PT Asahimas Flat Glass Tbk
IDX:AMFG.JK
4600 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,499,962 | 1,344,590 | 1,286,300 | 1,493,558 | 1,525,031 | 1,323,178 | 1,571,798 | 1,444,435 | 1,439,894 | 1,225,083 | 1,462,355 | 1,265,721 | 1,215,451 | 1,102,619 | 1,164,348 | 1,139,646 | 991,128 | 580,842 | 1,056,173 | 1,146,646 | 1,171,134 | 975,325 | 996,671 | 1,176,982 | 1,213,520 | 972,407 | 1,080,353 | 1,029,818 | 1,069,278 | 865,741 | 920,954 | 949,963 | 906,204 | 947,475 | 920,433 | 1,005,703 | 925,421 | 894,946 | 839,919 | 978,353 | 908,991 | 953,263 | 831,579 | 977,946 | 792,493 | 741,440 | 704,601 | 764,238 | 713,750 |
Kosten van de omzet
| 1,206,697 | 1,127,159 | 1,035,649 | 1,153,998 | 1,084,519 | 1,021,729 | 1,156,853 | 1,082,805 | 1,068,604 | 912,570 | 1,061,013 | 936,829 | 904,125 | 860,685 | 950,375 | 930,056 | 925,815 | 672,288 | 936,647 | 1,101,038 | 1,007,596 | 867,766 | 905,190 | 1,019,522 | 1,039,678 | 832,112 | 894,646 | 881,715 | 885,719 | 735,437 | 795,286 | 796,343 | 689,702 | 732,862 | 720,644 | 810,385 | 727,618 | 692,839 | 637,832 | 768,169 | 687,164 | 698,766 | 612,452 | 785,159 | 587,265 | 556,717 | 559,429 | 609,102 | 518,662 |
Brutowinst
| 293,265 | 217,431 | 250,651 | 339,560 | 440,512 | 301,449 | 414,945 | 361,630 | 371,290 | 312,513 | 401,342 | 328,892 | 311,326 | 241,934 | 213,973 | 209,590 | 65,313 | -91,446 | 119,526 | 45,608 | 163,538 | 107,559 | 91,481 | 157,460 | 173,842 | 140,295 | 185,707 | 148,103 | 183,559 | 130,304 | 125,668 | 153,620 | 216,502 | 214,613 | 199,789 | 195,318 | 197,803 | 202,107 | 202,087 | 210,184 | 221,827 | 254,497 | 219,127 | 192,787 | 205,228 | 184,723 | 145,172 | 155,136 | 195,088 |
Brutowinstmarge
| 0.196 | 0.162 | 0.195 | 0.227 | 0.289 | 0.228 | 0.264 | 0.25 | 0.258 | 0.255 | 0.274 | 0.26 | 0.256 | 0.219 | 0.184 | 0.184 | 0.066 | -0.157 | 0.113 | 0.04 | 0.14 | 0.11 | 0.092 | 0.134 | 0.143 | 0.144 | 0.172 | 0.144 | 0.172 | 0.151 | 0.136 | 0.162 | 0.239 | 0.227 | 0.217 | 0.194 | 0.214 | 0.226 | 0.241 | 0.215 | 0.244 | 0.267 | 0.264 | 0.197 | 0.259 | 0.249 | 0.206 | 0.203 | 0.273 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 6,799 | 6,759 | 11,782 | -652 | 13,001 | 5,303 | 8,027 | -850 | 9,032 | 3,906 | 17,749 | 5,736 | 4,261 | 4,337 | 51,687 | 1,985 | 4,659 | 6,560 | 8,359 | 4,751 | 3,944 | 4,274 | 8,515 | 3,851 | 3,792 | 3,759 | -12,955 | 15,912 | 13,915 | 13,955 | 4,229 | 3,191 | 1,992 | 2,740 | 2,544 | 2,562 | 2,805 | 2,033 | -21,673 | 26,464 | 1,843 | 1,270 | -20,069 | 10,718 | 11,625 | 11,006 | 10,911 | 10,718 |
Verkoop- en marketingkosten
| 0 | 86,600 | 84,122 | 87,256 | 89,373 | 79,524 | 98,094 | 72,961 | 95,786 | 86,844 | 95,547 | 63,434 | 95,048 | 78,497 | 88,387 | 78,246 | 74,256 | 49,246 | 76,191 | 70,739 | 78,092 | 63,357 | 65,088 | 69,294 | 76,657 | 64,356 | 74,913 | -50,462 | 105,420 | 96,546 | 97,099 | 50,448 | 60,769 | 65,595 | 62,648 | 50,774 | 66,560 | 63,440 | 62,016 | 51,131 | 64,439 | 67,592 | 58,130 | 48,499 | 83,800 | 70,293 | 70,593 | 40,638 | 66,193 |
Verkoop-, algemene en administratieve kosten
| 178,432 | 145,295 | 145,867 | 157,080 | 88,721 | 92,525 | 103,397 | 80,988 | 94,936 | 95,876 | 99,453 | 81,183 | 100,784 | 82,758 | 92,724 | 129,933 | 76,241 | 53,905 | 82,751 | 79,098 | 82,843 | 67,301 | 69,362 | 77,809 | 80,508 | 68,148 | 78,672 | -63,417 | 121,332 | 110,461 | 111,054 | 54,677 | 63,960 | 67,587 | 65,388 | 53,318 | 69,122 | 66,245 | 64,049 | 29,458 | 90,903 | 69,435 | 59,400 | 28,430 | 94,518 | 81,918 | 81,599 | 50,982 | 77,478 |
Overige kosten
| 10,148 | -5,074 | 2,259 | 0 | 122 | 759 | 64,139 | 78,636 | 60,601 | 59,263 | 61,258 | 75,832 | 60,960 | -475 | -2,709 | 85,268 | 59,728 | -592 | -510 | 7,664 | 206 | -192 | -10,905 | 6,699 | -6,990 | -10,730 | 13,459 | 188,111 | -9,214 | -3,780 | 12,932 | 302 | -134 | -138 | -30 | 801 | 3,300 | 2,891 | 877 | -33,128 | 388 | 555 | -446 | -47,856 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 168,284 | 150,369 | 145,867 | 157,080 | 151,454 | 157,449 | 167,536 | 159,624 | 155,537 | 155,139 | 160,711 | 157,015 | 161,744 | 140,398 | 152,445 | 215,201 | 135,969 | 108,499 | 140,800 | 131,359 | 138,946 | 124,958 | 123,600 | 128,224 | 130,790 | 115,526 | 125,415 | 124,694 | 112,118 | 110,461 | 111,054 | 93,717 | 101,705 | 107,920 | 103,975 | 95,098 | 112,231 | 107,489 | 101,363 | 53,102 | 101,230 | 104,335 | 91,330 | 37,365 | 76,650 | 79,549 | 79,276 | 48,302 | 76,553 |
Bedrijfsresultaat
| 124,981 | 67,062 | 104,784 | 182,480 | 297,674 | 146,997 | 245,425 | 151,870 | 173,195 | 104,065 | 239,997 | 174,923 | 153,277 | 121,289 | 37,414 | -26,018 | -60,028 | -157,569 | -47,937 | -90,062 | 5,577 | -16,625 | -45,453 | 245,227 | -50,853 | -70,032 | 52,354 | -2,478 | 53,003 | 14,853 | 27,964 | 71,787 | 114,402 | 94,098 | 70,720 | 68,900 | 130,383 | 106,191 | 123,218 | 129,794 | 129,450 | 189,833 | 106,561 | 129,727 | 107,582 | 106,001 | 60,370 | 116,891 | 117,606 |
Bedrijfsresultaat ratio
| 0.083 | 0.05 | 0.081 | 0.122 | 0.195 | 0.111 | 0.156 | 0.105 | 0.12 | 0.085 | 0.164 | 0.138 | 0.126 | 0.11 | 0.032 | -0.023 | -0.061 | -0.271 | -0.045 | -0.079 | 0.005 | -0.017 | -0.046 | 0.208 | -0.042 | -0.072 | 0.048 | -0.002 | 0.05 | 0.017 | 0.03 | 0.076 | 0.126 | 0.099 | 0.077 | 0.069 | 0.141 | 0.119 | 0.147 | 0.133 | 0.142 | 0.199 | 0.128 | 0.133 | 0.136 | 0.143 | 0.086 | 0.153 | 0.165 |
Totaal overige inkomsten en kosten netto
| 19,668 | -47,785 | -38,792 | -41,218 | -71,772 | -30,709 | 26,873 | -43,782 | -14,634 | -19,479 | -25,392 | -24,655 | 20,907 | -4,753 | -105,444 | 142,446 | -164,294 | 413,879 | -560,293 | 28,785 | -75,367 | -21,559 | 10,402 | 73,030 | -107,440 | -99,769 | -11,986 | -43,419 | -23,788 | -8,705 | 10,194 | -2,137 | 2,871 | -8,786 | -20,154 | -25,135 | 52,199 | 22,475 | 33,590 | -13,626 | 20,810 | 48,370 | -13,385 | -18,797 | 26,654 | 4,184 | 9,337 | -4,598 | 4,077 |
Inkomen voor belasting
| 144,649 | 19,277 | 65,992 | 141,262 | 225,902 | 116,288 | 272,298 | 108,088 | 158,561 | 84,586 | 214,605 | 155,443 | 170,489 | 96,783 | -43,916 | 136,835 | -234,950 | 213,934 | -581,567 | -56,966 | -50,775 | -38,958 | -21,717 | 102,266 | -64,388 | -75,000 | 48,306 | -20,010 | 47,653 | 11,138 | 24,808 | 60,326 | 114,665 | 97,910 | 75,660 | 75,085 | 137,771 | 117,093 | 134,314 | 143,456 | 141,407 | 198,532 | 114,412 | 136,625 | 134,236 | 110,185 | 69,707 | 112,293 | 121,683 |
Inkomen voor belasting ratio
| 0.096 | 0.014 | 0.051 | 0.095 | 0.148 | 0.088 | 0.173 | 0.075 | 0.11 | 0.069 | 0.147 | 0.123 | 0.14 | 0.088 | -0.038 | 0.12 | -0.237 | 0.368 | -0.551 | -0.05 | -0.043 | -0.04 | -0.022 | 0.087 | -0.053 | -0.077 | 0.045 | -0.019 | 0.045 | 0.013 | 0.027 | 0.064 | 0.127 | 0.103 | 0.082 | 0.075 | 0.149 | 0.131 | 0.16 | 0.147 | 0.156 | 0.208 | 0.138 | 0.14 | 0.169 | 0.149 | 0.099 | 0.147 | 0.17 |
Belastingkosten
| 32,170 | 3,937 | 22,877 | 36,805 | 38,852 | 35,014 | 61,782 | 210,105 | -29,178 | -41,693 | -10,764 | 31,618 | 525 | 112,471 | -88,262 | -85,345 | 31,228 | 19,356 | -523,391 | -36,193 | -25,383 | 5,429 | -5,429 | 4,588 | 6,674 | -18,750 | 12,076 | 4,721 | 5,297 | 8,800 | 6,202 | 15,943 | 28,666 | 24,478 | 19,030 | 25,844 | 34,221 | 29,273 | 33,579 | 22,730 | 50,193 | 36,481 | 29,768 | 41,257 | 26,165 | 27,546 | 17,427 | 29,323 | 30,421 |
Nettowinst
