PTBA Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 8.721 5.789 3.021 10.581 7.754 5.119 2.315 7.909
COGS 4.804 3.111 1.593 5.302 3.776 2.430 1.071 4.258
Gross Marg 3.916 2.678 1.427 5.278 3.978 2.688 1.243 3.650
GM (%) 44 46 47 49 51 52 53 46
Opr Profit 2.686 1.881 1.010| 3.694 2.862 1.971 944| 2.304
OP (%) 30 32 33 34 36 38 40 29
Net Profit 2.202 1.555 867| 3.085 2.326 1.610 760| 2.008
NP (%) 25 26 28 29 30 31 32 25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 15.650 16.200 14.650 20.500|17.350 16.800 20.800 21.000|22.950
Book Value 3.638 3.436 3.887| 3.510 3.281 3.008 3.094| 2.763
PBV 4,30 4,45 4,26 5,27| 4,94 5,12 6,91 6,79| 8,31
DER 0,39 0,41 0,39| 0,42 0,40 0,56 0,39| 0,37
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 35 39 38| 38 41 46 42| 31
ROE (Qtr) 30 34 38 37 37 49 42 38
ROA (%) 25 27 27| 26 29 29 30| 23
Opr prof/share 1.165 816 438| 1.603 1.242 855 409| 1.000
EPS 955 675 376| 1.339 1.009 699 329| 871
EPS (Qtr) 280 298 376| 329 310 369 329| 268
EPS (Annu) 1.274 1.350 1.505| 1.339 1.346 1.398 1.319| 871
PER 12,28 12,71 10,85 13,61| 12,95 12,48 14,88 15,91| 26,32
PER (Qtr) 13,93 14,42 12,26 13,61| 13,16 13,52 14,09 15,91| 21,36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 10,07 10,42 8,97 11,69 10,82 10,14 12,15 12,81 22,95
CLOP(year) 10,99 11,35 9,84 12,56 11,75 10,93 13,14 13,54 23,97
CLOP(Qtr) 12,23 12,63 10,62 12,56 13,04 11,72 12,61 13,54 20,59
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 12 13 30 33
Op.Prof Growth(%) -6 -4 6 60
Net.Prof/EPS Grow -5 -3 14 53
PEG (<1 ----------="----------" ------="------" -2="-2" -3="-3" 0="0" 1.001="1.001" 1.005="1.005" 1.010="1.010" 1.027="1.027" 1.071="1.071" 1.237="1.237" 1.243="1.243" 1.251="1.251" 1.289="1.289" 1.300="1.300" 1.345="1.345" 1.359="1.359" 1.427="1.427" 1.444="1.444" 1.517="1.517" 1.525="1.525" 1.593="1.593" 1.693="1.693" 10.583="10.583" 10.834="10.834" 11.174="11.174" 11.688="11.688" 12.474="12.474" 2.007="2.007" 2.304="2.304" 2.315="2.315" 2.355="2.355" 2.635="2.635" 2.768="2.768" 2.778="2.778" 2.804="2.804" 2.826="2.826" 2.931="2.931" 22="22" 24="24" 26="26" 27="27" 28="28" 29="29" 3.021="3.021" 3.022="3.022" 3.256="3.256" 3.304="3.304" 3.418="3.418" 3.517="3.517" 3.902="3.902" 30="30" 31="31" 32="32" 33.755="33.755" 33="33" 36.059="36.059" 36="36" 37.326="37.326" 38.709="38.709" 40="40" 42="42" 45="45" 46="46" 47.234="47.234" 47.925="47.925" 47="47" 48.386="48.386" 48="48" 50="50" 51="51" 53="53" 6.366="6.366" 6.932="6.932" 619="619" 646="646" 670="670" 688="688" 7.131="7.131" 7.560="7.560" 7.918="7.918" 715="715" 759="759" 760="760" 8.088="8.088" 8.384="8.384" 8.722="8.722" 8.957="8.957" 804="804" 832="832" 850="850" 867="867" 871="871" 890="890" 9.909="9.909" 944="944" 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/QQKPTBA.TXT
