Saturday, July 28, 2012

KKGI: H1/2012

                              KKGI                       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              1.019    495  2.127  1.566    981    371    969    647
COGS                 657    302  1.257    715    588    230    628    323
Gross Marg           362    193    869    851    392    141    340    323
GM (%)                35     38     40     54     40     37     35     49
Opr Profit           235    133|   633    489    295    113|   237    165
OP (%)                23     27     29     31     30     30     24     25
Net Profit           174     99|   450    344    214     81|   166    166
NP (%)                17     20     21     22     21     22     17     25
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price   3.675  4.200  7.050| 6.450  4.725  5.000  3.850| 3.700    950
Book Value           631    756|   657    601    471    388|   306    306
PBV          5,82   6,65   9,32|  9,82   7,86  10,60   9,90| 12,06   3,10
DER                 0,49   0,36|  0,49   0,53   0,73   0,56|  0,72   0,72
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%)               55     52|    68     76     90     84|    54     72
ROE (Qtr)             47     52     64     86    112     84      0    189
ROA (%)               37     38|    46     50     52     54|    31     41
Opr prof/share       235    133|   633    489    295    113|   237    165
EPS                  174     99|   450    344    214     81|   166    166
EPS (Qtr)             75     99|   105    130    132     81|     0    145
EPS (Annu)           349    397|   450    459    428    327|   166    221
PER         10,52  12,03  17,76| 14,33  10,29  11,66  11,75| 22,29   4,29
PER (Qtr)   12,19  13,94  17,76| 15,26   9,08   9,44  11,75|***,**   1,64
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year)   7,80   8,92  13,16  10,19   7,24   8,47   8,51  15,60   4,32
CLOP(year)   8,46   9,57  13,68  10,70   7,73   9,05   8,99  16,53   5,32
CLOP(Qtr)    9,81  11,10  13,68  11,79   6,49   7,34   8,99  13,60   2,08
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%)        3     33    119    141
Op.Prof Growth(%)    -20     18    166    196
Net.Prof/EPS Grow    -18     21    171    107
PEG (<1 ----------="----------" ------="------" -0="-0" 0="0" 1.000="1.000" 1.031="1.031" 101="101" 105="105" 113="113" 126="126" 130="130" 132="132" 133="133" 140="140" 141="141" 143="143" 145="145" 14="14" 169="169" 17="17" 182="182" 18="18" 193="193" 194="194" 19="19" 20="20" 217="217" 21="21" 220="220" 22="22" 230="230" 244="244" 251="251" 25="25" 273="273" 275="275" 27="27" 28="28" 29="29" 3.675="3.675" 3.700="3.700" 3.850="3.850" 302="302" 304="304" 306="306" 309="309" 30="30" 316="316" 320="320" 322="322" 32="32" 33="33" 344="344" 354="354" 358="358" 371="371" 37="37" 388="388" 38="38" 3="3" 4.200="4.200" 4.725="4.725" 41="41" 458="458" 471="471" 495="495" 5.000="5.000" 517="517" 524="524" 527="527" 52="52" 542="542" 561="561" 584="584" 5="5" 6.450="6.450" 601="601" 605="605" 609="609" 631="631" 657="657" 7.050="7.050" 72="72" 756="756" 75="75" 78="78" 815="815" 81="81" 918="918" 940="940" 950="950" 977="977" 99="99" 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/QQJKKGI.TXT

Coal sector:
Date: 27-07-12                        FINANCIAL RATIO COMPARISON
                                         Sector: COAL MINING
                               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 PTBA   5.789| 46  32  26| 4,5| 0,4| 27| 38  39|34 12|11| 10 13| 9|  8 11|10|  9 12| 13  -4| -3| -8 -13|-20|-3,35|15.500| 35.714|
| 2 KKGI   1.019| 35  23  17| 5,8| 0,4| 37| 52  55|47 12|10| 12 17| 7|  8 13| 8|  9 13|  3 -20|-18|  5 -24|-24|-0,57| 3.675|  3.675|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZC2COA2.TXT Baru sedikit emiten Property yg lap keuangannya keluar .... Tapi kalo melihat lap Keuangan BEST, penjualan property pada Q2 masih selevel Q1 JADI mudah2an booming property belum KENDOR dan sector property bisa menjadi END OF MONTH's MIRACLE pada akhir bulan ini .... hopefully.... Embah mau out dulu cari hiburan ....

No comments:

Post a Comment