ASII Date : 31-10-11
Financial Performance (in billion Rp)
www.investdata.net
2011 2010| 2009|
31-10-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 119.530 76.264 38.693129.991 94.362 61.939 29.688 98.526
COGS 95.708 61.112 31.074103.117 75.652 49.498 23.765 75.755
Gross Marg 23.822 15.152 7.619 26.874 18.710 12.441 5.923 22.771
GM (%) 19 19 19 20 19 20 19 23
Opr Profit 13.310 8.437 4.340|14.725 10.430 6.669 3.247|12.756
OP (%) 11 11 11 11 11 10 10 12
Net Profit 13.441 8.588 4.303|14.366 10.362 6.439 3.014|10.040
NP (%) 11 11 11 11 10 10 10 10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 69.000 63.650 63.550 57.000|54.550 56.700 48.300 41.900|34.700
Book Value 13.805 13.169 13.256|12.180 11.653 10.649 10.619| 9.854
PBV 5,00 4,61 4,83 4,30| 4,48 4,87 4,54 3,95| 3,52
DER 1,68 1,55 1,30| 1,29 1,29 1,42 1,23| 1,23
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 32 32 32| 29 29 29 28| 25
ROE (Qtr) 34 32 32 32 33 31 28 29
ROA (%) 11 12 13| 12 12 12 12| 11
Opr prof/share 3.287 2.084 1.072| 3.637 2.576 1.647 802| 3.150
EPS 3.320 2.121 1.062| 3.548 2.559 1.590 744| 2.480
EPS (Qtr) 1.198 1.058 1.062| 989 969 846 744| 725
EPS (Annu) 4.426 4.242 4.251| 3.548 3.412 3.181 2.978| 2.480
PER 15,59 14,38 14,98 13,41| 15,37 16,61 15,18 14,07| 13,99
PER (Qtr) 14,38 13,27 15,01 13,41| 13,79 14,63 14,27 14,07| 11,96
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 15,74 14,52 15,25 13,29 15,00 16,51 14,66 13,06 11,01
CLOP(year) 21,03 19,81 20,16 17,30 19,31 20,88 19,27 17,12 14,86
CLOP(Qtr) 19,15 18,04 20,75 17,30 16,55 19,30 18,77 17,12 14,55
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 26 23 30 31
Op.Prof Growth(%) 27 26 33 15
Net.Prof/EPS Grow 29 33 42 43
PEG (<1) 0,48 0,45 0,31| 0,36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 43.266 37.571 38.693 35.629 32.423 32.251 29.688 27.879
COGS (Qtr) 34.596 30.038 31.074 27.465 26.154 25.733 23.765 21.812
Gross Marg(Qtr) 8.670 7.533 7.619 8.164 6.269 6.518 5.923 6.067
GM (%) 20 20 19 22 19 20 19 21
OP.PR (Qtr) 4.873 4.097 4.340 4.295 3.761 3.422 3.247 3.257
OP % 11 10 11 12 11 10 10 11
NET.PR (Qtr) 4.853 4.285 4.303 4.004 3.923 3.425 3.014 2.936
NP % 11 11 11 11 12 10 10 10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 149.842136.155123.284|**.***107.947104.545 95.771|88.938
Liability 93.951 82.840 69.619|63.547 60.771 61.431 52.778|49.044
Equity 55.891 53.315 53.665|49.310 47.176 43.114 42.993|39.894
Capitalis.279.336257.677257.272230.756|**.***229.541195.535169.626|**.***
Share(mil) 4.048 4.048 4.048 4.048 4.048 4.048 4.048 4.048
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
See ERROR and OMISSION- http://www.investdata.net/QQGASII.TXT
Astra group:
Date: 31-10-11 FINANCIAL RATIO COMPARISON
Sector: ASTRA GROUP
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 |Q3/Q2 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AALI 7.935| 38 31 23| 4,4| 0,4| 23| 34 32|28 15|13| 12 14|10| 9 10|10| 9 11| 38 40| 51| 4 -3|-18| 0,26|21.450| 33.778|
| 2 UNTR 39.752| 18 13 10| 3,6| 0,7| 13| 20 22|28 12|15| 14 18|12| 11 13|15| 13 16| 42 40| 46| 8 31| 45| 0,34|24.600| 91.761|
| 3 ASII 119.530| 19 11 11| 5,0| 1,6| 11| 32 32|34 14|15| 14 14|15| 14 15|21| 19 20| 26 27| 29| 15 18| 13| 0,52|69.000|279.336|
| 4 ASGR 1.003| 33 10 9| 2,8| 0,7| 13| 21 23|29 9|12| 10 12|10| 9 10|12| 11 12| 18 14| 25| 6 16| 22| 0,48| 1.100| 1.483|
| 5 AUTO 5.450| 16 6 13| 2,9| 0,5| 14| 22 23|25 11|12| 11 13|26| 24 29|32| 30 34| 18 -12| -9| 8 27| 23|-1,36| 3.325| 12.820|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB3AST2.TXT
Note:
- Performance ASII bagus seperti biasa ... hehehe...
Tunggu aja closing Dow besok pagi, kalo minus nya sedikit, masih ada harapan karena tadi siang IHSG rebound pada Support TREND, apalagi kalo profit UNVR, GGRM, BMRI, INTP, CPIN, GJTL, ASRI, INCO, TINS, JPFA, AMFG yg keluar tadi siang hasilnya bagus...
No comments:
Post a Comment