PT Bayu Buana Tbk
IDX:BAYU.JK
1440 (IDR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 658,694.628 | 651,856.454 | 633,960.483 | 506,739.571 | 489,509.785 | 587,768.251 | 590,693.303 | 620,021.682 | 555,851.47 | 402,771.976 | 216,147.835 | 226,258.197 | 90,615.257 | 105,396.457 | 68,750.908 | 95,638.661 | 47,133.744 | 50,072.36 | 358,744.384 | 682,235.578 | 678,188.187 | 623,269.822 | 422,598.91 | 615,208.297 | 542,423.589 | 544,092.262 | 387,499.841 | 522,602.132 | 499,456.758 | 461,723.861 | 375,436.807 | 471,350.746 | 393,855.041 | 403,519.854 | 338,575.447 | 561,001.682 | 264,818.707 | 428,050.251 | 318,782.816 | 492,403.603 | 416,635.863 | 379,913.136 | 351,154.109 | 303,429.009 | 428,241.043 | 414,834.52 | 323,453.861 | 417,969.926 |
Kosten van de omzet
| 609,437.433 | 597,223.903 | 591,611.47 | 469,359.42 | 451,341.188 | 545,963.649 | 556,862.409 | 584,843.779 | 528,126.637 | 381,447.3 | 204,228.022 | 201,739.067 | 85,393.198 | 99,099.703 | 64,331.053 | 75,595.982 | 41,192.207 | 45,591.968 | 335,123.739 | 623,836.009 | 639,624.097 | 585,623.521 | 392,408.742 | 564,745.068 | 509,102.92 | 513,789.801 | 358,710.668 | 472,130.895 | 467,790.226 | 435,301.061 | 349,928.595 | 437,768.402 | 368,519.607 | 380,730.625 | 314,637.936 | 526,210.772 | 238,513.886 | 401,767.615 | 296,743.116 | 461,623.821 | 391,720.225 | 354,963.003 | 329,388.461 | 279,276.986 | 404,353.889 | 391,856.796 | 307,178.555 | 397,860.405 |
Brutowinst
| 49,257.196 | 54,632.55 | 42,349.013 | 37,380.151 | 38,168.597 | 41,804.602 | 33,830.894 | 35,177.903 | 27,724.833 | 21,324.676 | 11,919.813 | 24,519.13 | 5,222.06 | 6,296.754 | 4,419.855 | 20,042.679 | 5,941.536 | 4,480.391 | 23,620.645 | 58,399.569 | 38,564.091 | 37,646.301 | 30,190.168 | 50,463.229 | 33,320.669 | 30,302.461 | 28,789.174 | 50,471.238 | 31,666.531 | 26,422.8 | 25,508.212 | 33,582.344 | 25,335.434 | 22,789.229 | 23,937.512 | 34,790.91 | 26,304.822 | 26,282.636 | 22,039.7 | 30,779.782 | 24,915.639 | 24,950.133 | 21,765.649 | 24,152.023 | 23,887.154 | 22,977.724 | 16,275.306 | 20,109.522 |
Brutowinstmarge
| 0.075 | 0.084 | 0.067 | 0.074 | 0.078 | 0.071 | 0.057 | 0.057 | 0.05 | 0.053 | 0.055 | 0.108 | 0.058 | 0.06 | 0.064 | 0.21 | 0.126 | 0.089 | 0.066 | 0.086 | 0.057 | 0.06 | 0.071 | 0.082 | 0.061 | 0.056 | 0.074 | 0.097 | 0.063 | 0.057 | 0.068 | 0.071 | 0.064 | 0.056 | 0.071 | 0.062 | 0.099 | 0.061 | 0.069 | 0.063 | 0.06 | 0.066 | 0.062 | 0.08 | 0.056 | 0.055 | 0.05 | 0.048 |
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 |
Algemene en administratieve kosten
| 0 | 20,969.29 | 19,906.679 | 26,944.523 | 19,748.581 | 20,336.168 | 17,761.183 | 22,783.477 | 16,016.381 | 16,873.675 | 15,436.724 | 15,705.338 | 15,527.259 | 16,617.058 | 17,001.474 | 25,607.271 | 17,515.291 | 19,374.488 | 24,115.163 | 38,021.48 | 24,557.261 | 25,093.82 | 23,130.6 | 33,490.666 | 23,519.976 | 21,483.357 | 21,403.991 | 28,552.751 | 19,734.629 | 20,452.445 | 18,687.867 | 19,005.773 | 17,513.087 | 18,659.228 | 18,663.255 | 22,957.389 | 20,191.043 | 19,572.229 | 17,933.422 | 20,901.175 | 17,943.809 | 17,679.884 | 15,904.262 | 17,511.639 | 15,749.115 | 15,788.553 | 13,605.471 | 13,493.234 |
Verkoop- en marketingkosten
| 0 | 2,017.131 | 1,048.567 | 466.338 | 938.007 | 345.83 | 1,247.684 | 1,310.734 | 977.598 | 311.859 | 229.327 | 115.992 | 46.476 | 63.072 | 270.033 | 132.352 | 193.404 | 217.897 | 1,947.082 | 2,357.514 | 2,271.99 | 1,218.584 | 2,801.428 | 1,523.601 | 665.388 | 2,063.943 | 2,646.356 | 1,066.135 | 1,654.003 | 1,750.731 | 2,145.956 | 1,756.098 | 1,211.693 | 2,532.852 | 1,163.639 | 874.527 | 956.767 | 3,035.593 | 1,588.327 | 1,857.092 | 2,008.286 | 2,684.003 | 1,059.858 | 1,266.185 | 1,828.421 | 1,614.294 | 516.885 | 1,686.979 |
Verkoop-, algemene en administratieve kosten
| 24,012.848 | 24,131.487 | 20,955.246 | 27,410.861 | 19,629.285 | 19,415.481 | 17,845.71 | 21,428.717 | 15,625.214 | 15,848.197 | 14,266.65 | 12,953.358 | 13,930.323 | 14,977.234 | 15,648.132 | 25,739.624 | 17,708.695 | 19,592.385 | 26,062.245 | 40,378.994 | 26,829.251 | 26,312.404 | 25,932.028 | 35,014.266 | 24,185.363 | 23,547.301 | 24,050.348 | 29,618.886 | 21,388.632 | 22,203.176 | 20,833.823 | 20,761.871 | 18,724.779 | 21,192.079 | 19,826.894 | 23,831.916 | 21,147.81 | 22,607.822 | 19,521.748 | 22,758.267 | 19,952.095 | 20,363.887 | 16,964.12 | 18,777.824 | 17,577.535 | 17,402.847 | 14,122.356 | 15,180.213 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.592 | 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 |
Bedrijfskosten
| 24,012.848 | 22,954.087 | 20,955.246 | 27,410.861 | 19,629.285 | 19,415.481 | 17,845.71 | 21,428.717 | 15,625.214 | 15,848.197 | 14,266.65 | 12,965.95 | 13,930.323 | 14,977.234 | 15,648.132 | 8,816.968 | 17,149.234 | 19,184.174 | 24,444.568 | 38,764.145 | 26,255.097 | 26,030.489 | 25,432.39 | 30,493.705 | 23,489.361 | 23,150.394 | 23,827.473 | 36,747.671 | 20,930.852 | 21,943.582 | 20,495.407 | 21,745.825 | 18,230.945 | 20,775.306 | 19,458.294 | 25,937.253 | 19,405.745 | 21,650.422 | 17,873.446 | 19,659.05 | 19,059.683 | 6,449.113 | 17,041.37 | 16,694.723 | 16,794.799 | 16,432.103 | 13,417.466 | 14,176.595 |
Bedrijfsresultaat
| 25,244.348 | 31,258.131 | 21,393.767 | 9,969.291 | 18,539.312 | 22,389.121 | 15,985.184 | 13,749.186 | 12,099.618 | 5,476.478 | -2,346.837 | 11,553.18 | -8,708.264 | -8,680.48 | -11,228.277 | 10,560.078 | -11,348.346 | -14,511.509 | -1,919.154 | 18,751.931 | 12,396.777 | 11,966.292 | 4,665.446 | 17,354.747 | 9,642.26 | 6,833.519 | 4,889.307 | 20,366.731 | 10,415.793 | 4,370.241 | 4,853.144 | 13,881.209 | 5,952.632 | 1,723.012 | 4,347.481 | 8,806.711 | 5,357.975 | 4,000.506 | 2,793.687 | 9,926.822 | 5,247.9 | 4,876.208 | 5,145.185 | 7,510.943 | 6,154.867 | 5,359.696 | 1,973.079 | 7,289.773 |
Bedrijfsresultaat ratio
| 0.038 | 0.048 | 0.034 | 0.02 | 0.038 | 0.038 | 0.027 | 0.022 | 0.022 | 0.014 | -0.011 | 0.051 | -0.096 | -0.082 | -0.163 | 0.11 | -0.241 | -0.29 | -0.005 | 0.027 | 0.018 | 0.019 | 0.011 | 0.028 | 0.018 | 0.013 | 0.013 | 0.039 | 0.021 | 0.009 | 0.013 | 0.029 | 0.015 | 0.004 | 0.013 | 0.016 | 0.02 | 0.009 | 0.009 | 0.02 | 0.013 | 0.013 | 0.015 | 0.025 | 0.014 | 0.013 | 0.006 | 0.017 |
Totaal overige inkomsten en kosten netto
| 5,954.024 | 5,522.463 | 5,169.872 | 5,669.388 | 5,192.99 | 5,016.78 | 4,004.264 | 5,994.568 | 3,050.129 | 3,458.367 | 3,455.427 | 5,129.648 | 3,923.258 | 4,338.52 | 4,468.538 | 5,512.795 | 5,374.907 | 4,604.725 | 4,599.935 | 4,118.552 | 2,663.289 | 2,095.742 | 2,664.86 | 5,160.832 | 2,500.611 | 2,455.484 | 2,175.793 | -4,365.281 | 2,378.129 | 2,363.139 | 2,131.992 | 301.157 | 3,389.735 | 2,043.512 | 2,322.367 | 1,542.339 | 3,488.235 | 3,303.952 | 3,415.155 | 3,798.482 | 2,840.158 | 15,146.948 | 457.722 | 1,376.434 | 1,606.723 | 1,872.552 | 1,444.871 | -367.875 |
Inkomen voor belasting
| 31,198.372 | 36,780.595 | 26,563.64 | 15,638.679 | 23,732.302 | 27,405.9 | 19,989.449 | 19,743.755 | 15,149.747 | 8,934.845 | 1,108.59 | 16,682.828 | -4,785.006 | -4,341.96 | -6,759.738 | 16,072.873 | -5,973.44 | -9,906.785 | 2,680.781 | 22,870.483 | 15,060.067 | 14,062.034 | 7,330.307 | 22,515.579 | 12,142.871 | 9,289.003 | 7,065.1 | 16,001.45 | 12,793.922 | 6,733.38 | 6,985.137 | 14,182.366 | 9,342.368 | 3,766.524 | 6,669.848 | 10,349.051 | 8,846.21 | 7,304.459 | 6,208.842 | 13,725.304 | 8,088.058 | 20,023.155 | 5,602.907 | 8,887.377 | 7,761.59 | 7,232.249 | 3,417.95 | 6,921.898 |
Inkomen voor belasting ratio
| 0.047 | 0.056 | 0.042 | 0.031 | 0.048 | 0.047 | 0.034 | 0.032 | 0.027 | 0.022 | 0.005 | 0.074 | -0.053 | -0.041 | -0.098 | 0.168 | -0.127 | -0.198 | 0.007 | 0.034 | 0.022 | 0.023 | 0.017 | 0.037 | 0.022 | 0.017 | 0.018 | 0.031 | 0.026 | 0.015 | 0.019 | 0.03 | 0.024 | 0.009 | 0.02 | 0.018 | 0.033 | 0.017 | 0.019 | 0.028 | 0.019 | 0.053 | 0.016 | 0.029 | 0.018 | 0.017 | 0.011 | 0.017 |
Belastingkosten
| 5,790.928 | 6,954.994 | 5,181.984 | 2,377.426 | 4,482.24 | 5,340.15 | 3,808.229 | -1,914.382 | 2,801.951 | 1,066.659 | 55.47 | 704.258 | -280.697 | 12.002 | 54.337 | 1,627.274 | -111.114 | 184.256 | 185.403 | 3,568.014 | 3,509.85 | 3,323.696 | 1,472.283 | 5,590.234 | 2,557.45 | 1,857.49 | 1,358.516 | 4,038.462 | 2,833.402 | 1,326.564 | 1,369.859 | 2,617.556 | 2,456.193 | 388.571 | 1,289.182 | 2,476.352 | 1,801.536 | 1,290.066 | 1,002.981 | 3,461.46 | 1,478.914 | 1,500.18 | 1,285.694 | 1,930.067 | 1,831.59 | 1,691.507 | 741.579 | 2,151.856 |
Nettowinst
