UNTR: H1/2010 Result + Astra Group performance

UNTR: H1/2010 Result + Astra Group performance
----------------------------------------------
UNTR Date : 29-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
29-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 18.079 8.718 29.241 21.301 13.884 6.965 27.903 21.103
COGS 14.734 7.098 22.570 16.348 10.659 5.311 22.403 16.965
Gross Marg 3.344 1.620 6.671 4.952 3.224 1.653 5.499 4.137
GM (%) 18 18 22 23 23 23 19 19
Opr Profit 2.649 1.303| 5.168 3.982 2.583 1.331| 4.158 3.272
OP (%) 14 14 17 18 18 19 14 15
Net Profit 1.887 907| 3.817 2.963 1.872 812| 2.660 2.087
NP (%) 10 10 13 13 13 11 9 9
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 20.050 18.750 18.350|15.500 15.600 9.950 6.750| 4.400 9.450
Book Value 4.397 4.433| 4.161 4.028 3.698 3.595| 3.345 3.174
PBV 4,56 4,26 4,14| 3,72 3,87 2,69 1,88| 1,32 2,98
DER 0,89 0,71| 0,76 0,74 0,81 0,90| 1,05 0,91
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 25 24| 27 29 30 27| 23 26
ROE (Qtr) 26 24 24 32 34 27 20 33
ROA (%) 13 14| 15 16 16 14| 11 13
Opr prof/share 796 391| 1.553 1.197 776 400| 1.250 983
EPS 567 272| 1.147 890 562 244| 799 627
EPS (Qtr) 294 272| 256 327 318 244| 172 264
EPS (Annu) 1.134 1.091| 1.147 1.187 1.125 976| 799 836
PER 17,67 16,52 16,82| 13,51 13,13 8,84 6,91| 5,50 11,30
PER (Qtr) 17,00 15,91 16,82| 15,09 11,90 7,80 6,91| 6,38 8,92
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 12,59 11,77 11,71 9,98 9,77 6,41 4,22 3,52 7,21
CLOP(year) 15,05 14,24 13,73 12,02 11,65 8,33 6,24 6,34 9,42
CLOP(Qtr) 14,82 14,01 13,73 13,09 11,06 8,60 6,24 7,44 7,66
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 30 25 4 0
Op.Prof Growth(%) 2 -2 24 21
Net.Prof/EPS Grow 0 11 43 41
PEG (<1) 20,66 1,44| 0,31 0,31
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 9.361 8.718 7.940 7.417 6.919 6.965 6.800 8.511
COGS (Qtr) 7.636 7.098 6.222 5.689 5.347 5.311 5.438 6.831
Gross Marg(Qtr) 1.724 1.620 1.718 1.728 1.571 1.653 1.361 1.679
GM (%) 18 18 21 23 22 23 20 19
OP.PR (Qtr) 1.345 1.303 1.186 1.398 1.251 1.331 886 1.341
OP % 14 14 14 18 18 19 13 15
NET.PR (Qtr) 980 907 854 1.090 1.060 812 573 881
NP % 10 10 10 14 15 11 8 10
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 27.695 25.287|24.404 23.382 22.256 22.771|22.847 20.220
Liability 13.065 10.539|10.561 9.979 9.953 10.810|11.716 9.658
Equity 14.630 14.748|13.843 13.402 12.302 11.961|11.131 10.562
Capitalis. 66.703 62.378 61.048|51.566 51.899 33.102 22.456|14.638 31.438
Share(mil) 3.326 3.326 3.326 3.326 3.326 3.326 3.326 3.326
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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

Astra group performance:

Date: 29-07-10 FINANCIAL RATIO COMPARISON
Sector: ASTRA GROUP
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| 3,6| 0,4| 22| 31 33|34 10|10| 8 4|23| 18 10|26| 21 13| 25 42| 81| 1 3| 4| 0,13|16.050| 12.377|
| 2 ASII 61.939| 20 10 10| 4,9| 1,4| 12| 28 29|31 15|16| 15 14|16| 14 13|20| 19 17| 38 13| 51| 8 5| 13| 0,32|52.750|213.550|
| 3 UNTR 18.079| 18 14 10| 4,5| 0,8| 13| 24 25|26 17|17| 16 16|12| 11 11|15| 14 13| 30 2| 0| 7 3| 8|22,09|20.050| 66.703|
| 4 ASGR 574| 34 10 7| 1,4| 0,7| 12| 17 21|26 5| 6| 6 7| 5| 4 4| 7| 7 8|-14 23| 71| -2 39| 50| 0,10| 445| 600|
| 5 AALI 3.517| 34 27 18| 5,0| 0,2| 16| 16 20|23 21|24| 23 35|16| 15 22|16| 16 23| -0 -17|-17| 15 18| 34|-1,39|19.450| 30.628|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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/QZA2AST6.TXT