PT Blue Bird Tbk
IDX:BIRD.JK
2040 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,336,180 | 1,207,451 | 1,120,249 | 1,193,081 | 1,137,384 | 1,045,990 | 1,046,017 | 1,081,278 | 960,761 | 874,079 | 673,982 | 770,992 | 404,281 | 565,516 | 480,052 | 493,742 | 401,553 | 266,185 | 885,180 | 1,086,989 | 1,045,849 | 938,099 | 976,754 | 1,110,769 | 1,136,531 | 998,026 | 973,376 | 1,072,694 | 1,049,084 | 1,042,121 | 1,039,947 | 1,150,909 | 1,173,578 | 1,196,705 | 1,274,904 | 1,437,039.975 | 1,368,172.448 | 1,383,309.061 | 1,283,806.517 | 1,316,825.735 | 1,150,426.733 | 1,193,001.879 | 1,098,708.34 |
Kosten van de omzet
| 903,598 | 822,582 | 782,818 | 822,606 | 775,070 | 709,121 | 719,673 | 746,163 | 663,632 | 607,118 | 500,758 | 552,924 | 337,041 | 440,148 | 396,761 | 412,938 | 352,935 | 267,355 | 678,921 | 802,157 | 764,390 | 680,854 | 704,826 | 781,331 | 804,057 | 739,065 | 714,700 | 786,834 | 769,387 | 777,559 | 732,231 | 798,241 | 830,989 | 876,804 | 920,169 | 997,277.221 | 959,267.389 | 963,818.751 | 880,224.639 | 921,590.326 | 820,394.321 | 821,854.687 | 741,679.814 |
Brutowinst
| 432,582 | 384,869 | 337,431 | 370,475 | 362,314 | 336,869 | 326,344 | 335,115 | 297,129 | 266,961 | 173,224 | 218,068 | 67,240 | 125,368 | 83,291 | 80,804 | 48,618 | -1,170 | 206,259 | 284,832 | 281,459 | 257,245 | 271,928 | 329,438 | 332,474 | 258,961 | 258,676 | 285,860 | 279,697 | 264,562 | 307,716 | 352,668 | 342,589 | 319,901 | 354,735 | 439,762.754 | 408,905.059 | 419,490.31 | 403,581.878 | 395,235.408 | 330,032.412 | 371,147.191 | 357,028.526 |
Brutowinstmarge
| 0.324 | 0.319 | 0.301 | 0.311 | 0.319 | 0.322 | 0.312 | 0.31 | 0.309 | 0.305 | 0.257 | 0.283 | 0.166 | 0.222 | 0.174 | 0.164 | 0.121 | -0.004 | 0.233 | 0.262 | 0.269 | 0.274 | 0.278 | 0.297 | 0.293 | 0.259 | 0.266 | 0.266 | 0.267 | 0.254 | 0.296 | 0.306 | 0.292 | 0.267 | 0.278 | 0.306 | 0.299 | 0.303 | 0.314 | 0.3 | 0.287 | 0.311 | 0.325 |
Onderzoek- en ontwikkelingskosten
| 0 | 21,137 | 19,771 | 18,956 | 19,723 | 19,893 | 19,225 | 34,361 | 18,672 | 17,139 | 17,219 | 20,317 | 16,484 | 16,790 | 15,536 | 14,751 | 11,502 | 17,338 | 16,268 | 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 | 48,439 | 50,106 | 63,140 | 51,445 | 23,389 | 23,259 | 34,645 | 25,953 | 20,249 | 17,865 | 19,377 | 15,087 | 13,764 | 13,181 | 18,052 | 15,816 | 21,388 | 33,726 | 3,002 | 50,724 | 41,606 | 35,827 | 45,753 | 42,474 | 41,010 | 35,355 | 34,031 | 32,481 | 44,588 | 34,857 | 35,300 | 34,488 | 41,605 | 32,329 | 43,750.876 | 36,687.939 | 29,070.04 | 26,451.145 | 31,286.053 | 24,335.862 | 24,055.283 | 21,885.995 |
Verkoop- en marketingkosten
| 0 | 6,587 | 8,033 | 15,120 | 10,996 | 8,126 | 5,930 | 4,817 | 3,602 | 3,225 | 1,845 | 1,925 | 2,696 | 3,025 | 2,446 | 2,699 | 4,008 | 2,366 | 4,548 | 8,593 | 6,703 | 4,934 | 15,404 | 29,199 | 9,170 | 9,538 | 9,067 | 14,393 | 12,277 | 11,229 | 9,329 | 6,599 | 3,207 | 8,263 | 5,084 | 4,352.635 | 3,345.239 | 2,543.975 | 3,686.151 | 3,463.79 | 2,899.948 | 2,090.438 | 2,258.422 |
Verkoop-, algemene en administratieve kosten
| 235,882 | 218,463 | 217,051 | 245,819 | 62,441 | 31,515 | 29,189 | 39,462 | 29,555 | 23,474 | 19,710 | 21,302 | 17,783 | 16,789 | 15,627 | 20,751 | 19,824 | 23,754 | 38,274 | 11,595 | 57,427 | 46,540 | 51,231 | 74,952 | 51,644 | 50,548 | 44,422 | 48,424 | 44,758 | 55,817 | 44,186 | 41,899 | 37,695 | 49,868 | 37,413 | 48,103.511 | 40,033.177 | 31,614.016 | 30,137.296 | 34,749.843 | 27,235.809 | 26,145.721 | 24,144.417 |
Overige kosten
| -4,864 | -3,715 | -2,444 | -3,853 | 4,492 | 19,147 | 129,846 | 121,595 | 112,836 | 104,490 | 99,970 | 18,152 | 8,591 | 5,097 | 4,934 | -14,114 | 8,139 | 44,058 | 13,557 | 43,877 | 15,870 | 18,381 | 15,044 | 21,316 | 17,534 | 12,510 | 13,246 | 19,122 | 15,244 | 11,754 | 12,340 | 15,080 | 12,243 | 13,389 | 16,428 | 19,974.73 | 14,638.513 | 20,334.885 | 18,948.871 | 21,225.554 | 17,999.953 | 19,454.045 | 18,762.667 |
Bedrijfskosten
| 240,746 | 222,178 | 219,495 | 249,672 | 226,866 | 182,070 | 178,260 | 195,418 | 161,063 | 145,103 | 136,899 | 120,518 | 121,335 | 131,537 | 128,800 | 129,811 | 117,337 | 126,508 | 181,928 | 198,710 | 185,716 | 165,675 | 161,470 | 176,743 | 154,222 | 145,554 | 137,884 | 131,502 | 144,123 | 154,528 | 132,755 | 126,141 | 130,730 | 162,108 | 134,815 | 144,151.868 | 136,532.219 | 105,281.706 | 101,880.207 | 115,477.252 | 98,980.092 | 92,943.78 | 81,845.212 |
Bedrijfsresultaat
| 191,836 | 162,691 | 117,936 | 120,803 | 130,753 | 150,356 | 144,902 | 132,778 | 133,357 | 118,855 | 51,726 | 92,501 | -54,921 | -7,127 | -46,601 | -50,007 | -69,530 | -128,971 | 21,472 | 80,444 | 93,423 | 89,608 | 108,474 | 150,943 | 176,235 | 111,801 | 119,270 | 151,447 | 134,074 | 108,026 | 174,052 | 225,283 | 210,020 | 154,735 | 217,233 | 292,021.376 | 271,170.566 | 311,844.528 | 298,262.531 | 277,152.75 | 228,098.224 | 275,421.847 | 272,513.36 |
Bedrijfsresultaat ratio
| 0.144 | 0.135 | 0.105 | 0.101 | 0.115 | 0.144 | 0.139 | 0.123 | 0.139 | 0.136 | 0.077 | 0.12 | -0.136 | -0.013 | -0.097 | -0.101 | -0.173 | -0.485 | 0.024 | 0.074 | 0.089 | 0.096 | 0.111 | 0.136 | 0.155 | 0.112 | 0.123 | 0.141 | 0.128 | 0.104 | 0.167 | 0.196 | 0.179 | 0.129 | 0.17 | 0.203 | 0.198 | 0.225 | 0.232 | 0.21 | 0.198 | 0.231 | 0.248 |
Totaal overige inkomsten en kosten netto
| 31,514 | 25,470 | 30,189 | -7 | -456 | 23,983 | 24,762 | 14,705 | 14,695 | 9,769 | 8,554 | -13,846 | 9,819 | 1,648 | 1,560 | -37,031 | -13,605 | -12,498 | -6,291 | 19,606 | -58 | 2,962 | 7,559 | 13,809 | 12,548 | 6,692 | 7,980 | 10,615 | 4,750 | -8,929 | -19,186 | -18,809 | -35,315 | -35,820 | -34,344 | -29,472.971 | -25,887.647 | -19,595.419 | -4,045.963 | -14,795.964 | -46,064.106 | -36,159.912 | 19,350.804 |
Inkomen voor belasting
| 223,350 | 188,161 | 148,125 | 120,796 | 130,297 | 174,339 | 169,664 | 147,483 | 148,052 | 128,624 | 60,280 | 118,400 | -44,276 | -4,521 | -43,949 | -86,038 | -82,324 | -140,176 | 18,040 | 105,728 | 95,685 | 94,532 | 118,017 | 166,504 | 190,800 | 120,099 | 128,772 | 164,973 | 140,324 | 101,105 | 155,775 | 207,718 | 176,544 | 121,973 | 185,576 | 266,137.914 | 246,485.193 | 294,613.185 | 297,655.708 | 264,962.193 | 184,988.214 | 242,043.5 | 294,534.119 |
Inkomen voor belasting ratio
