Project ... AMFG dan SMSM

Project ... AMFG dan SMSM

AMFG sudah ada di Investdata.net:

AMFG Date : 29-10-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
29-10-10 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 1.715 1.138 563 1.912 1.322 888 396 2.235
COGS 1.238 827 418 1.601 1.124 784 346 1.624
Gross Marg 476 311 144 311 198 103 50 611
GM (%) 27 27 25 16 14 11 12 27
Opr Profit 303 197 89| 92 34 103 0| 345
OP (%) 17 17 15 4 2 11 0 15
Net Profit 225 146 64| 67 24 -0 8| 227
NP (%) 13 12 11 3 1 -0 2 10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 6.300 6.600 1.750 1.820| 1.850 1.740 2.850 1.470| 1.210
Book Value 4.003 3.822 3.671| 3.523 3.466 3.367 3.468| 3.449
PBV 1,57 1,65 0,46 0,50| 0,53 0,50 0,85 0,42| 0,35
DER 0,25 0,29 0,28| 0,29 0,24 0,28 0,26| 0,33
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 17 17 16| 4 2 -0 2| 15
ROE (Qtr) 18 19 16 11 6 -2 2 6
ROA (%) 13 13 12| 3 1 -0 1| 11
Opr prof/share 699 455 205| 212 79 239 0| 795
EPS 519 338 147| 155 56 -0 18| 523
EPS (Qtr) 181 190 147| 98 57 -19 18| 51
EPS (Annu) 693 676 590| 155 74 -1 74| 523
PER 9,09 9,52 2,59 3,08| 11,93 23,22****,** 19,70| 2,31
PER (Qtr) 8,67 9,09 2,29 3,08| 4,68 7,61 -36,34 19,70| 5,85
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 6,76 7,08 1,92 2,22 8,72 16,41 5,961208,30 1,52
CLOP(year) 7,84 8,17 3,15 3,45 13,52 24,13 7,941962,68 2,96
CLOP(Qtr) 7,51 7,81 2,87 3,45 5,41 -4,00 3,971962,68 4,22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 29 28 42 -14
Op.Prof Growth(%) 779 90 67.363 -73
Net.Prof/EPS Grow 824-35.661 690 -70
PEG (<1) 0,01 -0,00 0,00| -0,17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 576 575 563 590 434 492 396 520
COGS (Qtr) 411 408 418 477 339 438 346 399
Gross Marg(Qtr) 164 166 144 113 94 53 50 121
GM (%) 28 28 25 19 21 10 12 23
OP.PR (Qtr) 105 108 89 57 -69 103 0 60
OP % 18 18 15 9 -15 21 0 11
NET.PR (Qtr) 78 82 64 42 24 -8 8 22
NP % 13 14 11 7 5 -1 2 4
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 2.177 2.146 2.032| 1.972 1.859 1.872 1.903| 1.993
Liability 440 488 439| 443 355 410 398| 495
Equity 1.737 1.658 1.593| 1.529 1.504 1.461 1.505| 1.497
Capitalis. 2.734 2.864 759 789| 802 755 1.236 637| 525
Share(mil) 434 434 434 434 434 434 434 434
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------

See ERROR and OMISSION

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

Date: 29-10-10 FINANCIAL RATIO COMPARISON
Sector: GLASS and CERAMIC
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 |Q3/Q2 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AMFG 1.715| 27 17 13| 1,5| 0,2| 13| 17 17|18 8| 9| 9 2| 6| 7 1| 7| 8 3| 29 779|824| 0 -2| -4| 0,01| 6.300| 2.734|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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/QZA3GLA6.TXT

SMSM:
- ROE = 27%
- CLOP = 9,4
- PER = 10,9
- Profit growth = 4,3%