AALI: Q3/2012 Result
AALI Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 8.574 5.646 2.581 10.772 7.935 5.296 2.764 8.843
COGS 5.549 3.847 1.842 6.837 4.901 3.237 1.688 5.234
Gross Marg 3.025 1.798 738 3.934 3.034 2.059 1.076 3.609
GM (%) 35 31 28 36 38 38 38 40
Opr Profit 2.385 1.363 530| 3.195 2.523 1.733 918| 2.998
OP (%) 27 24 20 29 31 32 33 33
Net Profit 1.672 958 377| 2.405 1.860 1.269 654| 2.016
NP (%) 19 16 14 22 23 23 23 22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 20.650 21.950 20.050 23.350|21.700 19.300 23.500 22.700|26.200
Book Value 5.259 5.036 5.363| 5.168 4.822 4.900 4.997| 4.579
PBV 3,93 4,17 3,98 4,35| 4,20 4,00 4,80 4,54| 5,72
DER 0,45 0,43 0,28| 0,25 0,40 0,26 0,26| 0,22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 26 24 17| 29 32 32 33| 27
ROE (Qtr) 34 29 17 26 31 31 33 43
ROA (%) 18 16 13| 23 23 26 26| 22
Opr prof/share 1.514 866 337| 2.029 1.602 1.100 583| 1.904
EPS 1.061 608 240| 1.527 1.181 806 415| 1.280
EPS (Qtr) 453 368 240| 346 374 391 415| 500
EPS (Annu) 1.415 1.217 960| 1.527 1.574 1.612 1.661| 1.280
PER 14,59 15,50 16,47 24,32| 14,21 12,25 14,57 13,66| 20,46
PER (Qtr) 11,39 12,11 13,59 24,32| 15,66 12,87 15,02 13,66| 13,08
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 10,23 10,87 11,57 17,32 10,69 9,03 10,67 9,72 13,76
CLOP(year) 11,41 12,05 12,82 18,45 11,34 9,93 11,24 10,29 14,29
CLOP(Qtr) 8,88 9,38 10,49 18,45 13,48 10,57 11,96 10,29 8,89
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 8 6 -6 21
Op.Prof Growth(%) -5 -21 -42 6
Net.Prof/EPS Grow -10 -24 -42 19
PEG (<1 ----------="----------" ------="------" -0="-0" -1="-1" 0="0" 1.021="1.021" 1.060="1.060" 1.076="1.076" 1.205="1.205" 1.226="1.226" 1.396="1.396" 1.548="1.548" 1.574="1.574" 1.580="1.580" 1.664="1.664" 1.688="1.688" 1.701="1.701" 1.725="1.725" 1.842="1.842" 1.935="1.935" 1.975="1.975" 10.610="10.610" 10.836="10.836" 11.322="11.322" 12.040="12.040" 14="14" 18="18" 19="19" 2.005="2.005" 2.064="2.064" 2.082="2.082" 2.391="2.391" 2.531="2.531" 2.581="2.581" 2.639="2.639" 2.764="2.764" 2.836="2.836" 2.927="2.927" 20="20" 22="22" 23="23" 24="24" 25="25" 27="27" 28="28" 29="29" 3.016="3.016" 3.065="3.065" 3.122="3.122" 3.391="3.391" 3.757="3.757" 30.392="30.392" 31.573="31.573" 31="31" 32.518="32.518" 32="32" 33="33" 34.565="34.565" 34="34" 35.740="35.740" 36.763="36.763" 36="36" 37.006="37.006" 377="377" 38="38" 41="41" 44="44" 530="530" 545="545" 580="580" 590="590" 615="615" 654="654" 672="672" 7.211="7.211" 7.594="7.594" 7.717="7.717" 7.868="7.868" 7.931="7.931" 713="713" 738="738" 788="788" 790="790" 8.139="8.139" 8.282="8.282" 8.445="8.445" 8.791="8.791" 814="814" 833="833" 9.692="9.692" 9.950="9.950" 900="900" 918="918" 974="974" 982="982" 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/QQKAALI.TXT
