ASGR:
ASGR Date : 25-07-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
25-07-12 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 911 423 1.724 1.003 648 314 1.565 848
COGS 653 302 1.237 663 429 214 1.108 545
Gross Marg 257 120 487 340 219 99 456 303
GM (%) 28 28 28 33 33 31 29 35
Opr Profit 92 44| 168 108 64 26| 158 95
OP (%) 10 10 9 10 9 8 10 11
Net Profit 70 33| 139 92 53 21| 118 73
NP (%) 7 7 8 9 8 6 7 8
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 1.300 1.350 1.060| 1.140 990 990 660| 690 680
Book Value 412 437| 412 389 360 362| 346 322
PBV 3,15 3,27 2,43| 2,76 2,54 2,74 1,82| 1,99 2,11
DER 1,27 0,83| 1,02 0,70 0,66 0,72| 1,11 0,73
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 25 22| 25 23 21 17| 25 22
ROE (Qtr) 26 22 34 29 26 17 38 27
ROA (%) 11 12| 12 13 13 10| 12 13
Opr prof/share 68 32| 125 80 47 19| 117 70
EPS 52 24| 103 68 39 15| 87 54
EPS (Qtr) 27 24| 35 28 23 15| 33 21
EPS (Annu) 104 99| 103 91 78 63| 87 72
PER 12,46 12,94 10,63| 11,02 10,88 12,55 10,33| 7,86 9,35
PER (Qtr) 11,94 12,40 10,63| 8,11 8,59 10,54 10,33| 5,18 7,76
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 9,47 9,84 8,07 9,10 9,20 10,34 8,38 5,88 7,23
CLOP(year) 13,28 13,65 10,82 12,48 11,72 12,85 11,69 9,16 9,72
CLOP(Qtr) 12,74 13,09 10,82 8,77 9,60 10,92 11,69 5,74 8,76
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 40 34 10 18
Op.Prof Growth(%) 43 66 6 14
Net.Prof/EPS Grow 32 56 17 25
PEG (<1 ----------="----------" ------="------" 0="0" 1.076="1.076" 1.126="1.126" 1.262="1.262" 1.335="1.335" 1.348="1.348" 1.429="1.429" 1.537="1.537" 1.753="1.753" 1.820="1.820" 106="106" 10="10" 119="119" 11="11" 120="120" 121="121" 12="12" 137="137" 147="147" 153="153" 167="167" 20="20" 214="214" 21="21" 234="234" 26="26" 273="273" 28="28" 29="29" 302="302" 314="314" 316="316" 31="31" 323="323" 333="333" 33="33" 34="34" 350="350" 351="351" 355="355" 35="35" 365="365" 36="36" 37="37" 38="38" 423="423" 435="435" 44="44" 466="466" 47="47" 486="486" 487="487" 488="488" 48="48" 519="519" 525="525" 556="556" 563="563" 569="569" 573="573" 589="589" 60="60" 63="63" 6="6" 705="705" 716="716" 720="720" 751="751" 7="7" 809="809" 840="840" 890="890" 8="8" 917="917" 930="930" 986="986" 99="99" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQJASGR.TXT
AUTO:
AUTO Date : 25-07-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
25-07-12 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 4.161 2.128 7.363 5.450 3.562 1.818 6.255 4.615
COGS 3.485 1.787 6.126 4.534 2.961 1.499 5.102 3.782
Gross Marg 675 340 1.237 916 601 319 1.152 832
GM (%) 16 16 16 16 16 17 18 18
Opr Profit 262 122| 519 357 214 102| 573 406
OP (%) 6 5 7 6 6 5 9 8
Net Profit 527 262| 1.006 753 480 259| 1.141 831
NP (%) 12 12 13 13 13 14 18 18
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 3.625 3.425 3.325| 3.400 3.075 3.250 13.800|13.950 17.900
