SGRO 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 3.142 2.516 1.711 759 2.311 1.369 745 302
COGS 2.081 1.602 1.039 427 1.469 885 471 192
Gross Marg 1.060 914 672 331 842 483 273 109
GM (%) 33 36 39 43 36 35 36 36
Opr Profit 748 642 490 250| 649 360 192 60
OP (%) 23 25 28 33 28 26 25 20
Net Profit 540 462 356 189| 451 248 130 42
NP (%) 17 18 20 24 19 18 17 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 3.575 2.975 2.900 3.450 3.275| 3.175 2.700 2.275 2.625
Book Value 1.306 1.264 1.225 1.226| 1.128 1.020 958 996
PBV 2,74 2,28 2,29 2,81 2,67| 2,81 2,64 2,37 2,63
DER 0,38 0,35 0,42 0,32| 0,35 0,32 0,38 0,24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 21 25 30 32| 21 17 14 9
ROE (Qtr) 12 17 28 32 38 24 19 9
ROA (%) 15 19 21 24| 15 13 10 7
Opr prof/share 396 339 259 132| 343 190 101 33
EPS 286 244 188 100| 239 131 69 23
EPS (Qtr) 41 56 88 100| 107 62 46 23
EPS (Annu) 286 326 376 400| 239 175 138 94
PER 12,49 10,39 8,90 9,15 8,17| 13,28 15,38 16,41 27,81
PER (Qtr) 21,42 17,83 12,94 9,77 8,17| 7,39 10,82 12,19 27,81
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 9,02 7,51 6,40 6,65 6,17 9,24 10,62 11,17 19,62
CLOP(year) 10,28 8,77 7,37 7,64 6,90 10,39 11,91 12,94 21,43
CLOP(Qtr) 15,41 10,39 7,82 6,90 5,83 8,52 9,45 21,43
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 35 83 129 151
Op.Prof Growth(%) 15 78 154 313
Net.Prof/EPS Grow 19 85 171 342
PEG (<1) 0,53 0,10 0,05 0,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 625 805 952 759 942 623 443 302
COGS (Qtr) 478 563 611 427 583 413 279 192
Gross Marg(Qtr) 146 242 340 331 358 210 163 109
GM (%) 23 30 35 43 38 33 36 36
OP.PR (Qtr) 106 151 239 250 288 167 131 60
OP % 17 18 25 33 30 26 29 20
NET.PR (Qtr) 78 105 166 189 202 117 88 42
NP % 12 13 17 24 21 18 19 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 3.411 3.221 3.291 3.051| 2.875 2.547 2.492 2.249
Liability 941 831 974 732| 743 618 680 440
Equity 2.469 2.390 2.316 2.318| 2.132 1.929 1.811 1.808
Capitalis. 6.756 5.622 5.481 6.520 6.189| 6.000 5.103 4.299 4.762
Share(mil) 1.890 1.890 1.890 1.890 1.890 1.890 1.890 1.814
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQHSGRO.TXT
Sector CPO:
Date: 28-03-12 FINANCIAL RATIO COMPARISON 2011
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| 3,3| 0,1| 25| 32 29|26 12|11| 9 7| 9| 7 6|10| 8 7| 30 47| 64| 2 -3| -8| 0,18| 2.875| 19.615|
| 2 SGRO 3.142| 33 23 17| 2,7| 0,3| 15| 25 21|12 21|12| 10 8| 9| 7 6|10| 8 7| 35 15| 19|-22 -29|-25| 0,63| 3.575| 6.756|
| 3 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| 0,76|22.450| 35.353|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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
Note:
- LSIP is the strongest stock in the sector
No comments:
Post a Comment