UNVR: Q3/2012 Result
UNVR Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 20.344 13.359 6.604 23.469 17.322 11.464 5.668 19.690
COGS 9.978 6.618 3.288 11.462 8.432 5.559 2.761 9.485
Gross Marg 10.365 6.741 3.315 12.006 8.889 5.905 2.907 10.204
GM (%) 50 50 50 51 51 51 51 51
Opr Profit 4.922 3.086 1.554| 5.455 4.050 2.751 1.323| 4.542
OP (%) 24 23 23 23 23 24 23 23
Net Profit 3.653 2.329 1.162| 4.163 3.025 2.068 997| 3.386
NP (%) 17 17 17 17 17 18 17 17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 25.550 26.050 22.900 20.000|18.800 16.500 14.900 15.300|16.500
Book Value 669 491 634| 481 582 457 659| 530
PBV 38,18 38,93 46,62 31,53| 39,02 28,32 32,55 23,20| 31,12
DER 1,43 2,45 1,48| 1,85 1,36 2,32 1,05| 1,15
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 95 124 96| 113 90 118 79| 83
ROE (Qtr) 103 124 96 123 86 122 79 82
ROA (%) 39 36 38| 39 38 35 38| 38
Opr prof/share 645 404 203| 715 530 360 173| 595
EPS 478 305 152| 545 396 271 130| 443
EPS (Qtr) 173 152 152| 149 125 140 130| 109
EPS (Annu) 638 610 609| 545 528 542 523| 443
PER 40,02 40,80 37,50 32,81| 34,45 31,21 27,48 29,25| 37,17
PER (Qtr) 36,81 37,53 37,43 32,81| 31,51 32,90 26,53 29,25| 37,66
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 29,71 30,29 28,31 24,55 26,29 23,31 20,66 22,05 27,71
CLOP(year) 30,82 31,40 29,80 25,70 27,54 24,43 22,13 23,06 28,74
CLOP(Qtr) 27,54 28,06 30,01 25,70 26,74 25,39 21,32 23,06 28,74
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 17 16 16 19
Op.Prof Growth(%) 21 12 17 20
Net.Prof/EPS Grow 20 12 16 22
PEG (<1 ----------="----------" ------="------" 1.071="1.071" 1.135="1.135" 1.137="1.137" 1.162="1.162" 1.167="1.167" 1.299="1.299" 1.323="1.323" 1.324="1.324" 1.404="1.404" 1.427="1.427" 1.532="1.532" 1.554="1.554" 1.836="1.836" 10.333="10.333" 10.496="10.496" 11.595="11.595" 11.995="11.995" 12.421="12.421" 12.934="12.934" 16="16" 17="17" 18="18" 1="1" 2.414="2.414" 2.591="2.591" 2.761="2.761" 2.797="2.797" 2.873="2.873" 2.907="2.907" 2.984="2.984" 2.997="2.997" 22="22" 23="23" 24="24" 26="26" 2="2" 3.030="3.030" 3.116="3.116" 3.288="3.288" 3.315="3.315" 3.330="3.330" 3.359="3.359" 3.425="3.425" 3.493="3.493" 3.624="3.624" 3.676="3.676" 3.747="3.747" 4.045="4.045" 4.446="4.446" 4.655="4.655" 4.839="4.839" 5.005="5.005" 5.032="5.032" 5.105="5.105" 5.300="5.300" 5.668="5.668" 5.795="5.795" 5.858="5.858" 50="50" 51="51" 6.050="6.050" 6.147="6.147" 6.604="6.604" 6.755="6.755" 6.805="6.805" 6.984="6.984" 7.156="7.156" 7.316="7.316" 7.630="7.630" 8.102="8.102" 8.701="8.701" 835="835" 9.186="9.186" 956="956" 997="997" and="and" asset="asset" capitalis.194.946198.761174.727152.600="capitalis.194.946198.761174.727152.600" 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/QQKUNVR.TXT
