Profit margin naik lagi ... dasar saham Bangkok... hehehe...
CPIN Date : 30-07-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
30-07-12 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 10.240 4.894 17.957 13.498 8.863 4.380 15.077 10.856
COGS 7.562 3.642 14.033 10.511 6.950 3.374 11.323 8.261
Gross Marg 2.677 1.251 3.924 2.987 1.913 1.006 3.754 2.595
GM (%) 26 25 21 22 21 22 24 23
Opr Profit 2.206 1.035| 3.009 2.396 1.586 833| 2.761 2.056
OP (%) 21 21 16 17 17 19 18 18
Net Profit 1.689 786| 2.355 1.930 1.252 655| 2.210 1.637
NP (%) 16 16 13 14 14 14 14 15
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 3.100 3.425 2.750| 2.150 14.000 1.990 2.025| 1.840 8.700
Book Value 436 423| 375 349 310 311| 271 1.195
PBV 7,10 7,84 6,49| 5,72 40,02 6,42 6,50| 6,77 7,28
DER 0,47 0,38| 0,44 0,37 0,53 0,39| 0,46 0,45
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 47 45| 38 44 49 51| 49 55
ROE (Qtr) 50 45 27 47 46 51 51 70
ROA (%) 32 32| 26 32 32 37| 33 38
Opr prof/share 134 63| 183 146 96 50| 168 626
EPS 103 47| 143 117 76 40| 134 498
EPS (Qtr) 55 47| 25 41 36 40| 34 211
EPS (Annu) 206 191| 143 156 152 159| 134 664
PER 15,04 16,62 14,33| 14,97 89,19 13,03 12,66| 13,65 13,09
PER (Qtr) 14,07 15,55 14,33| 20,74 84,62 13,68 12,66| 13,17 10,27
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 11,52 12,73 10,89 11,72 71,85 10,28 9,96 10,93 10,42
CLOP(year) 12,28 13,49 11,53 12,61 72,52 11,12 10,55 11,67 11,06
CLOP(Qtr) 11,57 12,71 11,53 15,47 71,58 11,72 10,55 11,44 8,69
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 15 11 19 24
Op.Prof Growth(%) 39 24 8 16
Net.Prof/EPS Grow 34 19 6 17
PEG (<1) 0,48 0,72| 2,28 4,99
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 5.346 4.894 4.459 4.634 4.483 4.380 4.220 3.902
COGS (Qtr) 3.919 3.642 3.522 3.560 3.576 3.374 3.062 2.824
Gross Marg(Qtr) 1.426 1.251 937 1.073 906 1.006 1.158 1.078
GM (%) 26 25 21 23 20 22 27 27
OP.PR (Qtr) 1.170 1.035 612 809 753 833 704 873
OP % 21 21 13 17 16 19 16 22
NET.PR (Qtr) 903 786 424 678 596 655 572 695
NP % 16 16 9 14 13 14 13 17
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 10.505 9.594| 8.848 7.875 7.760 7.082| 6.518 5.690
Liability 3.343 2.649| 2.686 2.139 2.677 1.970| 2.059 1.763
Equity 7.162 6.945| 6.161 5.736 5.083 5.111| 4.458 3.926
Capitalis. 50.833 56.163 45.094|35.255229.572 32.632 33.205|30.172 28.575
Share(mil) 16.398 16.398 16.398 16.398 16.398 16.398 16.398 3.284
---------- ------ ====== ------|------ ------ ====== ------|------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQJCPIN.TXT
For comparison:
Date: 30-07-12 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| 2,0| 0,4| 8| 9 12|16 12|16| 17 20|11| 12 14|14| 15 18| 12 111|126| 23 74| 74| 0,13| 490| 2.721|
| 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| 465| 9.136|
| 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| 8,2| 0,5| 16| 22 24|27 30|33| 28 27|25| 21 20|26| 23 22| 55 43| 39| 8 23| 22| 0,85| 4.825| 4.884|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 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| 0,40| 1.340| 1.807|
| 7 CPIN 10.240| 26 21 16| 7,1| 0,4| 32| 45 47|50 14|15| 16 14|11| 12 10|12| 13 11| 15 39| 34| 9 13| 14| 0,43| 3.100| 50.833|
| 8 BBRI 24.451| 72 42 35| 3,0| 7,6| 3| 31 31|32 9| 9| 9 10| 8| 7 8|28| 27 27| 3 31| 28| 2 1| 5| 0,34| 6.800|167.750|
| 9 ARNA 527| 32 18 12| 3,4| 0,6| 15| 24 25|27 12|13| 10 7| 8| 7 4|10| 8 6| 12 30| 31| 7 13| 13| 0,43| 940| 1.725|
|10 BSDE 1.603| 62 35 31| 2,6| 1,0| 6| 14 13|13 20|19| 20 21|17| 18 21|24| 25 28| 24 26| 30| 0 17| -8| 0,64| 1.130| 19.771|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 INTP 8.192| 46 32 26| 4,4| 0,2| 20| 23 25|27 15|17| 14 16|13| 11 13|14| 12 14| 29 25| 25| 12 18| 16| 0,68|20.150| 74.176|
|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|20.850| 77.773|
|15 ASII 95.919| 18 10 10| 4,2| 1,6| 11| 28 30|31 13|14| 14 16|13| 13 16|18| 19 21| 25 18| 12| 6 14| 8| 1,10| 6.700|271.239|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 SMGR 8.657| 45 30 24| 5,3| 0,5| 18| 26 28|29 17|18| 15 17|14| 12 14|16| 14 15| 13 14| 12| 2 10| 8| 1,50|13.050| 77.406|
|17 UNVR 13.359| 50 23 17|49,0| 2,4| 36| 96 124|** 39|39| 37 32|29| 28 24|31| 29 25| 16 12| 12| 2 -1| 0| 3,13|24.100|183.883|
|18 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| 1,73| 9.050|182.447|
|19 GGRM 23.558| 19 12 8| 4,5| 0,5| 10| 18 17|14 31|26| 28 21|18| 19 14|20| 21 16| 18 -3| -8| 5 -25|-26|-3,18|58.400|112.366|
|20 PTBA 5.789| 46 32 26| 4,5| 0,4| 27| 38 39|34 13|11| 10 13| 9| 8 11|10| 9 12| 13 -4| -3| -8 -13|-20|-3,37|15.600| 35.944|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 KKGI 1.019| 35 23 17| 5,6| 0,4| 37| 52 55|47 11|10| 12 17| 7| 8 13| 8| 9 13| 3 -20|-18| 5 -24|-24|-0,55| 3.550| 3.550|
|22 AALI 5.646| 31 24 16| 4,4| 0,4| 16| 17 24|29 15|18| 16 24|13| 11 17|14| 12 18| 6 -21|-24| 18 57| 53|-0,76|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/QZC2ALL2.TXT
No comments:
Post a Comment