Book Value 1.205 1.211| 1.147 1.112 1.104 5.346| 5.006 4.759
PBV 3,01 2,84 2,74| 2,96 2,77 2,94 2,58| 2,79 3,76
DER 0,70 0,67| 0,57 0,58 0,51 0,49| 0,45 0,46
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 22 22| 22 23 22 25| 29 30
ROE (Qtr) 22 22 22 25 20 25 32 28
ROA (%) 13 13| 14 14 14 16| 20 20
Opr prof/share 68 31| 134 92 55 132| 743 526
EPS 136 68| 261 195 124 335| 1.479 1.078
EPS (Qtr) 68 68| 65 70 57 335| 400 341
EPS (Annu) 273 272| 261 260 249 1.343| 1.479 1.438
PER 13,24 12,51 12,21| 13,02 11,79 13,05 10,27| 9,43 12,44
PER (Qtr) 13,16 12,44 12,21| 12,97 10,83 14,16 10,27| 8,70 13,10
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 26,64 25,17 26,20 25,23 24,89 29,23 26,03 18,77 25,48
CLOP(year) 32,88 31,41 32,57 30,12 30,12 34,26 31,01 21,78 28,57
CLOP(Qtr) 30,80 29,42 32,57 24,11 25,10 32,74 31,01 18,71 27,54
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 16 17 17 18
Op.Prof Growth(%) 22 19 -9 -12
Net.Prof/EPS Grow 9 1 -11 -9
PEG (<1 ----------="----------" ------="------" -1="-1" 1.285="1.285" 1.320="1.320" 1.461="1.461" 1.499="1.499" 1.569="1.569" 1.572="1.572" 1.591="1.591" 1.640="1.640" 1.677="1.677" 1.698="1.698" 1.725="1.725" 1.743="1.743" 1.787="1.787" 1.818="1.818" 1.887="1.887" 1.913="1.913" 10.641="10.641" 102="102" 10="10" 11.856="11.856" 112="112" 12.531="12.531" 12.820="12.820" 122="122" 12="12" 13.206="13.206" 13.803="13.803" 13.977="13.977" 13="13" 140="140" 142="142" 14="14" 162="162" 166="166" 16="16" 17="17" 18="18" 19="19" 1="1" 2.033="2.033" 2.034="2.034" 2.128="2.128" 2.157="2.157" 2.491="2.491" 2.540="2.540" 221="221" 252="252" 259="259" 262="262" 263="263" 265="265" 273="273" 282="282" 283="283" 3.114="3.114" 3.272="3.272" 3.670="3.670" 3.855="3.855" 3.860="3.860" 309="309" 315="315" 319="319" 321="321" 335="335" 340="340" 4.123="4.123" 4.259="4.259" 4.287="4.287" 4.423="4.423" 4.649="4.649" 4.672="4.672" 5.347="5.347" 5.585="5.585" 5="5" 6.157="6.157" 6.416="6.416" 6.779="6.779" 6.964="6.964" 6="6" 7.786="7.786" 7.922="7.922" 771="771" 7="7" 8="8" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQJAUTO.TXT
Rekap:
Date: 31-07-12 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
Ranked by: YoY 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 |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 KAEF 1.583| 32 7 5| 2,3| 0,4| 8| 9 12|16 14|17| 17 20|13| 12 14|15| 15 18| 12 111|126| 23 74| 74| 0,14| 540| 2.999|
| 2 PWON 1.049| 57 51 34| 4,2| 1,6| 10| 28 28|30 14|14| 12 14|10| 8 10|13| 12 14| 60 96|107| 12 25| 13| 0,14| 225| 10.835|
| 3 ASRI 1.115| 62 54 47| 2,3| 1,3| 11| 35 26|18 12| 8| 9 8| 7| 7 8|11| 12 11| 57 81| 81|-34 -34|-47| 0,11| 460| 9.038|
| 4 SMRA 1.514| 49 27 20| 4,2| 2,6| 6| 22 23|24 17|17| 17 18|13| 13 12|21| 21 20| 61 78|100|-14 -0| 10| 0,18| 1.620| 11.134|
