PT Dian Swastatika Sentosa Tbk
IDX:DSSA.JK
41450 (IDR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 723.941 | 796.781 | 921.349 | 905.341 | 1,412.53 | 1,775.44 | 1,800.716 | 1,561.694 | 1,844.814 | 748.882 | 727.792 | 499.585 | 449.205 | 488.364 | 393.784 | 341.928 | 355.023 | 416.587 | 474.953 | 359.378 | 382.247 | 449.837 | 363.202 | 581.862 | 413.759 | 410.018 | 465.334 | 311.736 | 330.442 | 214.23 | 276.057 | 151.366 | 149.897 | 134.734 | 139.627 | 123.561 | 121.081 | 114.621 | 169.479 | 130.091 | 139.111 | 160.951 | 168.861 | 137.81 | 163.133 | 137.013 | 152.141 | 150.087 | 175.13 | 151.872 | 176.631 | 151.065 | 128.405 | 135.143 | 207.459 | 56.328 | 49.985 | 50.365 | 58.996 | 44.623 |
Kosten van de omzet
| 401.144 | 428.665 | 577.529 | 611.858 | 768.965 | 984.049 | 1,007.46 | 843.177 | 1,057.019 | 405.05 | 395.734 | 305.759 | 287.103 | 274.234 | 278.392 | 221.515 | 221.908 | 257.582 | 316.884 | 229.178 | 249.123 | 290.864 | 254.808 | 375.388 | 260.263 | 249.646 | 304.757 | 196.638 | 190.655 | 111.465 | 114.56 | 96.675 | 110.654 | 102.348 | 117.048 | 91.566 | 81.364 | 77.319 | 123.442 | 91.302 | 82.08 | 132.104 | 151.511 | 112.147 | 136.512 | 107.881 | 131.138 | 132.846 | 151.353 | 115.817 | 145.964 | 121.941 | 92.491 | 101.63 | 174.302 | 42.925 | 38.719 | 38.247 | 51.49 | 37.9 |
Brutowinst
| 322.797 | 368.116 | 343.82 | 293.483 | 643.565 | 791.391 | 793.255 | 718.517 | 787.796 | 343.832 | 332.059 | 193.826 | 162.103 | 214.129 | 115.393 | 120.413 | 133.115 | 159.004 | 158.069 | 130.2 | 133.124 | 158.973 | 108.394 | 206.473 | 153.496 | 160.372 | 160.577 | 115.099 | 139.787 | 102.765 | 161.497 | 54.691 | 39.243 | 32.386 | 22.579 | 31.995 | 39.717 | 37.303 | 46.036 | 38.789 | 57.031 | 28.847 | 17.351 | 25.663 | 26.621 | 29.133 | 21.003 | 17.241 | 23.777 | 36.055 | 30.668 | 29.124 | 35.914 | 33.513 | 33.157 | 13.403 | 11.266 | 12.118 | 7.506 | 6.722 |
Brutowinstmarge
| 0.446 | 0.462 | 0.373 | 0.324 | 0.456 | 0.446 | 0.441 | 0.46 | 0.427 | 0.459 | 0.456 | 0.388 | 0.361 | 0.438 | 0.293 | 0.352 | 0.375 | 0.382 | 0.333 | 0.362 | 0.348 | 0.353 | 0.298 | 0.355 | 0.371 | 0.391 | 0.345 | 0.369 | 0.423 | 0.48 | 0.585 | 0.361 | 0.262 | 0.24 | 0.162 | 0.259 | 0.328 | 0.325 | 0.272 | 0.298 | 0.41 | 0.179 | 0.103 | 0.186 | 0.163 | 0.213 | 0.138 | 0.115 | 0.136 | 0.237 | 0.174 | 0.193 | 0.28 | 0.248 | 0.16 | 0.238 | 0.225 | 0.241 | 0.127 | 0.151 |
