WIKA: Final Result 2009

WIKA: Final Result 2009

WIKA 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 6.590 4.580 2.971 1.300 6.559 4.565 2.733 1.142
COGS 5.967 4.120 2.724 1.181 6.113 4.306 2.561 1.071
Gross Marg 623 459 247 118 446 259 172 70
GM (%) 9 10 8 9 6 5 6 6
Opr Profit 484 344 184 77| 287 138 104 45
OP (%) 7 7 6 5 4 3 3 3
Net Profit 189 132 93 45| 156 84 61 36
NP (%) 2 2 3 3 2 1 2 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 355 325 280 335 220| 220 265 355 400
Book Value 270 256 249 250| 236 228 224 227
PBV 1,31 1,20 1,09 1,34 0,88| 0,93 1,16 1,58 1,76
DER 2,72 2,95 2,90 2,99| 3,17 3,16 2,60 2,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 12 12 13 12| 11 8 9 10
ROE (Qtr) 14 10 13 12 20 6 7 10
ROA (%) 3 3 3 3| 2 2 2 3
Opr prof/share 85 60 32 13| 49 23 17 7
EPS 33 23 16 8| 26 14 10 6
EPS (Qtr) 9 6 8 8| 12 3 4 6
EPS (Annu) 33 31 32 32| 26 19 21 24
PER 10,64 9,74 8,98 10,17 6,80| 8,24 13,68 16,79 16,17
PER (Qtr) 8,88 8,14 10,10 10,01 6,80| 4,52 16,77 20,23 16,17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 4,15 3,80 3,45 5,14 4,03 4,47 8,41 9,95 12,94
CLOP(year) 12,74 12,39 12,80 16,28 17,73 19,70 31,33 26,36 29,49
CLOP(Qtr) 10,73 9,19 14,02 17,73 9,47 42,50 23,27 29,49
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 0 0 8 13
Op.Prof Growth(%) 68 149 77 71
Net.Prof/EPS Grow 21 56 51 27
PEG (<1) 0,46 0,16 0,20 0,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.010 1.608 1.671 1.300 1.993 1.832 1.591 1.142
COGS (Qtr) 1.847 1.396 1.542 1.181 1.806 1.745 1.490 1.071
Gross Marg(Qtr) 163 212 128 118 186 86 101 70
GM (%) 8 13 7 9 9 4 6 6
OP.PR (Qtr) 139 160 107 77 149 33 59 45
OP % 6 9 6 5 7 1 3 3
NET.PR (Qtr) 56 39 47 45 71 23 25 36
NP % 2 2 2 3 3 1 1 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.700 5.757 5.532 5.667| 5.771 5.562 4.734 4.319
Liability 4.167 4.301 4.115 4.246| 4.386 4.224 3.420 2.992
Equity 1.532 1.456 1.417 1.421| 1.384 1.337 1.314 1.327
Capitalis. 2.012 1.842 1.587 1.899 1.248| 1.286 1.549 2.075 2.338
Share(mil) 5.669 5.669 5.669 5.677 5.846 5.846 5.846 5.846
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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