Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009 Sector: ALL STOCK Ranked by: 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 |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 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093| | 2 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892| | 3 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012| | 4 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775| | 5 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641| | 6 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792| | 7 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631| | 8 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900| | 9 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434| |10 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981| |11 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187| |12 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667| |13 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212| |14 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300| |15 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804| |16 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227| |17 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670| |18 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650| |19 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512| |20 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720| |21 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436| |22 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216| |23 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981| |24 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272| |25 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266| |26 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008| |27 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979| |28 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034| |29 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415| |-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======| 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