AUTO: Q3/2012 Result
AUTO Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 6.168 4.161 2.128 7.363 5.450 3.562 1.818 6.255
COGS 5.179 3.485 1.787 6.126 4.534 2.961 1.499 5.102
Gross Marg 988 675 340 1.237 916 601 319 1.152
GM (%) 16 16 16 16 16 16 17 18
Opr Profit 375 262 122| 519 357 214 102| 573
OP (%) 6 6 5 7 6 6 5 9
Net Profit 766 527 262| 1.006 753 480 259| 1.141
NP (%) 12 12 12 13 13 13 14 18
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 3.800 3.875 3.425 3.325| 3.400 3.075 3.250 13.800|13.950
Book Value 1.267 1.205 1.211| 1.147 1.112 1.104 5.346| 5.006
PBV 3,00 3,06 2,84 2,74| 2,96 2,77 2,94 2,58| 2,79
DER 0,73 0,70 0,67| 0,57 0,58 0,51 0,49| 0,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 20 22 22| 22 23 22 25| 29
ROE (Qtr) 19 22 22 22 25 20 25 32
ROA (%) 12 13 13| 14 14 14 16| 20
Opr prof/share 97 68 31| 134 92 55 132| 743
EPS 198 136 68| 261 195 124 335| 1.479
EPS (Qtr) 61 68 68| 65 70 57 335| 400
EPS (Annu) 265 273 272| 261 260 249 1.343| 1.479
PER 14,33 14,62 12,51 12,21| 13,02 11,79 13,05 10,27| 9,43
PER (Qtr) 15,33 15,64 12,44 12,21| 12,97 10,83 14,16 10,27| 8,70
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 29,30 29,88 25,17 26,20 25,23 24,89 29,23 26,03 18,77
CLOP(year) 36,47 37,05 31,41 32,57 30,12 30,12 34,26 31,01 21,78
CLOP(Qtr) 40,46 41,10 29,42 32,57 24,11 25,10 32,74 31,01 18,71
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 13 16 17 17
Op.Prof Growth(%) 4 22 19 -9
Net.Prof/EPS Grow 1 9 1 -11
PEG (<1 ----------="----------" ------="------" -1="-1" 1.320="1.320" 1.461="1.461" 1.499="1.499" 1.572="1.572" 1.591="1.591" 1.640="1.640" 1.694="1.694" 1.698="1.698" 1.725="1.725" 1.743="1.743" 1.787="1.787" 1.818="1.818" 1.887="1.887" 1.913="1.913" 10.641="10.641" 102="102" 10="10" 11.856="11.856" 112="112" 11="11" 12.531="12.531" 12.820="12.820" 122="122" 12="12" 13.206="13.206" 13="13" 14.651="14.651" 14.941="14.941" 140="140" 142="142" 14="14" 15="15" 162="162" 166="166" 16="16" 17="17" 18="18" 19="19" 1="1" 2.006="2.006" 2.033="2.033" 2.034="2.034" 2.128="2.128" 2.157="2.157" 2.491="2.491" 2.540="2.540" 221="221" 238="238" 252="252" 259="259" 262="262" 265="265" 273="273" 282="282" 3.114="3.114" 3.272="3.272" 3.582="3.582" 3.855="3.855" 3.860="3.860" 309="309" 312="312" 315="315" 319="319" 321="321" 335="335" 340="340" 4.123="4.123" 4.259="4.259" 4.287="4.287" 4.423="4.423" 4.649="4.649" 4.672="4.672" 4.888="4.888" 5.585="5.585" 5="5" 6.157="6.157" 6.416="6.416" 6.779="6.779" 6.964="6.964" 6="6" 7.786="7.786" 7.922="7.922" 771="771" 7="7" 8.470="8.470" 8="8" 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/QQKAUTO.TXT