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 | 0.007 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 16.285 | 16.68 | 24.931 | 24.614 | 36.655 | 34.092 | 10.59 | 62.673 | 36.695 | 11.534 | 20.264 | 8.074 | 5.155 | 10.36 | 19.381 | 8.542 | 9.939 | 9.89 | 13.642 | 12.2 | 7.471 | 9.176 | 15.867 | 9.328 | 7.939 | 6.593 | 6.204 | 10.508 | 6.471 | 4.741 | 6.223 | 3.537 | 4.107 | 4.832 | 0.077 | 6.563 | 9.338 | 5.778 | 6.984 | 4.528 | 7.069 | 5.496 | 6.717 | 5.7 | 6.707 | 5.041 | -15.875 | 10.52 | 11.882 | 9.747 | 18.778 | 9.53 | 7.922 | 6.621 | 8.691 | 5.53 | 3.273 | 2.853 | 0.673 | 0.351 |
Verkoop- en marketingkosten
| 68.031 | 81.844 | 98.696 | 99.57 | 132.832 | 139.549 | 138.492 | 154.093 | 113.343 | 60.064 | 58.497 | 65.051 | 60.115 | 53.905 | 46.996 | 49.827 | 49.414 | 58.679 | 65.591 | 48.593 | 38.672 | 50.611 | 50.333 | 42.976 | 32.33 | 37.753 | 36.103 | 27.994 | 25.655 | 23.624 | 19.284 | 17.924 | 18.005 | 15.693 | 20.768 | 16.298 | 19.327 | 17.379 | 28.643 | 22.218 | 38.985 | 8.953 | 8.093 | 8.198 | 9.692 | 10.187 | 8.405 | 8.914 | 10.306 | 10.576 | 10.824 | 6.008 | 6.734 | 7.302 | 12.36 | 1.647 | 1.084 | 2.1 | 0.145 | 0.122 |
Verkoop-, algemene en administratieve kosten
| 84.316 | 98.523 | 123.626 | 124.184 | 169.487 | 173.641 | 149.082 | 216.766 | 150.038 | 71.598 | 78.762 | 73.125 | 65.27 | 64.265 | 66.377 | 58.369 | 59.353 | 68.569 | 79.233 | 60.793 | 46.143 | 59.787 | 66.2 | 52.304 | 40.269 | 44.346 | 42.307 | 38.502 | 32.126 | 28.365 | 25.507 | 21.461 | 22.112 | 20.525 | 20.845 | 22.86 | 28.664 | 23.157 | 35.627 | 26.745 | 46.054 | 14.449 | 14.81 | 13.898 | 16.399 | 15.228 | -7.469 | 19.434 | 22.188 | 20.324 | 29.601 | 15.538 | 14.656 | 13.922 | 21.052 | 7.176 | 4.357 | 4.953 | 0.818 | 0.473 |
Overige kosten
| 0.039 | -1.25 | -6.413 | 1.869 | 6.339 | 65.035 | 74.687 | 71.12 | 102.301 | 25.309 | -21.208 | -4.044 | -15.723 | 3.439 | -12.268 | 1.363 | 0.718 | 1.759 | -13.748 | -13.516 | 5.147 | 5.777 | 52.782 | 0.895 | -50.821 | -1.399 | -22.623 | 9.866 | -2.89 | 0.162 | -2.937 | 0.17 | 2.736 | 1.23 | 0.14 | -0.418 | 2.152 | -1.885 | 0.27 | 0.915 | 0.543 | 0.758 | 0.614 | 0.453 | 0.115 | -0.562 | 35.295 | -1.829 | -2.002 | -0.713 | -4.717 | -3.087 | 2.234 | -0.196 | 2.47 | -0.499 | -0.712 | -0.017 | 0.397 | 0.008 |
Bedrijfskosten
