Date: 06-11-09 FINANCIAL RATIO COMPARISON Sector: ALL STOCK 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 ADRO 20.013| 42 37 17| 2,8| 1,1| 12| 27 27|29 9|10| 9 8| 4| 4 3| 6| 6 5| 61 178|411| 11 6| 14| 0,03| 1.540| 49.258| | 2 WIKA 4.580| 10 7 2| 1,2| 2,9| 3| 13 12|10 11|10| 8 10| 3| 3 5|13| 12 16| 0 149| 56| -3 49|-17| 0,18| 320| 1.814| | 3 CPIN 10.696| 18 13 10| 2,7| 1,2| 27| 64 60|76 3| 4| 3 1| 3| 2 1| 4| 3 3| 7 89|172| 10 20| -5| 0,03| 2.000| 6.569| | 4 MYOR 3.565| 23 12 7| 1,7| 1,1| 11| 23 24|28 6| 7| 6 3| 4| 3 2| 7| 6 5| 23 88| 92| -3 14| 13| 0,08| 3.450| 2.644| | 5 PGAS 13.513| 59 43 32| 8,9| 1,7| 21| 70 58|48 18|15| 15 11|11| 11 9|13| 13 12| 49 68|145| -0 2|-38| 0,11| 3.700| 89.693| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| | 6 PTBA 6.554| 58 45 33| 6,2| 0,4| 39| 67 55|47 13|11| 10 8| 8| 8 6| 8| 8 6| 31 67| 68| -5 -2| -5| 0,16|14.450| 33.294| | 7 GJTL 5.838| 21 12 10| 0,6| 2,6| 9| 15 34|78 0| 1| 1 3| 1| 1 2| 7| 7 15| -3 60|575| 0 205| 3| 0,00| 455| 1.585| | 8 GGRM 23.533| 22 16 10| 1,9| 0,5| 12| 17 19|24 7|10| 8 8| 6| 5 5| 8| 7 7| -0 54| 64| 14 36| 59| 0,16|17.250| 33.190| | 9 INTP 7.424| 47 34 25| 4,4| 0,2| 21| 25 25|28 15|17| 15 12|12| 11 8|13| 12 9| 2 42| 51| 0 4| 3| 0,34|11.800| 43.438| |10 SMRA 935| 43 21 12| 2,4| 1,4| 3| 8 9|12 19|24| 22 18|15| 14 9|24| 23 17| 11 33| 44| 44 -7| 15| 0,55| 630| 4.020| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |11 KLBF 6.493| 49 16 9| 3,0| 0,5| 13| 20 20|21 13|14| 15 11| 8| 8 6|10| 10 8| 13 28| 22| 2 -9| 16| 0,66| 1.280| 11.998| |12 SMGR 10.403| 45 29 23| 4,7| 0,2| 27| 36 34|38 12|13| 11 9|10| 9 7|11| 9 8| 18 27| 33| 2 9| 7| 0,40| 7.400| 43.398| |13 ADMF 2.855| 43 43 31| 2,0| 0,7| 29| 57 51|53 3| 4| 3 3| 2| 2 2| 3| 3 3| 16 26| 29| 9 8| 7| 0,14| 4.850| 4.850| |14 BMRI 24.359| 50 27 18| 2,9|10,0| 1| 18 18|20 14|15| 15 11|10| 10 7|47| 47 44| 28 22| 16| -3 1| 10| 0,95| 4.625| 96.934| |15 UNTR 21.301| 23 18 13| 3,7| 0,7| 16| 30 29|32 11|12| 13 8| 9| 9 6|11| 11 8| 0 21| 41| 7 11| 2| 0,30|15.000| 49.903| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |16 SMCB 4.159| 36 21 13| 4,0| 1,4| 10| 19 25|38 10|16| 13 15|10| 8 8|13| 12 12| 8 21| 3| 45 59|-19| 4,45| 1.580| 12.107| |17 ASGR 958| 29 8 4| 1,0| 1,1| 7| 14 17|23 4| 6| 6 7| 3| 3 3| 7| 7 7| 56 18|-16| -9 40| 52|-0,37| 280| 377| |18 BSDE 871| 49 34 23| 3,9| 0,9| 6| 11 12|13 28|32| 25 23|21| 17 17|27| 22 24|-10 16| 59| 3 23| 7| 0,54| 800| 8.748| |19 HMSP 28.370| 29 19 13| 4,8| 0,8| 28| 63 54|51 