ROTI: Q3/2012 Result
ROTI Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 855 570 273 813 559 366 172 612
COGS 458 306 150 433 306 195 91 323
Gross Marg 397 263 123 379 253 170 81 289
GM (%) 46 46 45 46 45 46 47 47
Opr Profit 121 92 43| 153 89 67 35| 135
OP (%) 14 16 15 18 15 18 20 22
Net Profit 96 72 32| 115 71 51 27| 99
NP (%) 11 12 11 14 12 14 15 16
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 6.500 5.750 4.125 3.525| 3.325 3.000 2.825 2.825| 2.650
Book Value 606 582 571| 539 496 476 451| 449
PBV 10,71 9,48 7,08 6,16| 6,16 6,05 5,93 6,25| 5,89
DER 0,65 0,53 0,44| 0,39 0,26 0,25 0,30| 0,25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 20 24 22| 21 19 21 23| 21
ROE (Qtr) 15 27 22 32 15 20 23 32
ROA (%) 12 16 15| 15 15 17 18| 17
Opr prof/share 119 90 42| 151 87 66 34| 134
EPS 95 71 32| 114 70 51 26| 98
EPS (Qtr) 24 39 32| 43 19 24 26| 36
EPS (Annu) 127 142 128| 114 94 102 106| 98
PER 51,05 45,16 28,88 27,49| 29,04 31,77 27,68 26,43| 26,89
PER (Qtr) 67,47 59,69 26,20 27,49| 19,03 37,90 29,04 26,43| 18,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 40,79 36,08 22,70 20,58 21,97 25,59 21,24 20,36 19,78
CLOP(year) 43,26 38,56 24,40 22,05 23,36 26,70 22,12 21,35 20,61
CLOP(Qtr) 60,17 53,63 23,07 22,05 13,93 36,54 23,13 21,35 14,74
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 52 55 58 32
Op.Prof Growth(%) 35 36 23 12
Net.Prof/EPS Grow 34 39 19 16
PEG (<1 ----------="----------" ------="------" 0="0" 1.012="1.012" 1.013="1.013" 104="104" 10="10" 110="110" 112="112" 118="118" 11="11" 123="123" 125="125" 127="127" 12="12" 131="131" 133="133" 138="138" 13="13" 140="140" 150="150" 152="152" 156="156" 15="15" 16="16" 172="172" 17="17" 183="183" 193="193" 19="19" 1="1" 2.682="2.682" 2.859="2.859" 20="20" 212="212" 21="21" 24="24" 253="253" 254="254" 25="25" 273="273" 27="27" 285="285" 296="296" 29="29" 3.037="3.037" 3.366="3.366" 3.568="3.568" 313="313" 32="32" 35="35" 36="36" 399="399" 39="39" 4.175="4.175" 42="42" 43="43" 44="44" 455="455" 457="457" 45="45" 46="46" 47="47" 482="482" 48="48" 49="49" 5.821="5.821" 502="502" 51="51" 546="546" 568="568" 578="578" 589="589" 596="596" 6.580="6.580" 601="601" 614="614" 633="633" 64="64" 759="759" 81="81" 833="833" 83="83" 88="88" 89="89" 8="8" 903="903" 91="91" 94="94" 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/QQKROTI.TXT
BBCA: Q3/2012 Result
BBCA Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 20.143 13.196 6.521 24.566 18.144 11.841 5.790 20.660
COGS 5.899 4.006 2.052 7.730 5.766 3.810 1.942 7.723
Gross Marg 14.244 9.189 4.468 16.836 12.378 8.030 3.847 12.936
GM (%) 70 69 68 68 68 67 66 62
