PWON: Q3/2012 Result

- http://www.investdata.net/QQKPWON.TXT

                               PWON                       Date : 25-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         25-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              1.609  1.049    493  1.478  1.011    654    349  1.228
COGS                 679    443    217    743    526    331    171    668
Gross Marg           929    605    276    734    485    322    178    559
GM (%)                57     57     55     49     47     49     50     45
Opr Profit           821    540    239|   625    412    275    153|   470
OP (%)                51     51     48     42     40     42     43     38
Net Profit           576    363    170|   346    230    175    114|   272
NP (%)                35     34     34     23     22     26     32     22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price     290    270    194    810|   752    780    980    890|   900
Book Value            56     52    199|   185    163    133    128|   201
PBV          5,10   4,75   3,70   4,06|  4,05   4,78   7,35   6,94|  4,46
DER                 1,59   1,62   1,59|  1,57   1,48   1,43   1,56|  1,43
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               28     28     28|    15     18     21     29|    13
ROE (Qtr)             31     30     28     20     13     15     29     53
ROA (%)               10     10     10|     6      7      8     11|     5
Opr prof/share        17     11     19|    51     41     22     12|    46
EPS                   11      7     14|    28     22     14      9|    27
EPS (Qtr)              4      4     14|     9      5      5      9|    27
EPS (Annu)            15     15     56|    28     30     29     38|    27
PER         18,18  16,93  12,85  14,30| 26,10  25,47  33,66  23,37| 33,15
PER (Qtr)   16,42  15,30  12,09  14,30| 19,44  35,47  48,65  23,37|  8,29
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  12,76  11,88   8,65  10,20  14,49  14,25  21,45  17,51  19,21
CLOP(year)  16,73  15,85  12,44  14,20  20,10  18,67  25,63  21,45  25,39
CLOP(Qtr)   16,30  15,44  11,16  14,20  14,75  18,72  28,88  21,45   6,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       59     60     41     20
Op.Prof Growth(%)     99     96     56     32
Net.Prof/EPS Grow    150    107     48     27
PEG (<1 ----------="----------" ------="------" 0="0" 1.228="1.228" 1.543="1.543" 1.604="1.604" 1.636="1.636" 10.033="10.033" 10.715="10.715" 11.799="11.799" 114="114" 116="116" 12.039="12.039" 122="122" 13.003="13.003" 13.966="13.966" 137="137" 144="144" 153="153" 159="159" 15="15" 162="162" 170="170" 171="171" 178="178" 193="193" 195="195" 19="19" 2.026="2.026" 2.233="2.233" 2.296="2.296" 2.404="2.404" 2.411="2.411" 2.430="2.430" 2.527="2.527" 2.740="2.740" 2.901="2.901" 212="212" 213="213" 216="216" 217="217" 225="225" 22="22" 236="236" 239="239" 249="249" 24="24" 272="272" 276="276" 281="281" 3.510="3.510" 3.822="3.822" 3.900="3.900" 3.954="3.954" 301="301" 304="304" 323="323" 329="329" 32="32" 349="349" 34="34" 357="357" 37="37" 38="38" 4.067="4.067" 4.092="4.092" 4.351="4.351" 4.928="4.928" 40="40" 43="43" 45="45" 466="466" 470="470" 47="47" 48.159="48.159" 48="48" 493="493" 5.744="5.744" 50="50" 53="53" 54="54" 555="555" 559="559" 55="55" 560="560" 57="57" 59="59" 6.226="6.226" 6.620="6.620" 60="60" 668="668" 7.091="7.091" 7.825="7.825" 9.029="9.029" 9.054="9.054" 9.342="9.342" 9.752="9.752" 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">