| 126.65 | 135.776 | 158.078 | 175.934 | 244.783 | 238.676 | 223.769 | 287.886 | 252.339 | 96.907 | 109.4 | 103.653 | 106.834 | 85.091 | 94.296 | 86.308 | 82.515 | 91.162 | 98.322 | 84.535 | 76.613 | 83.021 | 92.005 | 72.867 | 67.857 | 66.605 | 66.725 | 57.122 | 54.173 | 44.121 | 43.701 | 35.001 | 41.087 | 30.961 | 34.425 | 35.338 | 41.63 | 33.433 | 45.709 | 38.462 | 55.748 | 22.564 | 21.035 | 25.695 | 27.224 | 23.331 | 27.825 | 17.605 | 20.186 | 19.611 | 24.884 | 12.451 | 14.656 | 13.922 | 20.906 | 7.183 | 4.495 | 4.953 | 0.818 | 0.473 |
Bedrijfsresultaat
| 196.147 | 232.34 | 185.742 | 117.549 | 398.782 | 552.715 | 569.486 | 430.63 | 535.456 | 246.926 | -771.618 | 90.173 | 55.269 | 129.038 | 21.097 | 34.105 | 50.6 | 67.842 | 59.748 | 45.666 | 56.511 | 75.952 | 16.389 | 133.606 | 85.639 | 93.767 | 93.853 | 57.977 | 85.614 | 58.644 | 117.797 | 19.69 | -1.844 | 1.425 | -11.847 | -3.343 | -1.913 | 3.87 | 0.327 | 0.327 | 1.283 | 6.283 | -3.684 | -0.032 | -0.603 | 5.802 | -15.149 | 14.567 | -0.318 | 13.746 | 18.198 | 4.258 | 21.258 | 19.591 | 12.251 | 6.22 | 6.771 | 7.165 | 6.688 | 6.249 |
Bedrijfsresultaat ratio
| 0.271 | 0.292 | 0.202 | 0.13 | 0.282 | 0.311 | 0.316 | 0.276 | 0.29 | 0.33 | -1.06 | 0.18 | 0.123 | 0.264 | 0.054 | 0.1 | 0.143 | 0.163 | 0.126 | 0.127 | 0.148 | 0.169 | 0.045 | 0.23 | 0.207 | 0.229 | 0.202 | 0.186 | 0.259 | 0.274 | 0.427 | 0.13 | -0.012 | 0.011 | -0.085 | -0.027 | -0.016 | 0.034 | 0.002 | 0.003 | 0.009 | 0.039 | -0.022 | -0 | -0.004 | 0.042 | -0.1 | 0.097 | -0.002 | 0.091 | 0.103 | 0.028 | 0.166 | 0.145 | 0.059 | 0.11 | 0.135 | 0.142 | 0.113 | 0.14 |
Totaal overige inkomsten en kosten netto
| -0.678 | 5.767 | -14.77 | -16.875 | 5.068 | -47.141 | -105.803 | -41.363 | -16.356 | -13.261 | 55.562 | -28.121 | -47.764 | 2.889 | -96.612 | -22.895 | -18.197 | -41.358 | -15.661 | -42.563 | -18.802 | -27.859 | -3.05 | -26.881 | -80.028 | -25.128 | -62.485 | -11.783 | -16.474 | -13.985 | -34.561 | -2.784 | -4.264 | 2.19 | 6.251 | -18.412 | -4.496 | -8.726 | -0.497 | 0.588 | 7.223 | -3.955 | 15.38 | -21.781 | -1.852 | -1.204 | 3.703 | 14.932 | -7.398 | 0.793 | -7.899 | -6.537 | -2.08 | -3.797 | -3.095 | -5.706 | -4.142 | -4.6 | -5.616 | 0.103 |
Inkomen voor belasting
| 195.468 | 238.107 | 170.972 | 100.674 | 403.849 | 505.574 | 463.684 | 389.267 | 519.101 | 233.665 | 177.892 | 62.052 | 7.505 | 131.927 | -75.515 | 11.21 | 32.403 | 26.484 | 44.087 | 3.103 | 37.709 | 48.093 | 13.339 | 106.725 | 5.611 | 68.639 | 31.367 | 46.195 | 69.14 | 44.659 | 83.236 | 16.906 | -6.108 | 3.615 | -5.595 | -21.755 | -6.409 | -4.856 | -0.17 | 0.915 | 8.506 | 2.329 | 11.695 | -21.813 | -2.455 | 4.597 | -3.119 | 14.567 | -3.808 | 17.236 | -2.115 | 10.136 | 19.177 | 15.793 | 9.155 | 0.513 | 2.629 | 2.565 | 1.073 | 6.352 |