Opr Profit 9.998 6.393 2.895|13.618 9.406 5.981 2.534|10.653
OP (%) 49 48 44 55 51 50 43 51
Net Profit 8.275 5.298 2.303|10.819 7.655 4.792 2.016| 8.479
NP (%) 41 40 35 44 42 40 34 41
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 8.100 7.900 7.300 8.000| 8.000 7.650 7.450 6.950| 6.400
Book Value 2.011 1.867 1.817| 1.723 1.632 1.523 1.480| 1.399
PBV 4,03 3,93 3,91 4,40| 4,64 4,69 4,89 4,70| 4,57
DER 7,68 7,98 8,05| 8,09 8,11 8,15 8,05| 8,51
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 22 23 20| 25 25 25 22| 24
ROE (Qtr) 24 26 20 30 28 29 22 27
ROA (%) 2 2 2| 2 2 2 2| 2
Opr prof/share 408 262 118| 558 386 245 104| 437
EPS 338 217 94| 444 314 196 82| 348
EPS (Qtr) 121 122 94| 129 117 113 82| 97
EPS (Annu) 451 434 378| 444 418 393 331| 348
PER 17,95 17,51 16,78 21,15| 18,02 18,26 18,94 20,99| 18,39
PER (Qtr) 16,63 16,22 14,85 21,15| 15,40 16,28 16,35 20,99| 16,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 14,86 14,49 13,91 16,83 14,31 14,86 15,17 16,70 14,64
CLOP(year) 43,20 42,83 42,31 47,61 39,27 40,58 40,48 45,35 41,89
CLOP(Qtr) 39,93 39,59 38,66 47,61 31,74 37,14 35,12 45,35 35,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 11 11 12 18
Op.Prof Growth(%) 6 6 14 27
Net.Prof/EPS Grow 8 10 14 27
PEG (<1 ----------="----------" ------="------" 0="0" 1.868="1.868" 1.892="1.892" 1.942="1.942" 1.953="1.953" 1.955="1.955" 1.964="1.964" 1="1" 2.016="2.016" 2.052="2.052" 2.303="2.303" 2.318="2.318" 2.370="2.370" 2.534="2.534" 2.776="2.776" 2.862="2.862" 2.895="2.895" 2.977="2.977" 2.994="2.994" 24.365="24.365" 24.456="24.456" 2="2" 3.155="3.155" 3.164="3.164" 3.425="3.425" 3.446="3.446" 3.460="3.460" 3.498="3.498" 3.605="3.605" 3.847="3.847" 34="34" 35="35" 36.064="36.064" 37.122="37.122" 377.815363.087356.439="377.815363.087356.439" 39.768="39.768" 4.183="4.183" 4.211="4.211" 4.347="4.347" 4.458="4.458" 4.468="4.468" 4.721="4.721" 41="41" 427.014408.578400.731="427.014408.578400.731" 42="42" 43="43" 44.291="44.291" 44="44" 45.491="45.491" 45="45" 49.198="49.198" 49="49" 5.054="5.054" 5.778="5.778" 5.790="5.790" 51="51" 52="52" 54="54" 56="56" 59="59" 6.051="6.051" 6.302="6.302" 6.422="6.422" 6.521="6.521" 6.675="6.675" 6.947="6.947" 65="65" 66="66" 68="68" 69="69" 70="70" 72="72" and="and" asset="asset" capitalis.198.098193.207177.866194.921="capitalis.198.098193.207177.866194.921" 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/QQKBBCA.TXT
GGRM: Q3/2012
GGRM Date : 29-10-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 35.599 23.558 11.475 41.884 30.567 19.845 9.478 37.692
COGS 28.897 19.010 9.073 31.754 23.016 15.067 7.222 28.826
Gross Marg 6.701 4.547 2.402 10.129 7.551 4.777 2.256 8.865
GM (%) 18 19 20 24 24 24 23 23
