Book Value 855 798 736 725| 3.337 3.083 2.937 2.912
PBV 3,15 2,63 2,57 3,16 3,14| 3,85 3,19 2,83 3,37
DER 0,16 0,18 0,28 0,21| 0,22 0,30 0,35 0,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 29 32 35 31| 22 20 21 16
ROE (Qtr) 26 31 39 31 34 21 25 16
ROA (%) 25 27 27 26| 18 15 15 12
Opr prof/share 293 227 158 77| 994 624 425 174
EPS 249 192 129 57| 757 475 311 123
EPS (Qtr) 57 62 72 57| 286 165 186 123
EPS (Annu) 249 256 259 231| 757 633 623 492
PER 10,83 9,02 7,99 8,95 9,84| 16,97 15,54 13,32 19,91
PER (Qtr) 11,83 9,86 8,21 8,06 9,84| 11,20 14,84 11,13 19,91
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 9,19 7,66 6,76 7,32 7,35 12,92 11,83 9,75 14,03
CLOP(year) 9,67 8,14 7,24 7,97 7,85 13,66 12,94 10,95 15,35
CLOP(Qtr) 9,04 7,99 7,77 7,85 9,02 13,34 9,40 15,35
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 30 46 52 72
Op.Prof Growth(%) 47 84 89 121
Net.Prof/EPS Grow 64 104 112 134
PEG (<1) 0,14 0,08 0,08 0,07
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.163 1.140 1.207 1.175 1.189 836 886 680
COGS (Qtr) 638 568 565 551 573 431 460 355
Gross Marg(Qtr) 524 571 641 624 615 405 425 324
GM (%) 45 50 53 53 51 48 48 47
OP.PR (Qtr) 451 468 556 527 513 272 332 238
OP % 38 41 46 44 43 32 37 35
NET.PR (Qtr) 389 426 492 394 391 224 249 167
NP % 33 37 40 33 32 26 28 24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.791 6.447 6.441 5.998| 5.561 5.420 5.314 5.229
Liability 952 996 1.417 1.050| 1.007 1.257 1.375 1.255
Equity 5.839 5.450 5.024 4.947| 4.554 4.162 3.938 3.973
Capitalis. 18.421 15.351 13.986 15.863 15.522|17.534 13.297 11.127 13.372
Share(mil) 6.822 6.822 6.822 6.822 1.364 1.350 1.340 1.364
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------- http://www.investdata.net/QQHLSIP.TXT
CPO Sector:
Date: 02-03-12 FINANCIAL RATIO COMPARISON 2010
Sector: CPO
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 LSIP 4.686| 50 42 36| 3,1| 0,1| 25| 32 29|26 11|10| 9 7| 9| 7 6| 9| 8 7| 30 47| 64| 2 -3| -8| 0,17| 2.700| 18.421|
| 2 AALI 10.772| 36 29 22| 4,3| 0,2| 23| 32 29|26 16|14| 14 12|11| 10 9|11| 11 9| 21 6| 19| 7 -14| 0| 0,77|22.600| 35.589|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB4CPO2.TXT
ALL Sector:
Date: 02-03-12 FINANCIAL RATIO COMPARISON 2010
Sector: ALL STOCK
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 ITMG$ 2.381| 37 29 22| 5,0| 0,4| 34| 54 50|68 7|10| 8 10| 7| 6 7| 8| 7 8| 44 94|167| 8 0| 18| 0,06|43.800| 5.498|
| 2 LSIP 4.686| 50 42 36| 3,1| 0,1| 25| 32 29|26 11|10| 9 7| 9| 7 6| 9| 8 7| 30 47| 64| 2 -3| -8| 0,17| 2.700| 18.421|
| 3 UNTR 55.052| 18 13 10| 3,7| 0,7| 12| 22 22|23 15|16| 14 14|13| 11 11|15| 14 13| 47 47| 52| 8 -2|-14| 0,32|29.800| 99.140|
| 4 ASII 162.564| 19 10 10| 4,6| 1,5| 11| 32 29|28 16|15| 16 14|15| 16 14|21| 22 19| 25 21| 23| -0 -7|-10| 0,67|70.000|283.384|
| 5 ASGR 1.724| 28 9 8| 2,5| 1,0| 12| 23 25|34 7|10| 11 10| 8| 9 9|11| 12 11| 10 6| 17|102 35| 22| 0,57| 1.050| 1.416|
| 6 AALI 10.772| 36 29 22| 4,3| 0,2| 23| 32 29|26 16|14| 14 12|11| 10 9|11| 11 9| 21 6| 19| 7 -14| 0| 0,77|22.600| 35.589|
| 7 AUTO 7.363| 16 7 13| 2,9| 0,5| 14| 23 22|22 12|12| 13 11|25| 25 24|29| 30 30| 17 -9|-11| 1 13| -7|-1,10| 3.375| 13.013|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB4ALL2.TXT
No comments:
Post a Comment