UNVR: Final Result 2009

UNVR: Final Result 2009

UNVR 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 18.246 13.512 8.955 4.482 15.577 11.755 7.620 3.787
COGS 9.200 6.947 4.654 2.389 7.946 5.891 3.770 1.856
Gross Marg 9.045 6.565 4.300 2.092 7.631 5.864 3.849 1.931
GM (%) 49 48 48 46 48 49 50 50
Opr Profit 4.214 3.155 2.073 1.068| 3.431 2.880 1.915 978
OP (%) 23 23 23 23 22 24 25 25
Net Profit 3.044 2.278 1.495 769| 2.407 2.046 1.368 703
NP (%) 16 16 16 17 15 17 17 18
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 12.150 11.050 10.700 9.250 7.950| 7.800 6.750 6.750 6.900
Book Value 485 484 382 499| 406 454 365 445
PBV 25,04 22,77 22,06 24,20 15,92| 19,20 14,86 18,48 15,51
DER 1,02 0,93 1,72 0,95| 1,10 0,90 1,49 0,83
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 82 82 102 80| 77 78 98 82
ROE (Qtr) 82 84 99 80 46 78 95 82
ROA (%) 40 42 37 41| 37 41 39 45
Opr prof/share 552 413 271 140| 449 377 251 128
EPS 398 298 195 100| 315 268 179 92
EPS (Qtr) 100 102 95 100| 47 88 87 92
EPS (Annu) 398 398 391 403| 315 357 358 368
PER 30,45 27,70 26,87 23,60 19,72| 24,72 18,87 18,82 18,72
PER (Qtr) 30,26 27,53 26,06 24,30 19,72| 41,29 18,98 19,35 18,72
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 21,99 20,00 19,40 17,02 14,19 17,35 13,41 13,44 13,45
CLOP(year) 22,89 20,90 20,22 18,23 15,04 18,34 14,22 14,53 14,17
CLOP(Qtr) 20,79 19,66 18,81 15,04 28,55 14,16 14,85 14,17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 17 14 17 18
Op.Prof Growth(%) 22 9 8 9
Net.Prof/EPS Grow 26 11 9 9
PEG (<1) 1,05 2,38 2,55 2,11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 4.734 4.556 4.473 4.482 3.822 4.135 3.832 3.787
COGS (Qtr) 2.253 2.292 2.264 2.389 2.055 2.120 1.914 1.856
Gross Marg(Qtr) 2.480 2.264 2.208 2.092 1.766 2.014 1.918 1.931
GM (%) 52 49 49 46 46 48 50 50
OP.PR (Qtr) 1.059 1.081 1.004 1.068 551 964 937 978
OP % 22 23 22 23 14 23 24 25
NET.PR (Qtr) 765 783 726 769 360 678 665 703
NP % 16 17 16 17 9 16 17 18
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 7.484 7.127 7.936 7.441| 6.504 6.580 6.942 6.222
Liability 3.782 3.427 5.019 3.631| 3.404 3.114 4.155 2.826
Equity 3.702 3.700 2.916 3.809| 3.100 3.465 2.787 3.395
Capitalis. 92.704 84.311 81.641 70.577 60.658|59.514 51.502 51.502 52.647
Share(mil) 7.630 7.630 7.630 7.630 7.630 7.630 7.630 7.630
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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