Performance ASII Q2/2010 sebagai Barometer IHSG masih bertahan !!!

15:40 Fresh from the oven
Performance ASII Q2/2010 sebagai Barometer IHSG masih bertahan !!!

ASII Date : 28-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
28-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 61.939 29.688 98.526 70.647 44.761 21.537 97.064 73.765
COGS 49.498 23.765 75.755 53.943 34.122 16.582 75.334 56.698
Gross Marg 12.441 5.923 22.771 16.704 10.639 4.955 21.730 17.067
GM (%) 20 19 23 23 23 23 22 23
Opr Profit 6.669 3.247|12.756 9.499 5.886 2.622|11.876 9.964
OP (%) 10 10 12 13 13 12 12 13
Net Profit 6.439 3.014|10.040 7.104 4.243 1.875| 9.191 7.371
NP (%) 10 10 10 10 9 8 9 9
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 51.200 48.300 41.900|34.700 33.350 23.800 14.250|10.550 17.100
Book Value 10.649 10.619| 9.854 9.407 8.679 8.640| 8.171 7.661
PBV 4,81 4,54 3,95| 3,52 3,55 2,74 1,65| 1,29 2,23
DER 1,42 1,23| 1,23 1,25 1,37 1,30| 1,44 1,51
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 29 28| 25 24 24 21| 27 31
ROE (Qtr) 31 28 29 30 26 21 22 33
ROA (%) 12 12| 11 11 10 9| 11 12
Opr prof/share 1.647 802| 3.150 2.346 1.453 647| 2.933 2.461
EPS 1.590 744| 2.480 1.754 1.048 463| 2.270 1.820
EPS (Qtr) 846 744| 725 706 584 463| 449 646
EPS (Annu) 3.181 2.978| 2.480 2.339 2.096 1.852| 2.270 2.427
PER 16,10 15,18 14,07| 13,99 14,25 11,35 7,69| 4,65 7,04
PER (Qtr) 15,12 14,27 14,07| 11,96 11,80 10,17 7,69| 5,87 6,61
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 15,54 14,66 13,06 11,01 10,66 8,18 5,50 3,60 5,21
CLOP(year) 20,15 19,27 17,12 14,86 14,41 12,27 9,84 7,61 8,73
CLOP(Qtr) 19,63 18,77 17,12 14,55 12,63 11,06 9,84 11,82 8,65
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 38 37 1 -4
Op.Prof Growth(%) 13 23 7 -4
Net.Prof/EPS Grow 51 60 9 -3
PEG (<1) 0,29 0,23| 1,51 -3,94
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 32.251 29.688 27.879 25.886 23.224 21.537 23.299 27.498
COGS (Qtr) 25.733 23.765 21.812 19.821 17.540 16.582 18.636 21.508
Gross Marg(Qtr) 6.518 5.923 6.067 6.065 5.684 4.955 4.663 5.990
GM (%) 20 19 21 23 24 23 20 21
OP.PR (Qtr) 3.422 3.247 3.257 3.613 3.264 2.622 1.912 3.353
OP % 10 10 11 13 14 12 8 12
NET.PR (Qtr) 3.425 3.014 2.936 2.861 2.368 1.875 1.820 2.617
NP % 10 10 10 11 10 8 7 9
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 104.545 95.771|88.938 85.569 83.225 80.511|80.740 77.788
Liability 61.431 52.778|49.044 47.486 48.089 45.531|47.660 46.773
Equity 43.114 42.993|39.894 38.083 35.136 34.980|33.080 31.015
Capitalis.207.275195.535169.626|**.***135.012 96.350 57.689|42.710 69.226
Share(mil) 4.048 4.048 4.048 4.048 4.048 4.048 4.048 4.048
---------- ------ ====== ------|------ ------ ====== ------|------ ------

See ERROR and OMISSION

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

Date: 28-07-10 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 AUTO 3.046| 18 8 18| 3,4| 0,4| 22| 31 33|34 10|10| 8 4|22| 18 10|25| 21 13| 25 42| 81| 1 3| 4| 0,13|15.350| 11.837|
| 2 PTBA 3.794| 43 27 23| 7,2| 0,4| 23| 24 33|39 18|21| 21 26|18| 19 23|19| 20 25|-15 -49|-42| 12 47| 43|-0,50|17.000| 39.170|
| 3 ASII 61.939| 20 10 10| 4,8| 1,4| 12| 28 29|31 15|16| 15 14|15| 14 13|20| 19 17| 38 13| 51| 8 5| 13| 0,31|51.200|207.275|
| 4 KLBF 4.706| 50 17 12| 4,8| 0,4| 16| 22 24|27 17|19| 17 17|13| 11 11|14| 13 12| 11 20| 43| 15 16| 23| 0,45| 2.400| 22.500|
| 5 ASGR 574| 34 10 7| 1,4| 0,7| 12| 17 21|26 5| 6| 6 7| 4| 4 4| 7| 7 8|-14 23| 71| -2 39| 50| 0,09| 425| 573|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 BMRI 16.217| 57 33 24| 3,4|10,0| 2| 21 22|22 15|15| 15 13|11| 11 10|45| 45 43| -2 23| 37| 1 0| 1| 0,41| 6.000|125.889|
| 7 AALI 3.517| 34 27 18| 5,0| 0,2| 16| 16 20|23 21|24| 23 35|16| 15 22|17| 16 23| -0 -17|-17| 15 18| 34|-1,41|19.750| 31.101|
| 8 JSMR 2.103| 52 52 30| 2,4| 1,4| 7| 16 17|19 12|13| 10 10| 7| 6 5|12| 11 10| 23 59| 63| 7 14| 13| 0,21| 2.550| 17.340|
| 9 SGRO 745| 36 25 17| 2,5| 0,3| 10| 9 14|19 13|17| 16 27|12| 11 18|13| 12 20| 33 29| 37| 46 99|105| 0,47| 2.450| 4.630|
|10 AKRA 5.221| 8 3 2| 1,9| 1,9| 4| 12 12|12 15|15| 14 10|10| 9 6|21| 20 15| 32 -22| 27| 14 -16| 0| 0,58| 1.180| 4.464|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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