Opr Profit 4.391 3.046 1.744| 6.838 5.225 3.170 1.537| 5.857
OP (%) 12 12 15 16 17 15 16 15
Net Profit 3.006 2.100 1.209| 4.894 3.786 2.293 1.100| 4.146
NP (%) 8 8 10 11 12 11 11 11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 50.650 46.450 61.500 54.350|62.050 52.500 49.800 41.850|40.000
Book Value 13.233 12.762 13.308|12.680 12.104 11.328 11.588|11.016
PBV 3,83 3,51 4,82 4,08| 4,89 4,34 4,40 3,61| 3,63
DER 0,60 0,58 0,47| 0,60 0,49 0,41 0,28| 0,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 15 17 18| 20 21 21 19| 19
ROE (Qtr) 14 14 18 18 25 21 19 21
ROA (%) 9 10 12| 12 14 14 15| 13
Opr prof/share 2.282 1.583 906| 3.554 2.716 1.647 798| 3.044
EPS 1.562 1.091 628| 2.543 1.968 1.192 571| 2.154
EPS (Qtr) 470 463 628| 575 775 620 571| 590
EPS (Annu) 2.083 2.183 2.513| 2.543 2.624 2.384 2.287| 2.154
PER 24,31 22,30 28,16 21,62| 24,39 20,01 20,89 18,30| 18,56
PER (Qtr) 26,91 24,68 33,18 21,62| 26,96 16,92 20,07 18,30| 16,92
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 16,64 15,26 19,42 14,99 17,46 14,50 15,11 13,10 13,14
CLOP(year) 19,25 17,87 21,74 16,70 19,61 16,12 16,52 14,10 14,77
CLOP(Qtr) 20,96 19,46 25,42 16,70 20,78 13,66 16,03 14,10 13,42
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 16 18 21 11
Op.Prof Growth(%) -15 -3 13 16
Net.Prof/EPS Grow -20 -8 9 18
PEG (<1 ----------="----------" ------="------" -1="-1" -3="-3" 1.100="1.100" 1.107="1.107" 1.137="1.137" 1.193="1.193" 1.209="1.209" 1.302="1.302" 1.344="1.344" 1.492="1.492" 1.537="1.537" 1.611="1.611" 1.612="1.612" 1.633="1.633" 1.744="1.744" 1.924="1.924" 10.157="10.157" 10.366="10.366" 10.722="10.722" 10="10" 11.316="11.316" 11.317="11.317" 11.475="11.475" 11.941="11.941" 11="11" 12.040="12.040" 12.083="12.083" 13="13" 14.144="14.144" 14="14" 15.266="15.266" 15="15" 16="16" 17="17" 19="19" 1="1" 2.055="2.055" 2.145="2.145" 2.153="2.153" 2.256="2.256" 2.402="2.402" 2.483="2.483" 2.521="2.521" 2.578="2.578" 2.773="2.773" 20="20" 21.797="21.797" 22.297="22.297" 22="22" 23.290="23.290" 23="23" 24.556="24.556" 24="24" 25.461="25.461" 25.607="25.607" 25="25" 28.470="28.470" 2="2" 30.738="30.738" 34.607="34.607" 37.548="37.548" 38.700="38.700" 40.728="40.728" 6.172="6.172" 7.222="7.222" 7.674="7.674" 7.845="7.845" 7.948="7.948" 7="7" 8.738="8.738" 8.940="8.940" 80.523="80.523" 89.373118.331104.574="89.373118.331104.574" 891="891" 9.073="9.073" 9.478="9.478" 9.544="9.544" 9.886="9.886" 9.937="9.937" 905="905" 95.819="95.819" 97.455="97.455" 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/QQKGGRM.TXT
Note:
- Negative Growth
Paling bawah... hehehe...
- http://www.investdata.net/QZC3ALL2.TXT
Tuesday, October 30, 2012
Q3/2012 Result
PTBA: Q3/2012 Result
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment