BMRI: H1/2010 Result

BMRI: H1/2010 Result

BMRI Date : 26-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
26-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 16.217 8.029 32.598 24.359 16.603 8.567 27.336 19.004
COGS 6.848 3.395 15.821 12.034 7.943 4.173 12.051 8.337
Gross Marg 9.369 4.634 16.777 12.324 8.660 4.393 15.284 10.667
GM (%) 57 57 51 50 52 51 55 56
Opr Profit 5.404 2.700|10.434 6.796 4.385 2.015| 7.910 5.549
OP (%) 33 33 32 27 26 23 28 29
Net Profit 4.034 2.003| 7.155 4.619 2.926 1.400| 5.312 3.963
NP (%) 24 24 21 18 17 16 19 20
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 6.150 6.000 5.350| 4.700 4.700 3.175 2.050| 2.025 2.650
Book Value 1.740 1.759| 1.703 1.579 1.500 1.527| 1.459 1.389
PBV 3,53 3,45 3,04| 2,76 2,98 2,12 1,34| 1,39 1,91
DER 10,01 9,86| 10,08 10,07 10,42 9,88| 10,75 9,97
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 22 21| 20 18 18 17| 17 18
ROE (Qtr) 22 21 28 20 19 17 17 18
ROA (%) 2 2| 1 1 1 1| 1 1
Opr prof/share 257 129| 499 324 209 96| 378 265
EPS 192 95| 342 220 139 66| 254 189
EPS (Qtr) 96 95| 121 80 72 66| 64 64
EPS (Annu) 384 383| 342 293 279 267| 254 252
PER 15,99 15,60 13,96| 13,73 15,99 11,37 7,65| 7,97 10,48
PER (Qtr) 15,88 15,50 13,96| 9,69 14,55 10,90 7,65| 7,84 10,23
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 11,94 11,65 10,35 9,42 10,87 7,59 5,31 5,35 7,49
CLOP(year) 45,76 45,47 43,91 43,82 47,66 44,93 44,46 46,81 46,62
CLOP(Qtr) 45,74 45,45 43,91 31,42 44,78 41,57 44,46 39,21 48,20
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) -2 -6 19 28
Op.Prof Growth(%) 23 33 31 22
Net.Prof/EPS Grow 37 43 34 16
PEG (<1) 0,41 0,32| 0,40 0,97
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 8.187 8.029 8.239 7.755 8.036 8.567 8.331 6.829
COGS (Qtr) 3.453 3.395 3.787 4.091 3.769 4.173 3.714 3.166
Gross Marg(Qtr) 4.734 4.634 4.452 3.664 4.266 4.393 4.617 3.663
GM (%) 57 57 54 47 53 51 55 53
OP.PR (Qtr) 2.703 2.700 3.637 2.411 2.369 2.015 2.360 1.789
OP % 33 33 44 31 29 23 28 26
NET.PR (Qtr) 2.030 2.003 2.535 1.693 1.526 1.400 1.349 1.353
NP % 24 24 30 21 18 16 16 19
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 402.083399.338|**.***366.494358.897347.626|**.***318.670
Liability 365.575362.556|**.***333.391327.457315.683|**.***289.620
Equity 36.508 36.782|35.616 33.102 31.439 31.942|30.513 29.050
Capitalis.129.036125.889111.845|98.256 98.506 66.544 42.856|42.333 55.398
Share(mil) 20.981 20.905 20.905 20.958 20.958 20.905 20.905 20.905
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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

Date: 23-07-10 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
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 |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 PTBA 3.794| 43 27 23| 7,0| 0,4| 23| 24 33|39 17|20| 21 26|18| 19 23|19| 20 25|-15 -49|-42| 12 47| 43|-0,49|16.500| 38.018|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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/QZA2ALL6.TXT