9| 8| 9 8| 5| 6 5| 7| 7 6| 9 13| 15| 1 -0| -0| 0,57|10.000| 43.830| |20 UNVR 13.512| 48 23 16|20,7| 0,9| 42|102 82|84 24|25| 26 23|18| 19 17|19| 20 18| 14 9| 11| 1 7| 7| 2,23|10.050| 76.681| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |21 BBCA 17.271| 65 35 29| 4,2| 9,0| 2| 26 25|26 16|16| 16 13|14| 13 10|44| 43 39| 26 8| 27| -1 5| 6| 0,62| 4.725|115.125| |22 TLKM 47.114| 38 38 19| 4,5| 1,5| 13| 35 33|34 13|13| 13 12| 7| 7 6| 9| 9 8| 5 4| 4| 2 1| -9| 3,24| 8.700|171.214| |23 JSMR 2.618| 41 41 28| 1,8| 1,2| 6| 12 14|19 9|12| 12 13| 8| 8 7|14| 14 14| 4 -0| 32| 5 25| 70| 0,39| 1.830| 12.444| |24 MNCN 2.830| 18 18 12| 0,6| 0,7| 5| 11 10| 9 7| 6| 8 7| 4| 5 5| 9| 10 10| 1 -1| 18| -0 -23|-44| 0,33| 210| 2.862| |25 BBRI 25.937| 64 23 20| 3,5| 9,6| 2| 26 27|28 12|12| 13 11|11| 11 8|42| 42 33| 27 -4| 25| 4 -52| 2| 0,52| 7.450| 91.840| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |26 ASII 70.647| 23 13 10| 3,2| 1,2| 11| 24 24|30 10|12| 14 11| 9| 10 8|13| 14 12| -4 -4| -3| 11 10| 20|-3,58|30.350|122.867| |27 ELTY 656| 51 22 14| 1,2| 0,8| 1| 2 2| 3 37|44| 58 51|29| 37 45|49| 58 74|-12 -12|-28| 39 117| 24|-1,55| 285| 5.676| |28 ADHI 4.857| 4 2 1| 1,2| 7,7| 1| 13 13|13 9| 9| 9 9| 4| 4 6|33| 33 45| 32 -15| 22| 10 -8|-37| 0,41| 445| 801| |29 AUTO 3.864| 20 8 14| 1,2| 0,4| 16| 24 23|30 4| 5| 5 3| 8| 8 6|11| 11 10| -6 -23| -4| 5 36| 28|-1,08| 4.850| 3.740| |30 AALI 5.463| 41 35 22| 5,5| 0,2| 21| 27 27|31 17|20| 19 17|13| 13 11|14| 13 12|-18 -38|-41| -9 -13|-13|-0,50|21.850| 34.408| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |31 SGRO 1.185| 36 28 17| 2,6| 0,3| 12| 12 16|25 10|16| 14 16| 9| 8 10|11| 9 13|-36 -41|-48| 54 70| 33|-0,33| 2.350| 4.441| |32 CTRS 258| 45 16 21| 0,9| 0,5| 3| 5 5| 4 22|18| 14 12|23| 18 12|37| 33 22|-16 -42| -9| 1 -74| -6|-1,86| 670| 1.325| |33 INCO$ 526| 28 27 20| 2,0| 0,1| 7| 4 9|18 10|22| 23 49|17| 17 53|18| 19 57|-53 -69|-70| 61 311|335|-0,32| 4.000| 3.312| |34 LTLS 2.655| 14 3 2| 0,7| 2,5| 2| 12 10| 6 11| 7| 7 6| 4| 4 3|18| 19 13|-22 -78|-77| 0 ***|-55|-0,09| 750| 585| |35 TINS 5.534| 13 7 3| 2,9| 0,5| 4| 2 6|15 18|42| 47118|18| 20 28|21| 23 33|-19 -81|-88| 2 39|349|-0,48| 1.920| 9.663| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======| |36 ANTM 6.267| 11 5 4| 2,8| 0,2| 3| 5 4| 3 80|56| 59 43|49| 51 48|54| 56 54|-17 -83|-81| 5 -4|-48|-0,69| 2.325| 22.176| |-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======| 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