INDF: Final Result 2009

INDF: Final Result 2009

Attached:
- http://www.investdata.net/QYINDF.TXT

INDF Date : 23-02-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
23-02-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 37.140 28.204 18.218 8.911 38.799 29.902 18.922 8.846
COGS 27.018 20.482 13.356 6.648 29.822 22.609 13.935 6.488
Gross Marg 10.121 7.722 4.862 2.262 8.976 7.292 4.986 2.357
GM (%) 27 27 26 25 23 24 26 26
Opr Profit 5.004 3.725 2.224 1.127| 4.341 3.576 2.503 1.224
OP (%) 13 13 12 12 11 11 13 13
Net Profit 2.075 1.575 799 110| 1.034 1.114 811 382
NP (%) 5 5 4 1 2 3 4 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 3.925 3.550 3.025 1.890 940| 930 1.960 2.400 2.325
Book Value 1.156 1.098 1.003 1.011| 976 1.069 889 881
PBV 3,39 3,07 2,75 1,88 0,93| 0,95 1,83 2,70 2,64
DER 2,98 3,21 3,58 3,73| 3,62 3,27 3,41 3,26
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 20 21 18 5| 12 17 21 20
ROE (Qtr) 19 32 31 5 -3 14 22 20
ROA (%) 5 5 3 1| 2 4 4 4
Opr prof/share 569 424 253 132| 494 454 293 143
EPS 236 179 91 12| 117 141 95 44
EPS (Qtr) 56 88 78 12| -9 38 50 44
EPS (Annu) 236 239 182 51| 117 188 190 179
PER 16,60 15,02 12,64 10,38 18,15| 7,89 10,37 12,62 12,95
PER (Qtr) 17,23 15,58 8,56 6,02 18,15|-25,49 12,71 11,95 12,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 6,89 6,23 5,35 3,73 1,78 1,88 3,23 4,09 4,05
CLOP(year) 12,93 12,27 11,59 10,81 8,92 9,03 8,99 9,25 9,06
CLOP(Qtr) 12,00 9,59 10,96 8,92 12,80 10,00 9,05 9,06
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -4 -5 -3 0
Op.Prof Growth(%) 15 4 -11 -7
Net.Prof/EPS Grow 100 41 -1 -71
PEG (<1) 0,15 0,31 -7,35 -0,26
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 8.936 9.986 9.307 8.911 8.897 10.979 10.076 8.846
COGS (Qtr) 6.536 7.126 6.707 6.648 7.212 8.673 7.447 6.488
Gross Marg(Qtr) 2.399 2.860 2.599 2.262 1.684 2.306 2.629 2.357
GM (%) 26 28 27 25 18 21 26 26
OP.PR (Qtr) 1.279 1.500 1.097 1.127 765 1.072 1.279 1.224
OP % 14 15 11 12 8 9 12 13
NET.PR (Qtr) 500 776 689 110 -80 303 428 382
NP % 5 7 7 1 -0 2 4 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 40.382 40.629 40.327 40.832|39.594 35.875 33.452 32.059
Liability 30.227 30.981 31.513 32.205|31.022 27.467 25.865 24.540
Equity 10.155 9.648 8.814 8.626| 8.571 8.408 7.587 7.519
Capitalis. 34.463 31.170 26.560 16.595 8.016| 8.165 15.415 20.468 19.828
Share(mil) 8.780 8.780 8.780 8.528 8.780 7.864 8.528 8.528
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION