PT Bank Sinarmas Tbk
IDX:BSIM.JK
775 (IDR) • At close November 14, 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,192,833 | 1,107,155 | 867,682 | 1,281,230 | 815,580 | 826,371 | 791,205 | -8,061,960 | 9,713,742 | 834,924 | 788,168 | 942,524 | 1,009,760 | 693,020 | 734,199 | 952,104 | 754,779 | 850,779 | 1,315,513 | 1,697,418 | 735,914 | 1,035,596 | 725,671 | 750,525 | 740,399 | 669,649 | 649,961 | 725,781 | 608,244 | 536,071 | 598,961 | 584,274 | 629,997 | 620,521 | 560,541 | 542,015 | 495,142 | 403,427 | 374,164 | 365,229 | 300,557 | 315,768 | 282,738 | 301,907 | 303,328 | 254,709 | 262,371 | 171,000 | 282,088 | 327,948 | 198,185 | 16,630 | 193,495 | 252,107 | 142,181 |
Kosten van de omzet
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 1,192,833 | 1,107,155 | 867,682 | 1,281,230 | 815,580 | 826,371 | 791,205 | -8,061,960 | 9,713,742 | 834,924 | 788,168 | 942,524 | 1,009,760 | 693,020 | 734,199 | 952,104 | 754,779 | 850,779 | 1,315,513 | 1,697,418 | 735,914 | 1,035,596 | 725,671 | 750,525 | 740,399 | 669,649 | 649,961 | 725,781 | 608,244 | 536,071 | 598,961 | 584,274 | 629,997 | 620,521 | 560,541 | 542,015 | 495,142 | 403,427 | 374,164 | 365,229 | 300,557 | 315,768 | 282,738 | 301,907 | 303,328 | 254,709 | 262,371 | 171,000 | 282,088 | 327,948 | 198,185 | 16,630 | 193,495 | 252,107 | 142,181 |
Brutowinstmarge
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 237,311 | 170,433 | 221,062 | 177,811 | 162,943 | 161,353 | 164,962 | 159,173 | 171,436 | 148,856 | 201,199 | 146,625 | 149,751 | 146,994 | 121,023 | 176,385 | 161,843 | 200,751 | 232,199 | 205,769 | 188,291 | 177,456 | 192,675 | 176,340 | 158,347 | 143,627 | 188,376 | 151,032 | 155,444 | 159,690 | 167,162 | 229,705 | 239,592 | 211,578 | 226,877 | 166,131 | 155,162 | 132,670 | 133,366 | 111,907 | 111,464 | 100,799 | 102,235 | 104,795 | 81,993 | 76,422 | 304,582 | 75,023 | 0 | 90,167 | 0 | 0 | 0 | 49,534 |
Verkoop- en marketingkosten
| 0 | 6,731 | 5,939 | 7,898 | 5,996 | 6,021 | 7,182 | 7,423 | 10,999 | 8,718 | 11,546 | 10,892 | 10,143 | 12,558 | 11,464 | 7,937 | 15,378 | 13,620 | 9,416 | 10,303 | 8,011 | 11,490 | 9,138 | 11,203 | 10,404 | 7,066 | 12,220 | 14,157 | 8,928 | 7,648 | 6,776 | 11,626 | 5,768 | 5,351 | 3,847 | 4,676 | 1,666 | 7,694 | 7,511 | 6,938 | 5,568 | 4,531 | 4,984 | 5,447 | 5,315 | -2,801 | 10,311 | 6,497 | -1,130 | 0 | 0 | 0 | 4,595 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 551,016 | 244,042 | 176,372 | 228,960 | 183,807 | 168,964 | 168,535 | 172,385 | 170,172 | 180,154 | 160,402 | 212,091 | 156,768 | 162,309 | 158,458 | 128,960 | 191,763 | 175,463 | 210,167 | 242,502 | 213,780 | 199,781 | 186,594 | 203,878 | 186,744 | 165,413 | 155,847 | 202,533 | 159,960 | 163,092 | 166,466 | 178,788 | 235,473 | 244,943 | 215,425 | 231,553 | 167,797 | 162,856 | 140,181 | 140,304 | 117,475 | 115,995 | 105,783 | 107,682 | 110,110 | 79,192 | 86,733 | 311,079 | -1,130 | -77,849 | 90,167 | 240,790 | 4,595 | -45,026 | 49,534 |
Overige kosten
| -275,508 | -262,784 | -230,460 | -220,956 | -258,239 | -267,003 | 444,196 | 549,881 | 360,170 | 418,625 | -223,124 | -378,425 | -277,157 | -226,556 | -229,348 | 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 | 471 | 0 | 0 | 0 | -147 | 0 | 0 |
Bedrijfskosten
| 275,508 | 262,784 | 730,750 | 220,956 | 652,311 | 620,738 | 612,731 | 722,266 | 530,342 | 598,779 | 568,582 | 642,075 | 543,969 | 531,469 | 535,470 | 597,844 | 526,850 | 531,502 | 558,607 | 580,205 | 475,469 | 453,972 | 456,198 | 462,845 | 413,196 | 397,549 | 397,989 | 465,246 | 385,411 | 388,694 | 387,333 | 380,536 | 443,455 | 442,823 | 406,469 | 422,193 | 340,644 | 339,082 | 303,122 | 302,449 | 233,669 | 253,505 | 234,522 | 242,352 | 221,176 | 188,177 | 185,224 | 130,106 | 194,018 | 222,294 | 148,663 | -30,961 | 154,446 | 209,152 | 91,827 |
Bedrijfsresultaat
| 117,695 | 130,721 | 98,976 | -454,817 | 81,292 | 84,636 | 11,026 | 9,612,763 | -9,274,673 | 192,995 | 100,284 | 30,022 | 286,363 | -202,340 | 45,473 | -2,863 | 52,575 | 24,084 | 42,804 | 68,717 | -14,453 | -128,310 | 155,939 | -244,250 | 38,234 | 135,190 | 146,689 | 167,685 | 85,211 | 49,367 | 105,196 | 97,112 | 157,997 | 111,371 | 127,150 | 33,238 | 112,444 | 33,952 | 59,319 | 48,126 | 50,414 | 56,961 | 45,394 | 70,679 | 72,065 | 72,576 | 70,780 | 66,846 | 130,577 | 39,055 | 49,001 | 40,648 | 73,539 | -2,394 | 43,284 |
Bedrijfsresultaat ratio
| 0.099 | 0.118 | 0.114 | -0.355 | 0.1 | 0.102 | 0.014 | -1.192 | -0.955 | 0.231 | 0.127 | 0.032 | 0.284 | -0.292 | 0.062 | -0.003 | 0.07 | 0.028 | 0.033 | 0.04 | -0.02 | -0.124 | 0.215 | -0.325 | 0.052 | 0.202 | 0.226 | 0.231 | 0.14 | 0.092 | 0.176 | 0.166 | 0.251 | 0.179 | 0.227 | 0.061 | 0.227 | 0.084 | 0.159 | 0.132 | 0.168 | 0.18 | 0.161 | 0.234 | 0.238 | 0.285 | 0.27 | 0.391 | 0.463 | 0.119 | 0.247 | 2.444 | 0.38 | -0.009 | 0.304 |
