UNTR: Final Result 2010

UNTR: Final Result 2010


Please find attached:

UNTR Date : 25-02-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
25-02-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 29.241 21.301 13.884 6.965 27.903 21.103 12.591 5.785
COGS 22.570 16.348 10.659 5.311 22.403 16.965 10.133 4.758
Gross Marg 6.671 4.952 3.224 1.653 5.499 4.137 2.458 1.026
GM (%) 22 23 23 23 19 19 19 17
Opr Profit 5.168 3.982 2.583 1.331| 4.158 3.272 1.931 780
OP (%) 17 18 18 19 14 15 15 13
Net Profit 3.817 2.963 1.872 812| 2.660 2.087 1.206 516
NP (%) 13 13 13 11 9 9 9 8
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 17.150 15.500 15.600 9.950 6.750| 4.400 9.450 12.150 12.550
Book Value 4.161 4.028 3.698 3.595| 3.345 3.174 2.294 2.178
PBV 4,12 3,72 3,87 2,69 1,88| 1,32 2,98 5,29 5,76
DER 0,76 0,74 0,81 0,90| 1,05 0,91 1,62 1,41
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 27 29 30 27| 23 26 36 33
ROE (Qtr) 24 32 34 27 20 33 42 33
ROA (%) 15 16 16 14| 11 13 14 13
Opr prof/share 1.553 1.197 776 400| 1.250 983 677 273
EPS 1.147 890 562 244| 799 627 422 181
EPS (Qtr) 256 327 318 244| 172 264 241 181
EPS (Annu) 1.147 1.187 1.125 976| 799 836 845 724
PER 14,95 13,51 13,13 8,84 6,91| 5,50 11,30 14,36 17,32
PER (Qtr) 16,70 15,09 11,90 7,80 6,91| 6,38 8,92 12,56 17,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 11,04 9,98 9,77 6,41 4,22 3,52 7,21 8,97 11,47
CLOP(year) 13,08 12,02 11,65 8,33 6,24 6,34 9,42 11,71 14,27
CLOP(Qtr) 13,09 11,06 8,60 6,24 7,44 7,66 9,82 14,27
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 4 0 10 20
Op.Prof Growth(%) 24 21 33 70
Net.Prof/EPS Grow 43 41 55 57
PEG (<1) 0,31 0,31 0,16 0,12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 7.940 7.417 6.919 6.965 6.800 8.511 6.806 5.785
COGS (Qtr) 6.222 5.689 5.347 5.311 5.438 6.831 5.374 4.758
Gross Marg(Qtr) 1.718 1.728 1.571 1.653 1.361 1.679 1.431 1.026
GM (%) 21 23 22 23 20 19 21 17
OP.PR (Qtr) 1.186 1.398 1.251 1.331 886 1.341 1.151 780
OP % 14 18 18 19 13 15 16 13
NET.PR (Qtr) 854 1.090 1.060 812 573 881 689 516
NP % 10 14 15 11 8 10 10 8
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 24.404 23.382 22.256 22.771|22.847 20.220 17.122 14.964
Liability 10.561 9.979 9.953 10.810|11.716 9.658 10.578 8.751
Equity 13.843 13.402 12.302 11.961|11.131 10.562 6.544 6.213
Capitalis. 57.055 51.566 51.899 33.102 22.456|14.638 31.438 34.647 35.787
Share(mil) 3.326 3.326 3.326 3.326 3.326 3.326 2.851 2.851
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://wwwinvestdata.net/QYUNTR.TXT

Note:
- Menurunnya performance pada akhir tahun nampaknya musiman,
karena tahun lalu pun polanya sama (Angka Quarterly dibagian bawah)