INTP Date : 27-07-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
27-07-12 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 8.192 3.849 13.887 9.779 6.331 2.943 11.137 8.107
COGS 4.414 2.079 7.473 5.193 3.329 1.505 5.597 4.013
Gross Marg 3.778 1.769 6.414 4.585 3.001 1.438 5.540 4.094
GM (%) 46 45 46 46 47 48 49 50
Opr Profit 2.663 1.219| 4.418 3.195 2.119 1.060| 4.061 2.974
OP (%) 32 31 31 32 33 36 36 36
Net Profit 2.166 999| 3.596 2.585 1.729 865| 3.224 2.382
NP (%) 26 25 25 26 27 29 28 29
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 19.500 17.350 18.450|17.050 14.000 17.050 16.350|15.950 18.400
Book Value 4.561 4.538| 4.266 3.991 3.758 3.787| 3.552 3.323
PBV 4,27 3,80 4,07| 4,00 3,51 4,54 4,32| 4,49 5,54
DER 0,24 0,15| 0,16 0,16 0,24 0,13| 0,17 0,15
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 25 23| 22 23 25 24| 24 25
ROE (Qtr) 27 23 25 23 24 24 25 24
ROA (%) 20 20| 19 20 20 21| 21 22
Opr prof/share 723 331| 1.200 868 575 287| 1.103 807
EPS 588 271| 977 702 469 235| 876 647
EPS (Qtr) 316 271| 274 232 234 235| 228 201
EPS (Annu) 1.176 1.086| 977 936 939 940| 876 863
PER 16,57 14,74 16,98| 17,45 14,95 18,15 17,39| 18,21 21,32
PER (Qtr) 15,38 13,69 16,98| 15,52 15,04 18,16 17,39| 17,43 22,80
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 13,48 11,99 13,92 14,21 12,10 14,81 14,19 14,46 17,08
CLOP(year) 14,24 12,75 14,42 14,76 12,64 15,58 14,64 15,02 17,54
CLOP(Qtr) 13,13 11,76 14,42 13,34 12,50 15,58 14,64 14,02 18,86
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 29 30 24 20
Op.Prof Growth(%) 25 15 8 7
Net.Prof/EPS Grow 25 15 11 8
PEG (<1) 0,58 1,09| 1,51 1,75
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 4.343 3.849 4.108 3.448 3.387 2.943 3.029 2.747
COGS (Qtr) 2.334 2.079 2.279 1.864 1.824 1.505 1.583 1.426
Gross Marg(Qtr) 2.009 1.769 1.828 1.583 1.563 1.438 1.446 1.320
GM (%) 46 45 44 45 46 48 47 48
OP.PR (Qtr) 1.443 1.219 1.222 1.076 1.059 1.060 1.087 922
OP % 33 31 29 31 31 36 35 33
NET.PR (Qtr) 1.166 999 1.011 856 864 865 842 742
NP % 26 25 24 24 25 29 27 27
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 20.827 19.132|18.151 16.995 17.095 15.812|15.346 14.061
Liability 4.034 2.426| 2.445 2.300 3.260 1.869| 2.268 1.826
Equity 16.792 16.706|15.706 14.695 13.834 13.942|13.077 12.235
Capitalis. 71.784 63.869 67.918|62.765 51.537 62.765 60.188|58.715 67.734
Share(mil) 3.681 3.681 3.681 3.681 3.681 3.681 3.681 3.681
---------- ------ ====== ------|------ ------ ====== ------|------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQJINTP.TXT
Cement sector:
Date: 27-07-12 FINANCIAL RATIO COMPARISON
Sector: CEMENT
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 INTP 8.192| 46 32 26| 4,2| 0,2| 20| 23 25|27 15|16| 14 16|13| 11 13|14| 12 14| 29 25| 25| 12 18| 16| 0,66|19.500| 71.784|
| 2 SMGR 8.657| 45 30 24| 4,9| 0,5| 18| 26 28|29 16|17| 15 17|13| 12 14|15| 14 15| 13 14| 12| 2 10| 8| 1,40|12.200| 72.364|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZC2CEM2.TXT
Note:
- Kalo saham satu sector dibandingkan maka akan mudah kita memilih saham yg bagus ...
No comments:
Post a Comment