Totaal overige inkomsten en kosten netto
| -1,680 | -255,748 | -63,572 | 273,874 | -69,031 | -63,539 | -5,729 | 18,504 | 89,031 | -93 | -59 | -61,770 | -37 | 29 | -63,293 | -64,957 | -21 | -166 | -78 | -36,150 | -35,365 | -34,233 | -18 | -31,677 | -65 | -27,798 | 0 | 0 | -288,472 | -287,548 | -269,321 | 2,831 | -15,102 | -7,180 | -41 | -24 | 257 | 1,455 | -1,712 | -4,129 | -486 | 0 | 0 | 0 | 369 | 618 | -987 | 0 | 0 | -7,895 | -202,930 | -6,943 | -6,400 | 40,890 | -171,156 |
Inkomen voor belasting
| 116,015 | 130,721 | 119,246 | -180,943 | 81,292 | 84,636 | 88,593 | 51,348 | 42,852 | 82,727 | 100,284 | 30,022 | 286,363 | -202,340 | 45,473 | -2,863 | 52,575 | 24,084 | 42,804 | 68,717 | -14,453 | -128,310 | 155,939 | -244,250 | 38,234 | 135,190 | 146,689 | 167,685 | 85,211 | 49,367 | 105,196 | 97,112 | 157,997 | 111,371 | 127,150 | 33,238 | 112,444 | 33,952 | 59,319 | 48,126 | 50,414 | 56,961 | 45,394 | 70,679 | 72,065 | 72,576 | 70,780 | 66,846 | 71,873 | 97,759 | 49,001 | 40,648 | 32,649 | 38,496 | 43,284 |
Inkomen voor belasting ratio
| 0.097 | 0.118 | 0.137 | -0.141 | 0.1 | 0.102 | 0.112 | -0.006 | 0.004 | 0.099 | 0.127 | 0.032 | 0.284 | -0.292 | 0.062 | -0.003 | 0.07 | 0.028 | 0.033 | 0.04 | -0.02 | -0.124 | 0.215 | -0.325 | 0.052 | 0.202 | 0.226 | 0.231 | 0.14 | 0.092 | 0.176 | 0.166 | 0.251 | 0.179 | 0.227 | 0.061 | 0.227 | 0.084 | 0.159 | 0.132 | 0.168 | 0.18 | 0.161 | 0.234 | 0.238 | 0.285 | 0.27 | 0.391 | 0.255 | 0.298 | 0.247 | 2.444 | 0.169 | 0.153 | 0.304 |
Belastingkosten
| 23,720 | 26,518 | 24,248 | -36,948 | 1,817 | 16,080 | -71,760 | 13,137 | 8,142 | 15,718 | 19,054 | 7,166 | 24,604 | -8,640 | 8,640 | -24,620 | 7,983 | 4,503 | 10,212 | 72,506 | -2,891 | -25,662 | 31,188 | -38,632 | 7,647 | 27,038 | 29,338 | 40,581 | 17,042 | 9,874 | 21,039 | 43,675 | 31,600 | 22,274 | 25,430 | 12,657 | 22,489 | 6,362 | 12,292 | 15,409 | 10,083 | 11,392 | 9,079 | 21,916 | 14,413 | 14,515 | 14,156 | 13,846 | 73,079 | -39,152 | 9,800 | 13,820 | 49,052 | -31,235 | 10,790 |
Nettowinst