| 5 ROTI 570| 46 16 12| 8,3| 0,5| 16| 22 24|27 30|33| 28 27|25| 21 20|27| 23 22| 55 43| 39| 8 23| 22| 0,85| 4.850| 4.909|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 ASGR 911| 28 10 7| 3,2| 1,2| 11| 22 25|26 12|12| 12 10| 9| 9 8|13| 13 10| 40 43| 32| 15 8| 9| 0,39| 1.320| 1.780|
| 7 CPIN 10.240| 26 21 16| 7,3| 0,4| 32| 45 47|50 14|15| 16 14|11| 12 10|12| 13 11| 15 39| 34| 9 13| 14| 0,44| 3.200| 52.473|
| 8 BBRI 24.451| 72 42 35| 3,1| 7,6| 3| 31 31|32 9| 9| 9 10| 8| 7 8|28| 27 27| 3 31| 28| 2 1| 5| 0,35| 7.000|172.684|
| 9 ARNA 527| 32 18 12| 3,3| 0,6| 15| 24 25|27 12|13| 10 7| 8| 7 4|10| 8 6| 12 30| 31| 7 13| 13| 0,42| 930| 1.706|
|10 BSDE 1.603| 62 35 31| 2,7| 1,0| 6| 14 13|13 20|19| 20 21|17| 18 21|24| 25 28| 24 26| 30| 0 17| -8| 0,65| 1.150| 20.121|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 INTP 8.192| 46 32 26| 4,7| 0,2| 20| 23 25|27 16|18| 14 16|14| 11 13|15| 12 14| 29 25| 25| 12 18| 16| 0,72|21.500| 79.146|
|12 JSMR 3.273| 48 48 28| 4,8| 1,7| 8| 20 23|25 18|20| 19 21|12| 11 12|16| 16 17| 15 25| 30| 22 30| 25| 0,69| 5.700| 38.760|
|13 AUTO 4.161| 16 6 12| 3,0| 0,7| 13| 22 22|22 13|13| 12 12|26| 25 26|32| 31 32| 16 22| 9| -4 14| 1| 1,33| 3.625| 13.977|
|14 UNTR 30.610| 18 13 10| 2,8| 0,8| 12| 22 22|22 12|12| 12 20| 9| 9 15|12| 12 18| 19 22| 21| 3 11| 2| 0,59|21.000| 78.332|
|15 ASII 95.919| 18 10 10| 4,4| 1,6| 11| 28 30|31 14|14| 14 16|14| 13 16|19| 19 21| 25 18| 12| 6 14| 8| 1,15| 7.000|283.384|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 SMGR 8.657| 45 30 24| 5,2| 0,5| 18| 26 28|29 17|18| 15 17|14| 12 14|15| 14 15| 13 14| 12| 2 10| 8| 1,48|12.950| 76.813|
|17 UNVR 13.359| 50 23 17|49,3| 2,4| 36| 96 124|** 39|39| 37 32|29| 28 24|31| 29 25| 16 12| 12| 2 -1| 0| 3,15|24.250|185.027|
|18 BMRI 20.222| 62 45 35| 2,8| 7,5| 2| 20 21|22 12|13| 11 11|10| 9 9|37| 36 37| 11 9| 13| 3 13| 10| 1,04| 8.300|193.666|
|19 TLKM 36.720| 32 33 17| 4,0| 1,2| 12| 26 28|27 14|14| 12 10| 7| 6 5| 9| 8 8| 6 8| 8| 6 2| -6| 1,74| 9.100|183.455|
|20 BBCA 13.196| 69 48 40| 4,2| 7,9| 2| 20 23|26 16|18| 16 21|15| 13 16|43| 42 47| 11 6| 10| 2 20| 30| 1,74| 8.000|194.921|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 GGRM 23.558| 19 12 8| 4,4| 0,5| 10| 18 17|14 30|25| 28 21|17| 19 14|20| 21 16| 18 -3| -8| 5 -25|-26|-3,07|56.350|108.422|
|22 PTBA 5.789| 46 32 26| 4,6| 0,4| 27| 38 39|34 13|11| 10 13| 9| 8 11|10| 9 12| 13 -4| -3| -8 -13|-20|-3,43|15.900| 36.635|
|23 KKGI 1.019| 35 23 17| 5,4| 0,4| 37| 52 55|47 11| 9| 12 17| 7| 8 13| 7| 9 13| 3 -20|-18| 5 -24|-24|-0,53| 3.450| 3.450|
|24 AALI 5.646| 31 24 16| 4,5| 0,4| 16| 17 24|29 15|18| 16 24|13| 11 17|14| 12 18| 6 -21|-24| 18 57| 53|-0,77|23.000| 36.219|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZC2ALL2.TXT (order by Yearly
Operating Profit Growth, kolom 12)
No comments:
Post a Comment