UNVR: Final Result 2011

                              UNVR                       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             23.469 17.322 11.464  5.668 19.690 14.684  9.922  4.972
COGS              11.462  8.432  5.549  2.761  9.485  7.071  4.787  2.361
Gross Marg        12.006  8.889  5.914  2.907 10.204  7.613  5.135  2.611
GM (%)                51     51     51     51     51     51     51     52
Opr Profit         5.455  4.050  2.751  1.339| 4.542  3.407  2.361  1.318
OP (%)                23     23     24     23     23     23     23     26
Net Profit         4.163  3.025  2.068    998| 3.386  2.551  1.770    970
NP (%)                17     17     18     17     17     17     17     19
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price  19.500 18.800 16.500 14.900 15.300|16.500 16.850 17.000 12.150
Book Value           481    582    457    659|   530    520    418    612
PBV         40,47  39,02  28,32  32,55  23,20| 31,12  32,36  40,64  19,83
DER                 1,85   1,36   2,32   1,05|  1,15   1,17   2,06   0,85
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)              113     90    118     79|    83     85    110     83
ROE (Qtr)            123     86    122     79     82     78    100     83
ROA (%)               39     38     35     38|    38     39     36     44
Opr prof/share       715    530    360    175|   595    446    309    172
EPS                  545    396    271    130|   443    334    232    127
EPS (Qtr)            149    125    140    130|   109    102    104    127
EPS (Annu)           545    528    542    523|   443    445    464    508
PER         35,74  34,45  31,21  27,48  29,24| 37,17  37,79  36,64  23,88
PER (Qtr)   32,68  31,51  32,88  26,56  29,24| 37,66  41,15  40,55  23,88
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)  27,27  26,29  23,31  20,66  21,79  27,71  28,30  27,47  17,58
CLOP(year)  28,52  27,54  24,43  22,13  22,77  28,74  29,32  28,86  18,33
CLOP(Qtr)          26,74  25,39  21,57  22,77  28,74  31,84  32,67  18,33
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       19     17     15     13
Op.Prof Growth(%)     20     18     16      1
Net.Prof/EPS Grow     22     18     16      2
PEG (<1)            1,50   1,68   1,63  10,30
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         6.147  5.858  5.795  5.668  5.005  4.762  4.949  4.972
COGS (Qtr)         3.030  2.883  2.788  2.761  2.414  2.283  2.425  2.361
Gross Marg(Qtr)    3.116  2.974  3.007  2.907  2.591  2.478  2.523  2.611
GM (%)                50     50     51     51     51     52     50     52
OP.PR (Qtr)        1.404  1.299  1.411  1.339  1.135  1.045  1.043  1.318
OP %                  22     22     24     23     22     21     21     26
NET.PR (Qtr)       1.137    957  1.070    998    835    781    799    970
NP %                  18     16     18     17     16     16     16     19
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset             10.482 10.496 11.595 10.333| 8.701  8.608  9.769  8.637
Liability          6.805  6.050  8.102  5.300| 4.655  4.635  6.577  3.963
Equity             3.676  4.446  3.493  5.032| 4.045  3.972  3.191  4.674
Capitalis.148.785143.444125.895113.687116.739|**.***128.565129.710 92.704
Share(mil)         7.630  7.630  7.630  7.630  7.630  7.630  7.630  7.630
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

- http://www.investdata.net/QQHUNVR.TXT

Note:
- Emiten terus menjaga penumpukan capital pada Equity sesuai ajaran Bupet yaitu mengeluarkan capital yg tidak diperlukan.
- Akibatnya equity UNVR tetap ramping dan membuat ROE tetap tinggi.