| 0.167 | 0.156 | 0.132 | 0.101 | 0.115 | 0.167 | 0.162 | 0.136 | 0.154 | 0.147 | 0.089 | 0.154 | -0.11 | -0.008 | -0.092 | -0.174 | -0.205 | -0.527 | 0.02 | 0.097 | 0.091 | 0.101 | 0.121 | 0.15 | 0.168 | 0.12 | 0.132 | 0.154 | 0.134 | 0.097 | 0.15 | 0.18 | 0.15 | 0.102 | 0.146 | 0.185 | 0.18 | 0.213 | 0.232 | 0.201 | 0.161 | 0.203 | 0.268 |
Belastingkosten
| 47,607 | 38,981 | 30,836 | 26,052 | 26,361 | 35,802 | 43,813 | 47,614 | 31,868 | 28,337 | 12,593 | 43,355 | -8,011 | -2,782 | -15,628 | -80,804 | -19,340 | -31,431 | 4,260 | 19,863 | 24,383 | 25,383 | 28,711 | 43,079 | 45,658 | 27,909 | 29,256 | 41,475 | 30,606 | 24,990 | 37,611 | 60,326 | 44,048 | 30,712 | 46,522 | 66,355.842 | 64,031.258 | 72,474.321 | 73,082.578 | 65,782.438 | 47,218.211 | 59,599.545 | 74,106.141 |
Nettowinst
| 173,296 | 147,208 | 115,802 | 85,541 | 107,975 | 136,192 | 123,262 | 97,727 | 114,446 | 99,038 | 47,143 | 73,906 | -36,061 | -1,880 | -28,251 | -5,340 | -62,342 | -107,415 | 13,744 | 85,235 | 70,958 | 69,614 | 88,758 | 122,633 | 144,223 | 91,528 | 98,918 | 122,739 | 109,049 | 75,607 | 117,469 | 146,413 | 131,895 | 90,716 | 138,257 | 198,602.606 | 181,414.771 | 220,777.405 | 223,231.218 | 197,967.255 | 136,840.827 | 181,116.713 | 219,187.647 |
Nettowinstmarge
| 0.13 | 0.122 | 0.103 | 0.072 | 0.095 | 0.13 | 0.118 | 0.09 | 0.119 | 0.113 | 0.07 | 0.096 | -0.089 | -0.003 | -0.059 | -0.011 | -0.155 | -0.404 | 0.016 | 0.078 | 0.068 | 0.074 | 0.091 | 0.11 | 0.127 | 0.092 | 0.102 | 0.114 | 0.104 | 0.073 | 0.113 | 0.127 | 0.112 | 0.076 | 0.108 | 0.138 | 0.133 | 0.16 | 0.174 | 0.15 | 0.119 | 0.152 | 0.199 |
WPA (Winst Per Aandeel)
| 69.26 | 58.83 | 46.28 | 34.19 | 43.15 | 54.43 | 49.26 | 39.06 | 45.74 | 39.58 | 18.84 | 29.54 | -14.41 | -0.75 | -11.29 | -2.13 | -24.92 | -42.93 | 5.49 | 34.07 | 28.36 | 27.82 | 35.47 | 49.01 | 57.64 | 36.58 | 39.53 | 49.05 | 43.58 | 30.22 | 46.95 | 58.52 | 52.71 | 36.26 | 55.26 | 79.37 | 72.51 | 88.24 | 89.22 | 79.12 | 54.69 | 85.21 | 103.12 |
Verwaterde WPA
| 69.26 | 58.83 | 46.28 | 34.19 | 43.15 | 54.43 | 49.26 | 39.06 | 45.74 | 39.58 | 18.84 | 29.54 | -14.41 | -0.75 | -11.29 | -2.13 | -24.92 | -42.93 | 5.49 | 34.07 | 28.36 | 27.82 | 35.47 | 49.01 | 57.64 | 36.58 | 39.53 | 49.05 | 43.58 | 30.22 | 46.95 | 58.52 | 52.71 | 36.26 | 55.26 | 79.37 | 72.51 | 88.24 | 89.22 | 79.12 | 54.69 | 85.21 | 103.12 |
EBITDA
| 378,107 | 299,367 | 255,670 | 259,372 | 151,553 | 185,046 | 177,965 | 160,358 | 176,231 | 137,206 | 59,911 | 126,339 | -33,695 | 12,085 | -26,810 | -50,912 | -45,621 | -67,700 | 51,059 | 140,824 | 123,543 | 121,302 | 137,449 | 185,635 | 209,705 | 139,328 | 144,422 | 183,322 | 161,067 | 132,917 | 199,437 | 254,661 | 229,935 | 176,398 | 240,114 | 318,680.882 | 295,734.049 | 339,325.064 | 318,628.005 | 308,958.601 | 246,826.839 | 289,220.109 | 318,163.127 |
EBITDA ratio
| 0.283 | 0.248 | 0.228 | 0.217 | 0.133 | 0.177 | 0.17 | 0.148 | 0.183 | 0.157 | 0.089 | 0.164 | -0.083 | 0.021 | -0.056 | -0.103 | -0.114 | -0.254 | 0.058 | 0.13 | 0.118 | 0.129 | 0.141 | 0.167 | 0.185 | 0.14 | 0.148 | 0.171 | 0.154 | 0.128 | 0.192 | 0.221 | 0.196 | 0.147 | 0.188 | 0.222 | 0.216 | 0.245 | 0.248 | 0.235 | 0.215 | 0.242 | 0.29 |