| 112,479 | 15,340 | 43,115 | 104,457 | 187,050 | 81,274 | 210,516 | -102,017 | 187,739 | 126,279 | 225,369 | 123,825 | 169,964 | 68,799 | -43,916 | 222,180 | -266,178 | 194,578 | -581,567 | -20,773 | -50,775 | -44,387 | -16,288 | 97,678 | -71,062 | -56,250 | 36,230 | -24,730 | 42,355 | 2,338 | 18,606 | 44,383 | 85,999 | 73,432 | 56,630 | 49,241 | 103,550 | 87,819 | 100,736 | 120,726 | 91,214 | 162,051 | 84,644 | 95,368 | 108,071 | 82,639 | 52,280 | 82,970 | 91,262 |
Nettowinstmarge
| 0.075 | 0.011 | 0.034 | 0.07 | 0.123 | 0.061 | 0.134 | -0.071 | 0.13 | 0.103 | 0.154 | 0.098 | 0.14 | 0.062 | -0.038 | 0.195 | -0.269 | 0.335 | -0.551 | -0.018 | -0.043 | -0.046 | -0.016 | 0.083 | -0.059 | -0.058 | 0.034 | -0.024 | 0.04 | 0.003 | 0.02 | 0.047 | 0.095 | 0.078 | 0.062 | 0.049 | 0.112 | 0.098 | 0.12 | 0.123 | 0.1 | 0.17 | 0.102 | 0.098 | 0.136 | 0.111 | 0.074 | 0.109 | 0.128 |
WPA (Winst Per Aandeel)
| 259.17 | 35.35 | 99.34 | 240.68 | 430.99 | 187.27 | 485.06 | -235.06 | 432.84 | 290.97 | 519.28 | 285.31 | 391.62 | 158.52 | -101.19 | 511.94 | -613.31 | 448.34 | -1,340.02 | -47.86 | -116.99 | -102.27 | -37.53 | 225.06 | -164.05 | -129.61 | 83 | -56.98 | 97.59 | 5.39 | 43 | 102.26 | 198.15 | 169.2 | 130 | 113.46 | 238.59 | 202.35 | 232 | 278.17 | 210.17 | 373.39 | 195 | 219.74 | 249.17 | 190.41 | 120.46 | 191.18 | 210.28 |
Verwaterde WPA
| 259.17 | 35.35 | 99.34 | 240.68 | 430.99 | 187.27 | 485.06 | -235.06 | 432.58 | 290.97 | 519.28 | 285.31 | 391.62 | 158.52 | -101.19 | 511.94 | -613.31 | 448.34 | -1,340.02 | -47.86 | -116.99 | -102.27 | -37.53 | 225.06 | -163.74 | -129.61 | 83 | -56.98 | 97.59 | 5.39 | 43 | 102.26 | 198.15 | 169.2 | 130 | 113.46 | 238.59 | 202.35 | 232 | 278.17 | 210.17 | 373.39 | 195 | 219.74 | 249.17 | 190.41 | 120.46 | 191.18 | 210.28 |
EBITDA
| 305,315 | 201,734 | 240,065 | 320,038 | 271,715 | 160,533 | 319,626 | 163,351 | 182,487 | 113,626 | 240,573 | 197,851 | 121,283 | 195,119 | -17,386 | 190,258 | -200,663 | 260,691 | -536,764 | -18,079 | 7,428 | 12,657 | 13,860 | 122,402 | -43,843 | -64,125 | 57,929 | -10,552 | 62,192 | 15,344 | 28,362 | 46,282 | 117,168 | 109,028 | 98,339 | 102,879 | 88,398 | 96,123 | 104,727 | 159,435 | 124,118 | 152,668 | 130,195 | 157,535 | 141,542 | 158,221 | 93,987 | 163,868 | 155,139 |
EBITDA ratio
| 0.204 | 0.15 | 0.187 | 0.214 | 0.178 | 0.121 | 0.203 | 0.113 | 0.127 | 0.093 | 0.165 | 0.156 | 0.1 | 0.177 | -0.015 | 0.167 | -0.202 | 0.449 | -0.508 | -0.016 | 0.006 | 0.013 | 0.014 | 0.104 | -0.036 | -0.066 | 0.054 | -0.01 | 0.058 | 0.018 | 0.031 | 0.049 | 0.129 | 0.115 | 0.107 | 0.102 | 0.096 | 0.107 | 0.125 | 0.163 | 0.137 | 0.16 | 0.157 | 0.161 | 0.179 | 0.213 | 0.133 | 0.214 | 0.217 |