KLBF: Final Result 2009

KLBF: Final Result 2009

KLBF Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 9.087 6.493 4.217 1.989 7.877 5.717 3.746 1.743
COGS 4.575 3.301 2.147 1.032 4.073 2.914 1.956 920
Gross Marg 4.511 3.192 2.070 956 3.803 2.803 1.790 822
GM (%) 49 49 49 48 48 49 47 47
Opr Profit 1.565 1.053 698 308| 1.142 817 552 267
OP (%) 17 16 16 15 14 14 14 15
Net Profit 929 615 398 212| 706 503 344 171
NP (%) 10 9 9 10 8 8 9 9
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.860 1.300 1.330 1.010 620| 400 650 850 980
Book Value 459 426 416 397| 378 349 356 345
PBV 4,04 2,83 3,12 2,43 1,56| 1,06 1,86 2,38 2,84
DER 0,50 0,57 0,71 0,64| 0,57 0,71 0,64 0,61
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 21 20 20 22| 19 19 19 20
ROE (Qtr) 29 21 19 22 22 18 19 20
ROA (%) 14 13 11 13| 12 11 12 12
Opr prof/share 167 112 74 32| 119 84 56 27
EPS 99 65 42 22| 73 52 35 17
EPS (Qtr) 33 23 19 22| 21 16 17 17
EPS (Annu) 99 87 84 90| 73 69 70 69
PER 18,77 13,12 15,19 11,88 6,84| 5,42 9,34 11,99 14,03
PER (Qtr) 13,91 9,72 14,36 12,75 6,84| 4,72 9,86 11,94 14,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 11,13 7,78 8,88 6,78 4,73 3,35 5,76 7,48 9,02
CLOP(year) 12,52 9,17 10,49 8,76 6,66 5,17 7,96 9,48 10,94
CLOP(Qtr) 7,00 10,39 7,84 6,66 4,55 8,19 9,17 10,94
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 15 13 12 14
Op.Prof Growth(%) 37 28 26 15
Net.Prof/EPS Grow 31 22 15 24
PEG (<1) 0,42 0,68 0,76 0,29
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.593 2.276 2.228 1.989 2.159 1.971 2.003 1.743
COGS (Qtr) 1.273 1.154 1.115 1.032 1.159 958 1.035 920
Gross Marg(Qtr) 1.319 1.122 1.113 956 1.000 1.012 967 822
GM (%) 50 49 49 48 46 51 48 47
OP.PR (Qtr) 512 354 390 308 325 264 285 267
OP % 19 15 17 15 15 13 14 15
NET.PR (Qtr) 313 216 185 212 202 159 173 171
NP % 12 9 8 10 9 8 8 9
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.482 6.264 6.671 6.118| 5.703 5.767 5.679 5.452
Liability 2.172 2.268 2.765 2.382| 2.081 2.398 2.212 2.056
Equity 4.310 3.996 3.906 3.736| 3.622 3.369 3.467 3.396
Capitalis. 17.434 12.185 12.466 9.476 5.827| 3.831 6.274 8.269 9.633
Share(mil) 9.373 9.373 9.382 9.398 9.579 9.653 9.729 9.830
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION
http://www.investdata.net/QYKLBF.TXT