INDF

Angka Growth INDF:
- Sales = 18%
- Operating profit = 1%
- Net Profit = 4%

                              INDF                       Date : 20-03-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                         2011|                       2010|
         20-03-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales             45.332 33.773 21.843 10.761 38.403 28.308 18.122  9.308
COGS              32.749 24.190 15.520  7.438 25.916 19.137 12.240  6.513
Gross Marg        12.583  9.582  6.322  3.322 12.487  9.171  5.882  2.795
GM (%)                27     28     28     30     32     32     32     30
Opr Profit         6.851  5.183  3.478  1.772| 6.729  4.641  2.978  1.342
OP (%)                15     15     15     16     17     16     16     14
Net Profit         3.077  2.323  1.580    735| 2.952  2.247  1.410    631
NP (%)                 6      6      7      6      7      7      7      6
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price   4.875  4.600  5.050  5.750  5.400| 4.875  5.450  4.140  3.775
Book Value         2.209  2.119  2.032  1.989| 1.911  1.323  1.223  1.218
PBV          2,21   2,08   2,38   2,83   2,71|  2,55   4,12   3,38   3,10
DER                 1,76   1,85   1,94   1,80|  1,82   2,69   2,92   2,88
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               15     16     17     16|    17     25     26     23
ROE (Qtr)             15     15     18     16     16     28     28     23
ROA (%)                5      5      6      6|     6      6      6      6
Opr prof/share       780    590    396    201|   766    528    339    152
EPS                  350    264    180     83|   336    256    160     71
EPS (Qtr)             85     84     96     83|    80     95     88     71
EPS (Annu)           350    352    360    335|   336    341    321    287
PER         13,91  13,13  14,31  15,97  16,11| 14,50  15,97  12,89  13,11
PER (Qtr)   14,20  13,40  14,92  14,94  16,11| 15,18  14,29  11,67  13,11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)   6,25   5,90   6,42   7,26   6,69   6,36   7,73   6,10   6,17
CLOP(year)  11,24  10,89  11,40  12,24  11,11  10,89  12,79  11,36  11,90
CLOP(Qtr)          11,18  11,55  12,48  11,11   8,77  11,90  10,34  11,90
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       18     19     20     15
Op.Prof Growth(%)      1     11     16     32
Net.Prof/EPS Grow      4      3     12     16
PEG (<1)            3,12   4,24   1,33   0,98
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)        11.558 11.929 11.082 10.761 10.094 10.186  8.813  9.308
COGS (Qtr)         8.558  8.669  8.082  7.438  6.779  6.896  5.726  6.513
Gross Marg(Qtr)    3.000  3.260  3.000  3.322  3.315  3.289  3.087  2.795
GM (%)                25     27     27     30     32     32     35     30
OP.PR (Qtr)        1.667  1.704  1.706  1.772  2.088  1.662  1.636  1.342
OP %                  14     14     15     16     20     16     18     14
NET.PR (Qtr)         753    743    844    735    705    837    778    631
NP %                   6      6      7      6      6      8      8      6
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset             53.585 53.055 52.544 48.836|47.275 42.885 42.072 41.447
Liability         34.189 34.443 34.694 31.370|30.491 31.268 31.329 30.751
Equity            19.396 18.612 17.849 17.466|16.784 11.617 10.743 10.696
Capitalis. 42.804 40.389 44.341 50.487 47.414|42.804 47.853 36.350 33.146
Share(mil)         8.780  8.780  8.780  8.780  8.780  8.780  8.780  8.780
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

http://www.investdata.net/QQHINDF.TXT

- Penurunan Profit growth ini mungkin karena kenaikan harga terigu dunia.