| 70,924 | 82,790 | 74,728 | -143,995 | 79,475 | 68,556 | 160,353 | 38,211 | 34,710 | 67,009 | 81,230 | 22,856 | 261,759 | -193,700 | 36,833 | 21,757 | 44,592 | 19,581 | 32,592 | -3,789 | -11,562 | -102,648 | 124,751 | -205,618 | 30,587 | 108,152 | 117,351 | 127,104 | 68,169 | 39,493 | 84,157 | 53,437 | 126,397 | 89,097 | 101,720 | 20,581 | 89,955 | 27,590 | 47,027 | 32,717 | 40,331 | 45,569 | 36,315 | 48,763 | 57,652 | 58,061 | 56,624 | 53,000 | 57,498 | 78,207 | 39,201 | 26,828 | 24,487 | 28,841 | 32,494 |
Nettowinstmarge
| 0.059 | 0.075 | 0.086 | -0.112 | 0.097 | 0.083 | 0.203 | -0.005 | 0.004 | 0.08 | 0.103 | 0.024 | 0.259 | -0.28 | 0.05 | 0.023 | 0.059 | 0.023 | 0.025 | -0.002 | -0.016 | -0.099 | 0.172 | -0.274 | 0.041 | 0.162 | 0.181 | 0.175 | 0.112 | 0.074 | 0.141 | 0.091 | 0.201 | 0.144 | 0.181 | 0.038 | 0.182 | 0.068 | 0.126 | 0.09 | 0.134 | 0.144 | 0.128 | 0.162 | 0.19 | 0.228 | 0.216 | 0.31 | 0.204 | 0.238 | 0.198 | 1.613 | 0.127 | 0.114 | 0.229 |
WPA (Winst Per Aandeel)
| 3.6 | 4.2 | 4.82 | -7.3 | 4.03 | 3.48 | 8.13 | 1.94 | 1.76 | 3.4 | 4.12 | 0.88 | 14.28 | -10.32 | 2.11 | 1.24 | 2.56 | 1.12 | 1.88 | -0.23 | -0.71 | -6.67 | 8.11 | -13.37 | 1.99 | 7.03 | 7.63 | 8.28 | 4.43 | 2.58 | 5.52 | 3.29 | 8.83 | 6.29 | 7.19 | 1.46 | 6.38 | 1.96 | 3.35 | 2.35 | 3.07 | 3.48 | 2.83 | 3.66 | 4.34 | 4.39 | 5.48 | 5.08 | 5.56 | 8.61 | 4.32 | 2.9 | 2.47 | 3.87 | 4.4 |
Verwaterde WPA
| 3.6 | 4.2 | 4.82 | -7.3 | 4.03 | 3.48 | 8.13 | 1.94 | 1.76 | 3.4 | 4.12 | 0.88 | 13.28 | -9.82 | 2.11 | 1.24 | 2.55 | 1.12 | 1.65 | -0.19 | -0.59 | -5.2 | 6.32 | -10.42 | 1.55 | 5.48 | 5.95 | 6.44 | 3.46 | 2 | 4.26 | 1.59 | 8.39 | 6.23 | 7.12 | 1.44 | 6.29 | 1.93 | 3.29 | 2.31 | 2.94 | 3.41 | 2.77 | 3.64 | 4.3 | 4.33 | 4.23 | 3.67 | 3.72 | 8.54 | 4.22 | 2.9 | 2.47 | 3.87 | 3.8 |
EBITDA
| 116,015 | 0 | 182,818 | 0 | 150,323 | 148,175 | 0 | 0 | 0 | 143,387 | 163,195 | 91,792 | 351,344 | -139,981 | 108,766 | 62,094 | 113,182 | 85,122 | 0 | 104,867 | 20,912 | -94,077 | 188,749 | -212,573 | 0 | 162,988 | 177,029 | 197,984 | 0 | 0 | 0 | 123,128 | 182,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,055 | 0 | 40,648 | 73,539 | -2,394 | 0 |
EBITDA ratio
| 0.097 | -0.019 | 0.187 | 0.058 | 0.184 | 0.179 | 0.091 | -1.2 | -0.948 | 0.304 | 0.207 | 0.097 | 0.348 | -0.202 | 0.148 | 0.065 | 0.15 | 0.1 | 0.077 | 0.062 | 0.028 | -0.091 | 0.26 | -0.283 | 0.085 | 0.243 | 0.272 | 0.273 | 0.189 | 0.146 | 0.219 | 0.211 | 0.29 | 0.218 | 0.268 | 0.106 | 0.268 | 0.132 | 0.207 | 0.18 | 0.223 | 0.231 | 0.214 | 0.285 | 0.282 | 0.337 | 0.318 | 0.391 | 0.463 | 0.119 | 0.295 | 2.444 | 0.38 | -0.009 | 0.345 |