MAIN Date : 01-04-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
01-04-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 2.036 1.455 906 457 1.868 1.419 925 479
COGS 1.648 1.200 770 402 1.636 1.255 829 428
Gross Marg 388 255 136 54 232 164 95 50
GM (%) 19 17 15 11 12 11 10 10
Opr Profit 259 170 78 22| 131 88 43 23
OP (%) 12 11 8 4 7 6 4 4
Net Profit 179 112 49 12| 75 56 25 10
NP (%) 8 7 5 2 4 3 2 2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 5.400 3.200 1.320 970 1.150| 900 860 900 900
Book Value 761 631 445 392| 356 299 206 167
PBV 7,09 4,20 2,09 2,18 2,93| 2,53 2,87 4,36 5,38
DER 2,74 3,33 4,95 5,43| 6,33 7,30 10,83 13,72
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 69 69 65 36| 62 74 71 74
ROE (Qtr) 105 117 98 36 63 124 83 74
ROA (%) 18 16 10 5| 8 8 6 5
Opr prof/share 765 501 231 66| 389 261 127 70
EPS 530 330 145 36| 224 167 74 31
EPS (Qtr) 200 185 109 36| 56 92 43 31
EPS (Annu) 530 440 291 144| 224 222 148 124
PER 10,17 6,03 2,99 3,33 7,98| 4,02 3,86 6,06 7,21
PER (Qtr) 6,74 4,00 1,78 2,21 7,98| 3,95 2,32 5,23 7,21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 7,06 4,18 1,97 2,10 4,30 2,31 2,46 3,53 3,21
CLOP(year) 9,79 6,91 5,11 6,87 12,26 8,11 8,73 12,29 11,41
CLOP(Qtr) 5,02 3,16 4,83 12,26 6,19 5,67 13,64 11,41
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 8 2 -2 -4
Op.Prof Growth(%) 96 91 81 -4
Net.Prof/EPS Grow 136 97 96 15
PEG (<1) 0,04 0,03 0,03 0,51
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 580 548 449 457 449 493 446 479
COGS (Qtr) 447 430 367 402 380 425 401 428
Gross Marg(Qtr) 133 118 82 54 68 68 45 50
GM (%) 22 21 18 11 15 13 10 10
OP.PR (Qtr) 89 91 55 22 43 45 19 23
OP % 15 16 12 4 9 9 4 4
NET.PR (Qtr) 67 62 37 12 19 31 14 10
NP % 11 11 8 2 4 6 3 2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 966 926 898 854| 885 842 827 835
Liability 708 712 747 721| 764 740 757 778
Equity 258 213 151 133| 120 101 69 56
Capitalis. 1.830 1.084 447 328 389| 305 291 305 305
Share(mil) 339 339 339 339 339 339 339 339
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION - http://www.investdata.net/QQDMAIN.TXT
Sector Comparison:
Date: 01-04-11 FINANCIAL RATIO COMPARISON 2010
Sector: LIVESTOCK/FISH/SHRIMP
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 MAIN 2.036| 19 12 8| 7,0| 2,7| 18| 69 69|** 6|10| 6 2| 7| 4 1| 9| 6 5| 8 96|136| 5 -2| 8| 0,07| 5.400| 1.830|
| 2 CPIN 15.077| 24 18 14| 7,4| 0,4| 33| 55 49|51 14|15| 13 13|12| 10 10|12| 11 11| 3 34| 37| 8 -19|-17| 0,41| 2.025| 33.205|
| 3 MBAI 1.567| 37 21 16| 1,9| 0,6| 22| 0 37|** 1| 5| 4 0| 3| 3***| 5| 4***| 5 37| 30| 0 0| 0| 0,17|17.950| 1.346|
| 4 JPFA 13.955| 21 11 6| 2,3| 1,2| 13| 29 31|46 5| 7| 6 10| 4| 4 6| 7| 6 9| -2 14| 17| -1 15| 5| 0,42| 3.450| 7.147|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZA4LIV6.TXT
No comments:
Post a Comment