SGRO: H1/2010 Result + KLBF Resend + BANYAK TAL

SGRO: H1/2010 Result + KLBF Resend + BANYAK TAL

13:36

SGRO: H1/2010 Result

SGRO 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 745 302 1.815 1.185 559 156 2.288 1.858
COGS 471 192 1.216 756 349 102 1.512 1.160
Gross Marg 273 109 599 429 209 53 775 697
GM (%) 36 36 33 36 37 34 33 37
Opr Profit 192 64| 460 334 148 29| 611 570
OP (%) 25 21 25 28 26 18 26 30
Net Profit 130 42| 281 204 95 13| 439 399
NP (%) 17 14 15 17 16 8 19 21
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 2.475 2.275 2.625| 2.700 2.075 1.640 1.270| 1.190 1.690
Book Value 958 996| 934 892 830 863| 855 840
PBV 2,58 2,37 2,63| 2,89 2,32 1,97 1,47| 1,39 2,01
DER 0,38 0,24| 0,28 0,30 0,45 0,34| 0,39 0,36
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 14 9| 15 16 12 3| 28 33
ROE (Qtr) 19 9 17 25 20 3 10 15
ROA (%) 10 7| 12 12 8 2| 20 24
Opr prof/share 101 35| 243 176 78 16| 337 301
EPS 69 23| 149 108 50 7| 242 211
EPS (Qtr) 46 23| 41 57 43 7| 22 33
EPS (Annu) 138 94| 149 144 100 29| 242 281
PER 17,86 16,41 27,81| 18,11 14,41 16,31 42,98| 4,91 6,00
PER (Qtr) 13,26 12,19 27,81| 16,43 8,99 9,49 42,98| 13,50 12,58
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 12,15 11,17 18,55 11,09 8,80 10,45 19,46 3,53 4,20
CLOP(year) 13,92 12,94 20,26 12,17 9,92 12,85 23,90 4,52 4,96
CLOP(Qtr) 10,44 9,70 20,26 11,11 5,95 8,03 23,90 16,66 10,75
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 33 93 -20 -36
Op.Prof Growth(%) 29 116 -24 -41
Net.Prof/EPS Grow 37 219 -35 -48
PEG (<1) 0,43 0,13| -0,50 -0,29
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 443 302 629 625 403 156 429 360
COGS (Qtr) 279 192 459 406 247 102 351 264
Gross Marg(Qtr) 163 109 170 219 156 53 77 95
GM (%) 36 36 27 35 38 34 18 26
OP.PR (Qtr) 128 64 125 185 118 29 41 87
OP % 28 21 20 29 29 18 9 24
NET.PR (Qtr) 88 42 77 109 81 13 39 63
NP % 19 14 12 17 20 8 9 17
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 2.492 2.249| 2.261 2.185 2.278 2.094| 2.156 2.165
Liability 680 440| 496 497 709 526| 603 576
Equity 1.811 1.808| 1.765 1.687 1.569 1.567| 1.552 1.588
Capitalis. 4.677 4.299 4.762| 5.103 3.921 3.099 2.304| 2.159 3.194
Share(mil) 1.890 1.814 1.890 1.890 1.890 1.814 1.814 1.890
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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


Posting KLBF yg embah kirim tadi malam, belum muncul juga, jadi embah kirim ulang. Saat ini TERJADI banyak HAL2 ANEH:
- TAL PLN 2960, PLN mati dua hari, posting embah lama munculnya, Etrading kena Virus, JADI WASPADA AJA !!!


KLBF: H1/2010 Result

KLBF 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 4.706 2.188 9.087 6.493 4.217 1.989 7.877 5.717
COGS 2.322 1.089 4.575 3.301 2.147 1.032 4.073 2.914
Gross Marg 2.384 1.098 4.511 3.192 2.070 956 3.803 2.803
GM (%) 50 50 49 49 49 48 48 49
Opr Profit 838 386| 1.565 1.053 698 308| 1.142 817
OP (%) 17 17 17 16 16 15 14 14
Net Profit 572 256| 929 615 398 212| 706 503
NP (%) 12 11 10 9 9 10 8 8
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 2.425 2.100 1.870| 1.300 1.330 1.010 620| 400 650
Book Value 495 487| 459 426 416 397| 378 349
PBV 4,89 4,23 3,84| 2,83 3,12 2,43 1,56| 1,06 1,86
DER 0,48 0,45| 0,50 0,57 0,67 0,64| 0,57 0,71
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 24 22| 21 20 20 22| 19 19
ROE (Qtr) 27 22 29 21 19 22 22 18
ROA (%) 16 15| 14 13 12 13| 12 11
Opr prof/share 89 41| 167 112 74 32| 119 84
EPS 61 27| 99 65 42 22| 73 52
EPS (Qtr) 33 27| 33 23 19 22| 21 16
EPS (Annu) 122 109| 99 87 84 90| 73 69
PER 19,86 17,20 17,10| 13,12 15,19 11,88 6,84| 5,42 9,34
PER (Qtr) 17,98 15,57 17,10| 9,72 14,36 12,75 6,84| 4,72 9,86
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 13,56 11,74 11,33 7,78 8,88 6,78 4,73 3,35 5,76
CLOP(year) 14,89 13,07 12,66 9,17 10,49 8,66 6,66 5,17 7,96
CLOP(Qtr) 13,82 12,13 12,66 7,00 10,39 7,75 6,66 4,55 8,19
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 11 10 15 13
Op.Prof Growth(%) 20 25 37 28
Net.Prof/EPS Grow 43 20 31 22
PEG (<1) 0,39 0,84| 0,42 0,68
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 2.518 2.188 2.593 2.276 2.228 1.989 2.159 1.971
COGS (Qtr) 1.232 1.089 1.273 1.154 1.115 1.032 1.159 958
Gross Marg(Qtr) 1.285 1.098 1.319 1.122 1.113 956 1.000 1.012
GM (%) 51 50 50 49 49 48 46 51
OP.PR (Qtr) 451 386 512 354 390 308 325 264
OP % 17 17 19 15 17 15 15 13
NET.PR (Qtr) 316 256 313 216 185 212 202 159
NP % 12 11 12 9 8 10 9 8
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 6.876 6.623| 6.482 6.264 6.528 6.118| 5.703 5.767
Liability 2.226 2.057| 2.172 2.268 2.622 2.382| 2.081 2.398
Equity 4.649 4.565| 4.310 3.996 3.906 3.736| 3.622 3.369
Capitalis. 22.734 19.687 17.529|12.185 12.466 9.476 5.827| 3.831 6.274
Share(mil) 9.375 9.374 9.373 9.373 9.382 9.398 9.579 9.653
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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