Yg ditunggu2, barometer bursa Indonesia...
ASII Date : 31-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
31-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 143.138 95.919 46.353162.564119.530 76.264 38.693129.991
COGS 115.852 78.004 37.921130.530 95.708 61.112 31.074103.117
Gross Marg 27.286 17.915 8.432 32.034 23.822 15.152 7.619 26.874
GM (%) 19 18 18 19 19 19 19 20
Opr Profit 15.244 9.992 4.660|17.832 13.310 8.437 4.340|14.725
OP (%) 10 10 10 10 11 11 11 11
Net Profit 14.671 9.678 4.647|17.785 13.441 8.588 4.303|14.366
NP (%) 10 10 10 10 11 11 11 11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 8.050 7.400 6.850 73.950|74.000 63.650 63.550 57.000|54.550
Book Value 1.643 1.582 15.965|14.931 13.805 13.169 13.256|12.180
PBV 4,90 4,50 4,33 4,63| 4,96 4,61 4,83 4,30| 4,48
DER 1,68 1,68 1,52| 1,54 1,68 1,55 1,30| 1,29
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 29 30 28| 29 32 32 32| 29
ROE (Qtr) 30 31 28 28 34 32 32 32
ROA (%) 10 11 11| 11 11 12 13| 12
Opr prof/share 376 246 1.151| 4.404 3.287 2.084 1.072| 3.637
EPS 362 239 1.147| 4.393 3.320 2.121 1.062| 3.548
EPS (Qtr) 123 124 1.147| 1.073 1.198 1.058 1.062| 989
EPS (Annu) 483 478 4.591| 4.393 4.426 4.242 4.251| 3.548
PER 16,66 15,31 14,33 16,11| 16,84 14,38 14,98 13,41| 15,37
PER (Qtr) 16,31 15,00 13,78 16,11| 17,24 13,27 15,01 13,41| 13,79
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 16,03 14,74 13,88 16,06 16,80 14,52 15,25 13,29 15,00
CLOP(year) 21,54 20,25 19,25 21,31 22,02 19,81 20,16 17,30 19,31
CLOP(Qtr) 20,84 19,59 18,04 21,31 21,71 18,04 20,75 17,30 16,55
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 19 25 19 25
Op.Prof Growth(%) 14 18 7 21
Net.Prof/EPS Grow 9 12 7 23
PEG (<1 ----------="----------" ------="------" 0="0" 10="10" 111.973107.419="111.973107.419" 11="11" 12="12" 178.491171.481162.561="178.491171.481162.561" 18="18" 19="19" 1="1" 20="20" 22="22" 27.465="27.465" 2="2" 30.038="30.038" 31.074="31.074" 34.596="34.596" 34.822="34.822" 35.629="35.629" 37.571="37.571" 37.848="37.848" 37.921="37.921" 38.693="38.693" 4.004="4.004" 4.048="4.048" 4.097="4.097" 4.285="4.285" 4.295="4.295" 4.303="4.303" 4.340="4.340" 4.344="4.344" 4.522="4.522" 4.647="4.647" 4.660="4.660" 4.853="4.853" 4.873="4.873" 4.993="4.993" 40.083="40.083" 40.483="40.483" 43.034="43.034" 43.266="43.266" 46.353="46.353" 47.219="47.219" 49.566="49.566" 5.031="5.031" 5.252="5.252" 5.332="5.332" 53.315="53.315" 53.665="53.665" 55.891="55.891" 64.062="64.062" 64.632="64.632" 66.518="66.518" 69.619="69.619" 7.533="7.533" 7.619="7.619" 8.164="8.164" 8.212="8.212" 8.432="8.432" 8.670="8.670" 82.840="82.840" 9.371="9.371" 9.483="9.483" 93.951="93.951" 97.929="97.929" and="and" asset="asset" capitalis.325.892299.578277.312299.375="capitalis.325.892299.578277.312299.375" 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/QQKASII.TXT
Anak2nya memble tapi induknya bisa lain sendiri .... KOK BISA ?
Date: 31-10-12 FINANCIAL RATIO COMPARISON
Sector: ASTRA GROUP
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 |Q3/Q2 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 ASII 143.138| 19 10 10| 4,9| 1,6| 10| 30 29|30 16|16| 15 14|16| 14 13|21| 20 19| 19 14| 9| -4 -1| -0| 1,82| 8.050|325.892|
| 2 UNTR 44.137| 18 13 10| 2,7| 0,7| 11| 22 21|19 14|13| 12 12| 9| 9 9|12| 12 12| 11 7| 2|-13 -14|-11| 4,79|21.100| 78.705|
| 3 AUTO 6.168| 16 6 12| 3,0| 0,7| 12| 22 20|19 15|14| 14 12|29| 29 25|36| 37 31| 13 4| 1| -1 -19|-10| 8,51| 3.825| 14.748|
| 4 AALI 8.574| 35 27 19| 3,9| 0,4| 18| 24 26|34 11|14| 15 16|10| 10 11|11| 12 12| 8 -5|-10| -4 22| 22|-1,46|20.950| 32.990|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZC3AST2.TXT
Chart LQ45:
- http://www.obrolanbandar.com/pisjklq45121101.png
Note:
Embah sih udah istirahat kemarin2...
- http://finance.groups.yahoo.com/group/obrolan-bandar/message/410187
No comments:
Post a Comment