| 25,417.855 | 29,843.133 | 21,396.447 | 13,283.886 | 19,256.732 | 22,079.191 | 16,187.46 | 21,673.653 | 12,361.783 | 7,880.104 | 1,066.729 | 16,068.427 | -4,517.084 | -4,304.748 | -6,732.38 | 14,591.436 | -5,862.325 | -9,583.88 | 2,540.556 | 19,368.387 | 11,729.29 | 10,739.607 | 5,901.296 | 16,923.999 | 9,886.934 | 7,362.357 | 5,684.287 | 12,044.476 | 9,934.367 | 5,569.312 | 5,621.303 | 11,575.616 | 6,835.502 | 3,409.194 | 5,439.712 | 9,820.415 | 6,804.425 | 6,284.79 | 5,197.262 | 10,308.699 | 6,762.147 | 18,305.87 | 3,422.874 | 5,911.687 | 6,730.698 | 5,290.536 | 2,518.091 | 4,844.328 |
Nettowinstmarge
| 0.039 | 0.046 | 0.034 | 0.026 | 0.039 | 0.038 | 0.027 | 0.035 | 0.022 | 0.02 | 0.005 | 0.071 | -0.05 | -0.041 | -0.098 | 0.153 | -0.124 | -0.191 | 0.007 | 0.028 | 0.017 | 0.017 | 0.014 | 0.028 | 0.018 | 0.014 | 0.015 | 0.023 | 0.02 | 0.012 | 0.015 | 0.025 | 0.017 | 0.008 | 0.016 | 0.018 | 0.026 | 0.015 | 0.016 | 0.021 | 0.016 | 0.048 | 0.01 | 0.019 | 0.016 | 0.013 | 0.008 | 0.012 |
WPA (Winst Per Aandeel)
| 71.96 | 84.49 | 60.58 | 37.61 | 54.52 | 62.51 | 45.83 | 61.36 | 35 | 22.31 | 3.02 | 45.49 | -12.79 | -12.19 | -19.06 | 41.31 | -16.6 | -27.13 | 7.19 | 54.83 | 33.21 | 30.4 | 16.71 | 47.91 | 27.99 | 20.84 | 16.09 | 34.1 | 28.13 | 15.77 | 15.91 | 32.77 | 19.35 | 9.65 | 15.4 | 27.8 | 19.26 | 17.79 | 14.71 | 29.18 | 19.14 | 51.83 | 9.69 | 16.74 | 19.05 | 14.98 | 7.13 | 13.71 |
Verwaterde WPA
| 71.96 | 84.48 | 60.58 | 37.61 | 54.52 | 62.51 | 45.83 | 61.36 | 35 | 22.31 | 3.02 | 45.49 | -12.79 | -12.19 | -19.06 | 41.31 | -16.6 | -27.13 | 7.19 | 54.83 | 33.21 | 30.4 | 16.71 | 47.91 | 27.99 | 20.84 | 16.09 | 34.1 | 28.13 | 15.77 | 15.91 | 32.77 | 19.35 | 9.65 | 15.4 | 27.8 | 19.26 | 17.79 | 14.71 | 29.18 | 19.14 | 51.83 | 9.69 | 16.74 | 19.06 | 14.98 | 7.13 | 13.71 |
EBITDA
| 32,992.207 | 32,642.12 | 22,834.163 | 11,394.041 | 20,034.363 | 23,983.25 | 17,407.991 | 16,762.281 | 13,711.658 | 6,955.413 | -839.858 | 13,205.833 | -7,034.694 | -7,000.582 | -9,527.223 | 11,705.346 | -10,074.678 | -13,392.104 | -837.183 | 20,069.295 | 13,521.344 | 13,146.963 | 5,787.267 | 18,464.139 | 10,620.666 | 7,930.131 | 6,093.638 | 21,543.785 | 11,560.893 | 5,566.675 | 6,043.09 | 15,079.592 | 7,133.39 | 2,943.407 | 5,579.099 | 10,187.394 | 6,686.648 | 5,320.438 | 4,108.906 | 11,244.786 | 6,525.096 | 6,102.417 | 6,224.324 | 8,489.398 | 7,135.294 | 6,352.542 | 2,965.159 | 8,547.075 |
EBITDA ratio
| 0.05 | 0.05 | 0.036 | 0.022 | 0.041 | 0.041 | 0.029 | 0.027 | 0.025 | 0.017 | -0.004 | 0.058 | -0.078 | -0.066 | -0.139 | 0.122 | -0.214 | -0.267 | -0.002 | 0.029 | 0.02 | 0.021 | 0.014 | 0.03 | 0.02 | 0.015 | 0.016 | 0.041 | 0.023 | 0.012 | 0.016 | 0.032 | 0.018 | 0.007 | 0.016 | 0.018 | 0.025 | 0.012 | 0.013 | 0.023 | 0.016 | 0.016 | 0.018 | 0.028 | 0.017 | 0.015 | 0.009 | 0.02 |