ARNA 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 527 254 922 689 468 233 830 619
COGS 357 174 636 475 318 158 565 420
Gross Marg 170 80 285 214 150 74 264 199
GM (%) 32 31 30 31 32 31 31 32
Opr Profit 98 46| 148 109 75 36| 147 115
OP (%) 18 18 16 15 16 15 17 18
Net Profit 65 30| 94 69 49 24| 79 62
NP (%) 12 11 10 10 10 10 9 10
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 860 760 495| 365 345 360 270| 290 315
Book Value 274 275| 259 249 234 235| 222 213
PBV 3,13 2,77 1,79| 1,41 1,38 1,53 1,14| 1,30 1,48
DER 0,69 0,69| 0,75 0,80 0,92 0,94| 1,14 1,18
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 25 24| 19 20 23 22| 19 21
ROE (Qtr) 27 24 21 17 23 22 16 18
ROA (%) 15 14| 11 11 11 11| 9 9
Opr prof/share 53 25| 81 59 41 19| 80 62
EPS 35 16| 51 37 27 13| 43 33
EPS (Qtr) 18 16| 13 10 13 13| 9 10
EPS (Annu) 70 66| 51 50 54 52| 43 45
PER 12,14 10,73 7,47| 7,07 6,83 6,67 5,12| 6,73 6,99
PER (Qtr) 11,40 10,08 7,47| 6,66 7,91 6,52 5,12| 7,82 7,80
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 7,99 7,06 4,90 4,50 4,33 4,36 3,38 3,62 3,76
CLOP(year) 9,74 8,81 6,79 6,88 6,83 6,98 6,15 6,77 6,77
CLOP(Qtr) 9,17 8,30 6,79 6,50 7,38 6,75 6,15 7,82 8,12
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 12 9 11 11
Op.Prof Growth(%) 30 26 1 -4
Net.Prof/EPS Grow 31 25 19 12
PEG (<1 ----------="----------" ------="------" 0="0" 1.394="1.394" 1.578="1.578" 1.835="1.835" 10="10" 11="11" 12="12" 145="145" 156="156" 158="158" 159="159" 15="15" 161="161" 16="16" 174="174" 17="17" 183="183" 18="18" 19="19" 208="208" 20="20" 210="210" 221="221" 232="232" 233="233" 234="234" 24="24" 254="254" 25="25" 272="272" 29="29" 30="30" 31="31" 32="32" 33="33" 346="346" 34="34" 351="351" 355="355" 364="364" 36="36" 391="391" 396="396" 39="39" 405="405" 408="408" 430="430" 432="432" 457="457" 461="461" 464="464" 46="46" 475="475" 495="495" 504="504" 506="506" 52="52" 532="532" 578="578" 62="62" 633="633" 64="64" 65="65" 660="660" 669="669" 71="71" 74="74" 75="75" 80="80" 821="821" 827="827" 831="831" 838="838" 850="850" 853="853" 857="857" 873="873" 89="89" 8="8" 908="908" 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/QQJARNA.TXT
For Comparison:
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
Thursday, July 26, 2012
H1/2012 ARNA
:
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment