SGRO Date : 17-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
17-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 2.311 1.369 745 302 1.815 1.185 559 156
COGS 1.469 885 471 192 1.216 756 349 102
Gross Marg 842 483 273 109 599 429 209 53
GM (%) 36 35 36 36 33 36 37 34
Opr Profit 655 365 192 64| 460 334 148 29
OP (%) 28 26 25 21 25 28 26 18
Net Profit 451 248 130 42| 281 204 95 13
NP (%) 19 18 17 14 15 17 16 8
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.750 3.175 2.700 2.275 2.625| 2.700 2.075 1.640 1.270
Book Value 1.128 1.020 958 996| 934 892 830 863
PBV 2,44 2,81 2,64 2,37 2,63| 2,89 2,32 1,97 1,47
DER 0,35 0,32 0,38 0,24| 0,28 0,30 0,45 0,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 21 17 14 9| 15 16 12 3
ROE (Qtr) 38 24 19 9 17 25 20 3
ROA (%) 15 13 10 7| 12 12 8 2
Opr prof/share 346 193 101 35| 243 176 78 16
EPS 239 131 69 23| 149 108 50 7
EPS (Qtr) 107 62 46 23| 41 57 43 7
EPS (Annu) 239 175 138 94| 149 144 100 29
PER 11,51 13,28 15,38 16,41 27,81| 18,11 14,41 16,31 42,98
PER (Qtr) 6,40 7,39 10,82 12,19 27,81| 16,43 8,99 9,49 42,98
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 7,93 9,15 10,47 11,17 18,55 11,09 8,80 10,45 19,46
CLOP(year) 9,06 10,28 11,74 12,94 20,26 12,17 9,92 12,85 23,90
CLOP(Qtr) 5,81 8,27 9,70 20,26 11,11 5,95 8,03 23,90
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 27 15 33 93
Op.Prof Growth(%) 42 9 29 116
Net.Prof/EPS Grow 60 21 37 219
PEG (<1) 0,22 0,70 0,43 0,13
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 942 623 443 302 629 625 403 156
COGS (Qtr) 583 413 279 192 459 406 247 102
Gross Marg(Qtr) 358 210 163 109 170 219 156 53
GM (%) 38 33 36 36 27 35 38 34
OP.PR (Qtr) 290 172 128 64 125 185 118 29
OP % 30 27 28 21 20 29 29 18
NET.PR (Qtr) 202 117 88 42 77 109 81 13
NP % 21 18 19 14 12 17 20 8
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 2.875 2.547 2.492 2.249| 2.261 2.185 2.278 2.094
Liability 743 618 680 440| 496 497 709 526
Equity 2.132 1.929 1.811 1.808| 1.765 1.687 1.569 1.567
Capitalis. 5.197 6.000 5.103 4.299 4.762| 5.103 3.921 3.099 2.304
Share(mil) 1.890 1.890 1.890 1.814 1.890 1.890 1.890 1.814
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
- http://www.investdata.net/QQDSGRO.TXT
CPO Sector comparison:
Date: 17-03-11 FINANCIAL RATIO COMPARISON 2010
Sector: CPO
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 |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 AALI 8.843| 40 33 22| 4,7| 0,2| 22| 24 27|43 10|16| 20 19|11| 13 13|11| 14 14| 19 14| 21| 41 43| 33| 0,79|21.750| 34.250|
| 2 LSIP 3.592| 49 38 28| 3,3| 0,2| 18| 20 22|34 9|14| 16 15|10| 12 11|11| 13 12| 12 37| 46| 42 80| 74| 0,06| 2.225| 15.180|
| 3 SGRO 2.311| 36 28 19| 2,4| 0,3| 15| 17 21|38 6|11| 13 15| 7| 9 10| 9| 10 11| 27 42| 60| 51 67| 72| 0,19| 2.750| 5.197|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZA4CPO6.TXT
No comments:
Post a Comment