INTP: Final Result 2009

INTP: Final Result 2009

Attached:

INTP Date : 19-02-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
19-02-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 10.576 7.424 4.795 2.186 9.780 7.249 4.489 2.052
COGS 5.468 3.886 2.554 1.177 5.755 4.283 2.644 1.195
Gross Marg 5.108 3.537 2.241 1.008 4.024 2.965 1.844 857
GM (%) 48 47 46 46 41 40 41 41
Opr Profit 3.693 2.548 1.628 745| 2.459 1.787 1.119 545
OP (%) 34 34 33 34 25 24 24 26
Net Profit 2.746 1.868 1.172 502| 1.745 1.232 770 377
NP (%) 25 25 24 22 17 17 17 18
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 13.550 13.700 10.600 7.750 5.250| 4.600 6.000 5.450 7.050
Book Value 2.901 2.665 2.477 2.446| 2.309 2.167 2.050 1.983
PBV 4,67 4,72 3,98 3,13 2,15| 1,99 2,77 2,66 3,55
DER 0,24 0,20 0,24 0,25| 0,33 0,34 0,42 0,42
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 25 25 25 22| 20 20 20 20
ROE (Qtr) 32 28 29 22 24 23 20 20
ROA (%) 20 21 20 17| 15 15 14 14
Opr prof/share 1.003 692 442 202| 668 485 304 148
EPS 746 507 318 136| 474 334 209 102
EPS (Qtr) 238 189 181 136| 139 125 106 102
EPS (Annu) 746 676 637 546| 474 446 418 409
PER 18,16 18,36 15,66 12,17 9,61| 9,70 13,45 13,02 17,21
PER (Qtr) 14,19 14,36 14,02 10,65 9,61| 8,24 11,97 12,74 17,21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 13,51 13,66 11,48 8,76 6,48 6,88 9,27 8,96 11,89
CLOP(year) 14,21 14,36 12,07 9,42 7,23 8,02 10,41 10,39 13,30
CLOP(Qtr) 11,58 11,14 8,68 7,23 7,33 9,29 10,13 13,30
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 8 2 6 6
Op.Prof Growth(%) 50 42 45 36
Net.Prof/EPS Grow 57 51 52 33
PEG (<1) 0,32 0,30 0,23 0,29
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 3.152 2.628 2.608 2.186 2.531 2.760 2.436 2.052
COGS (Qtr) 1.581 1.332 1.376 1.177 1.472 1.638 1.449 1.195
Gross Marg(Qtr) 1.570 1.296 1.232 1.008 1.059 1.121 987 857
GM (%) 49 49 47 46 41 40 40 41
OP.PR (Qtr) 1.144 919 883 745 672 667 573 545
OP % 36 35 33 34 26 24 23 26
NET.PR (Qtr) 878 695 669 502 513 461 393 377
NP % 27 26 25 22 20 16 16 18
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 13.276 11.799 11.262 11.243|11.286 10.706 10.750 10.376
Liability 2.595 1.986 2.144 2.238| 2.786 2.728 3.201 3.074
Equity 10.680 9.812 9.118 9.005| 8.500 7.977 7.548 7.301
Capitalis. 49.880 50.432 39.021 28.529 19.326|16.933 22.087 20.062 25.952
Share(mil) 3.681 3.681 3.681 3.681 3.681 3.681 3.681 3.681
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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