GJTL Date : 29-07-11
Financial Performance (in billion Rp)
www.investdata.net
2011 2010| 2009|
29-07-11 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 5.816 2.895 9.853 7.101 4.813 2.314 7.936 5.838
COGS 5.047 2.467 7.915 5.654 3.819 1.853 6.114 4.578
Gross Marg 768 428 1.938 1.447 994 460 1.821 1.260
GM (%) 13 14 19 20 20 19 22 21
Opr Profit 441 281| 1.287 981 668 315| 1.144 758
OP (%) 7 9 13 13 13 13 14 12
Net Profit 421 331| 830 664 415 246| 905 600
NP (%) 7 11 8 9 8 10 11 10
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 3.275 31.250 2.225| 2.300 1.980 970 800| 425 420
Book Value 1.122 1.109| 1.011 959 879 846| 766 669
PBV 2,92 27,83 2,01| 2,27 2,06 1,10 0,95| 0,55 0,63
DER 1,76 1,85| 1,94 1,93 2,17 2,22| 2,32 2,65
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 21 34| 23 26 27 33| 33 34
ROE (Qtr) 9 34 18 29 21 33 45 68
ROA (%) 7 12| 8 9 8 10| 10 9
Opr prof/share 126 80| 369 281 191 90| 328 217
EPS 121 95| 238 190 119 70| 259 172
EPS (Qtr) 25 95| 47 71 48 70| 87 115
EPS (Annu) 242 380| 238 254 238 282| 259 229
PER 13,52 129,05 5,84| 9,65 7,79 4,07 2,83| 1,64 1,83
PER (Qtr) 31,62 301,81 5,84| 12,04 6,92 5,01 2,83| 1,21 0,91
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 12,93 123,36 6,89 6,23 5,27 2,53 2,21 1,29 1,45
CLOP(year) 20,72 131,15 13,26 11,54 10,19 7,52 7,40 6,71 7,57
CLOP(Qtr) 28,57 180,82 13,26 12,14 10,64 7,12 7,40 4,97 4,91
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 20 25 24 21
Op.Prof Growth(%) -33 -10 12 29
Net.Prof/EPS Grow 1 34 -8 10
PEG (<1) 77,54 0,17| -1,17 0,73
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 2.921 2.895 2.752 2.288 2.498 2.314 2.097 1.944
COGS (Qtr) 2.580 2.467 2.260 1.835 1.965 1.853 1.536 1.300
Gross Marg(Qtr) 340 428 491 452 533 460 560 643
GM (%) 11 14 17 19 21 19 26 33
OP.PR (Qtr) 160 281 306 313 352 315 386 390
OP % 5 9 11 13 14 13 18 20
NET.PR (Qtr) 90 331 166 249 168 246 305 402
NP % 3 11 6 10 6 10 14 20
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 10.795 11.027|10.371 9.776 9.731 9.494| 8.877 8.527
Liability 6.882 7.162| 6.844 6.434 6.665 6.546| 6.206 6.192
Equity 3.912 3.864| 3.526 3.342 3.066 2.948| 2.670 2.334
Capitalis. 11.412108.900 7.753| 8.015 6.899 3.380 2.787| 1.481 1.463
Share(mil) 3.484 3.484 3.484 3.484 3.484 3.484 3.484 3.484
---------- ------ ====== ------|------ ------ ====== ------|------ ------- http://www.investdata.net/QQFGJTL.TXT
Sector Automotive jadi tanda tanya ???
Date: 29-07-11 FINANCIAL RATIO COMPARISON
Sector: AUTOMOTIVE
Ranked by: YoY Operating Profit Growth
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 INDS 575| 23 15 10| 2,2| 0,8| 11| 53 21|19 11|10| 8 2| 7| 6 1|10| 9 4| 19 77| 59|-12 -19|-22| 0,17| 5.700| 1.282|
| 2 ASII 76.264| 19 11 11| 4,2| 1,0| 12| 32 25|25 16|16| 14 13|16| 15 13|21| 19 17| 23 26| 33| -2 -5| -0| 0,50|70.500|285.409|
| 3 AMFG 1.166| 28 17 11| 1,9| 0,2| 10| 16 13| 9 20|15| 12 7| 9| 8 5|10| 9 6| 2 2| 3| -5 -18|-40| 4,56| 9.000| 3.906|
| 4 AUTO 3.562| 16 6 13| 3,5| 0,5| 14| 25 22|20 17|15| 13 10|35| 29 26|40| 34 31| 16 -19|-15| -4 9|-14|-1,01| 3.925| 15.133|
| 5 GJTL 5.816| 13 7 7| 2,9| 1,7| 7| 34 21| 9 31|13|129 5|12|123 6|20|131 13| 20 -33| 1| 0 -43|-72| 8,13| 3.275| 11.412|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB2AUT2.TXT
No comments:
Post a Comment