SMSM 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 1.561 0 0 0 1.374 0 0 0
COGS 1.193 0 0 0 1.058 0 0 0
Gross Marg 368 0 0 0 316 0 0 0
GM (%) 23***.******.******.*** 23***.******.******.***
Opr Profit 227 0 0 0| 189 0 0 0
OP (%) 14***.******.******.*** 13***.******.******.***
Net Profit 150 0 0 0| 132 0 0 0
NP (%) 9***.******.******.*** 9***.******.******.***
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.110 1.070 0 0 0| 750 0 0 0
Book Value 360 0 0 0| 345 0 0 0
PBV 3,08 2,97 0,00 0,00 0,00| 2,17 0,00 0,00 0,00
DER 1,05 0,00 0,00 0,00| 0,89 0,00 0,00 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 28 0 0 0| 26 0 0 0
ROE (Qtr) 115***.******.******.*** 106***.******.******.***
ROA (%) 14 0 0 0| 14 0 0 0
Opr prof/share 158 0 0 0| 131 0 0 0
EPS 104 0 0 0| 92 0 0 0
EPS (Qtr) 104 0 0 0| 92 0 0 0
EPS (Annu) 104 0 0 0| 92 0 0 0
PER 10,62 10,24 0,00 0,00 0,00| 8,13 0,00 0,00 0,00
PER (Qtr) 2,65 2,56****,******,******,**| 2,03****,******,******,**
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 7,01 6,76 0,00 0,00 0,00 5,69 0,00 0,00 0,00
CLOP(year) 9,42 9,16 0,00 0,00 0,00 8,03 0,00 0,00 0,00
CLOP(Qtr) 2,29 0,00 0,00 0,00 2,01 0,00 0,00 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 13***.******.******.***
Op.Prof Growth(%) 20***.******.******.***
Net.Prof/EPS Grow 13***.******.******.***
PEG (<1) 0,77 0,00 0,00 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.561 0 0 0 1.374 0 0 0
COGS (Qtr) 1.193 0 0 0 1.058 0 0 0
Gross Marg(Qtr) 368 0 0 0 316 0 0 0
GM (%) 23***.******.******.*** 23***.******.******.***
OP.PR (Qtr) 227 0 0 0 189 0 0 0
OP % 14***.******.******.*** 13***.******.******.***
NET.PR (Qtr) 150 0 0 0 132 0 0 0
NP % 9***.******.******.*** 9***.******.******.***
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 1.067 0 0 0| 941 0 0 0
Liability 547 0 0 0| 443 0 0 0
Equity 519 0 0 0| 497 0 0 0
Capitalis. 1.598 1.540 0 0 0| 1.079 0 0 0
Share(mil) 1.439 0 0 0 1.439 0 0 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDSMSM.TXT
Sector Comparison:
Date: 01-04-11 FINANCIAL RATIO COMPARISON 2010
Sector: AUTOMOTIVE
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 AUTO 6.255| 18 9 18| 2,8| 0,4| 20| 30 29|32 8| 9| 9 12|19| 18 25|22| 21 28| 18 36| 48| 4 18| 17| 0,20|14.300| 11.027|
| 2 ASII 129.991| 20 11 11| 4,7| 1,2| 12| 29 29|32 14|16| 15 16|15| 15 16|20| 19 20| 31 15| 43| 5 14| 2| 0,38|57.900|234.399|
| 3 SMSM 1.561| 23 14 9| 3,0| 1,0| 14| 0 28|** 2|10| 10 0| 7| 6***| 9| 9***| 13 20| 13| 0 0| 0| 0,80| 1.110| 1.598|
| 4 GJTL 9.853| 19 13 8| 2,2| 1,9| 8| 26 23|18 12| 9| 9 7| 6| 6 5|11| 11 10| 24 12| -8| 20 -2|-33|-1,17| 2.300| 8.015|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZA4AUT6.TXT
No comments:
Post a Comment