BBRI: Final Result 2009

07:55
BBRI: Final Result 2009

BBRI Date : 01-04-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
01-04-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 35.334 25.937 16.928 8.318 28.096 20.284 13.219 6.424
COGS 12.284 9.120 5.948 2.915 8.445 5.582 3.637 1.765
Gross Marg 23.049 16.816 10.979 5.402 19.651 14.701 9.581 4.658
GM (%) 65 64 64 64 69 72 72 72
Opr Profit 8.560 6.019 4.840 2.363| 8.346 6.276 4.078 2.038
OP (%) 24 23 28 28 29 30 30 31
Net Profit 7.308 5.301 3.492 1.718| 5.958 4.238 2.818 1.408
NP (%) 20 20 20 20 21 20 21 21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 8.700 7.650 7.500 6.300 4.200| 4.575 5.400 5.100 6.300
Book Value 2.210 2.094 2.119 1.960| 1.813 1.669 1.558 1.727
PBV 3,94 3,46 3,58 2,97 2,14| 2,52 3,23 3,27 3,65
DER 10,63 9,69 9,26 9,38| 10,01 9,68 10,30 8,64
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 26 27 26 28| 26 27 29 27
ROE (Qtr) 29 28 27 28 30 27 29 27
ROA (%) 2 2 2 2| 2 2 2 2
Opr prof/share 694 488 392 191| 677 509 331 169
EPS 592 430 283 139| 483 344 228 117
EPS (Qtr) 162 146 143 139| 139 115 114 117
EPS (Annu) 592 573 566 557| 483 458 457 468
PER 14,68 12,91 13,08 11,12 7,53| 9,46 11,77 11,15 13,46
PER (Qtr) 13,36 11,75 12,77 10,95 7,53| 8,20 11,71 11,14 13,46
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 12,53 11,02 11,52 8,02 5,48 6,76 7,95 7,70 9,30
CLOP(year) 46,37 44,86 42,69 33,00 29,45 33,56 31,74 31,95 31,35
CLOP(Qtr) 37,77 72,70 32,24 29,45 33,83 30,20 31,94 31,35
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 25 27 28 29
Op.Prof Growth(%) 2 -4 18 15
Net.Prof/EPS Grow 22 25 23 22
PEG (<1) 0,57 0,52 0,46 0,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 9.396 9.008 8.610 8.318 7.811 7.065 6.794 6.424
COGS (Qtr) 3.163 3.172 3.033 2.915 2.862 1.945 1.871 1.765
Gross Marg(Qtr) 6.233 5.836 5.577 5.402 4.949 5.120 4.923 4.658
GM (%) 66 64 64 64 63 72 72 72
OP.PR (Qtr) 2.541 1.178 2.477 2.363 2.069 2.198 2.039 2.038
OP % 27 13 28 28 26 31 30 31
NET.PR (Qtr) 2.006 1.809 1.773 1.718 1.719 1.420 1.409 1.408
NP % 21 20 20 20 22 20 20 21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 316.947275.992267.958250.763|**.***219.638216.982200.563
Liability 289.689250.167241.834226.593|**.***199.065197.780179.765
Equity 27.257 25.825 26.124 24.169|22.356 20.573 19.202 20.798
Capitalis.107.269 94.323 92.457 77.663 51.766|56.388 66.527 62.831 75.839
Share(mil) 12.329 12.327 12.327 12.325 12.325 12.319 12.319 12.038
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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


Bank comparison:

Date: 01-04-10 FINANCIAL RATIO COMPARISON 2009
Sector: BANKING
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 BBRI 35.334| 65 24 20| 3,9|10,6| 2| 27 26|29 13|14| 12 13|12| 11 11|46| 44 42| 25 2| 22| 4 115| 10| 0,65| 8.700|107.269|
| 2 BBCA 22.931| 64 37 29| 4,7| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,09| 5.450|132.790|
| 3 BMRI 32.598| 51 32 21| 3,0|10,0| 1| 18 20|28 10|15| 13 15|10| 9 10|44| 43 47| 19 31| 34| 6 50| 49| 0,44| 5.250|109.754|
| 4 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94BAN6.TXT