BBRI Date : 23-09-11 Financial Performance (in billion Rp) www.investdata.net 2011 2010| 2009| 23-09-11 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3| ---------- ------ ====== ------|------ ------ ====== ------|------ ------ Sales 23.688 11.523 44.615 29.566 19.402 9.519 35.334 25.937 COGS 6.762 3.349 11.726 8.535 5.683 2.816 12.284 9.120 Gross Marg 16.925 8.173 32.888 21.030 13.719 6.702 23.049 16.816 GM (%) 71 70 73 71 70 70 65 64 Opr Profit 7.846 3.872|14.402 8.546 5.571 3.045| 8.560 6.019 OP (%) 33 33 32 28 28 32 24 23 Net Profit 6.785 3.260|11.472 6.656 4.318 2.150| 7.308 5.301 NP (%) 28 28 25 22 22 22 20 20 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ Stk Price 5.600 6.500 5.750| 5.250 10.000 9.300 8.250| 7.650 7.500 Book Value 1.676 1.632| 1.487 2.654 2.476 2.453| 2.210 2.094 PBV 3,34 3,88 3,52| 3,53 3,77 3,76 3,36| 3,46 3,58 DER 8,19 8,34| 10,02 8,96 9,61 9,15| 10,63 9,69 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ ROE (%) 32 32| 31 27 28 28| 26 27 ROE (Qtr) 34 32 52 28 28 28 29 38 ROA (%) 3 3| 2 2 2 2| 2 2 Opr prof/share 318 156| 584 693 452 247| 694 488 EPS 275 132| 465 539 350 174| 592 430 EPS (Qtr) 142 132| 195 189 175 174| 162 201 EPS (Annu) 550 528| 465 719 700 697| 592 573 PER 10,18 11,82 10,88| 11,28 13,89 13,27 11,82| 12,91 13,08 PER (Qtr) 9,79 11,37 10,88| 6,72 13,18 13,22 11,82| 11,75 9,31 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ COP (year) 8,80 10,22 9,16 8,99 10,82 10,29 8,35 11,02 11,52 CLOP(year) 30,37 31,79 30,84 34,51 36,55 36,61 31,06 44,86 42,69 CLOP(Qtr) 29,98 31,38 30,84 21,22 35,00 40,37 31,06 37,77 44,13 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ Sales Growth(%) 22 21 26 13 Op.Prof Growth(%) 40 27 68 41 Net.Prof/EPS Grow 57 51 56 25 PEG (<1) 0,21 0,21| 0,20 0,54 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ Sales(Qtr) 12.164 11.523 15.048 10.163 9.883 9.519 9.396 12.718 COGS (Qtr) 3.412 3.349 3.190 2.852 2.867 2.816 3.163 5.483 Gross Marg(Qtr) 8.752 8.173 11.858 7.311 7.016 6.702 6.233 7.234 GM (%) 71 70 78 71 70 70 66 56 OP.PR (Qtr) 3.974 3.872 5.855 2.974 2.525 3.045 2.541 1.941 OP % 32 33 38 29 25 32 27 15 NET.PR (Qtr) 3.524 3.260 4.815 2.338 2.167 2.150 2.006 2.483 NP % 28 28 32 23 21 22 21 19 ---------- ------ ====== ------|------ ------ ====== ------|------ ------ Asset 379.836376.079|**.***325.943323.806306.977|**.***275.992 Liability 338.484335.809|**.***293.216293.283276.730|**.***250.167 Equity 41.351 40.269|36.673 32.726 30.523 30.246|27.257 25.825 Capitalis.138.147160.349141.847|**.***123.276114.626101.721|94.323 92.457 Share(mil) 24.669 24.669 24.655 12.327 12.325 12.329 12.329 12.327 ---------- ------ ====== ------|------ ------ ====== ------|------ ------
- http://www.investdata.net/QQFBBRI.TXT
Kelupaan, kalo GROWTH kedepan ENGGA JELAS maka FA menjadi IMPOTEN...
No comments:
Post a Comment