Inkomen voor belasting ratio
| 0.27 | 0.299 | 0.186 | 0.111 | 0.286 | 0.285 | 0.257 | 0.249 | 0.281 | 0.312 | 0.244 | 0.124 | 0.017 | 0.27 | -0.192 | 0.033 | 0.091 | 0.064 | 0.093 | 0.009 | 0.099 | 0.107 | 0.037 | 0.183 | 0.014 | 0.167 | 0.067 | 0.148 | 0.209 | 0.208 | 0.302 | 0.112 | -0.041 | 0.027 | -0.04 | -0.176 | -0.053 | -0.042 | -0.001 | 0.007 | 0.061 | 0.014 | 0.069 | -0.158 | -0.015 | 0.034 | -0.021 | 0.097 | -0.022 | 0.113 | -0.012 | 0.067 | 0.149 | 0.117 | 0.044 | 0.009 | 0.053 | 0.051 | 0.018 | 0.142 |
Belastingkosten
| 36.508 | 50.388 | 55.232 | 4.624 | 122.494 | 133.406 | -44.437 | 115.277 | 175.618 | 55.726 | 48.472 | 22.037 | 15.975 | 27.553 | 29.155 | 6.721 | 16.648 | -0.044 | 15.496 | 7.823 | 28.991 | 9.028 | 27.654 | 10.808 | 16.066 | 19.042 | 2.382 | 24.416 | 21.67 | 14.656 | 19.871 | 7.143 | 2.631 | 3.226 | -33.575 | 0.571 | 0.75 | 0.33 | 0.171 | 1.097 | 0.712 | 0.729 | 4.705 | -2.615 | -0.961 | 1.058 | -3.294 | 1.512 | -0.015 | 3.723 | -0.67 | 2.391 | 4.425 | 3.736 | 3.324 | -0.583 | 0.826 | 0.604 | 0.981 | -1.397 |
Nettowinst
| 87.09 | 102.832 | 50.355 | 57.639 | 140.437 | 372.167 | 508.12 | 273.99 | 343.482 | 177.939 | 58.855 | 17.299 | -18.666 | 62.59 | -110.456 | 4.178 | 9.664 | 12.792 | 22.089 | -8.897 | 5.838 | 31.19 | -13.046 | 85.498 | -14.804 | 31.707 | 12.684 | 14.071 | 40.374 | 18.497 | 56.097 | 6.1 | -6.99 | 0.385 | 28.495 | -20.573 | -7.527 | -5.635 | -1.441 | -0.574 | 7.182 | 0.881 | 6.768 | -22.252 | -2.438 | 2.279 | -1.042 | 12.03 | -8.44 | 12.46 | -1.262 | 7.562 | 14.7 | 11.985 | 14.174 | 1.091 | 1.813 | 1.959 | 0.092 | 7.749 |
Nettowinstmarge
| 0.12 | 0.129 | 0.055 | 0.064 | 0.099 | 0.21 | 0.282 | 0.175 | 0.186 | 0.238 | 0.081 | 0.035 | -0.042 | 0.128 | -0.28 | 0.012 | 0.027 | 0.031 | 0.047 | -0.025 | 0.015 | 0.069 | -0.036 | 0.147 | -0.036 | 0.077 | 0.027 | 0.045 | 0.122 | 0.086 | 0.203 | 0.04 | -0.047 | 0.003 | 0.204 | -0.167 | -0.062 | -0.049 | -0.009 | -0.004 | 0.052 | 0.005 | 0.04 | -0.161 | -0.015 | 0.017 | -0.007 | 0.08 | -0.048 | 0.082 | -0.007 | 0.05 | 0.114 | 0.089 | 0.068 | 0.019 | 0.036 | 0.039 | 0.002 | 0.174 |
WPA (Winst Per Aandeel)
| 0.14 | 2,611.19 | 0.049 | 0.19 | 0.18 | 0.48 | 0.66 | 0.36 | 0.45 | 0.23 | 0.17 | 0.022 | -0.024 | 0.08 | -0.14 | 0.005 | 0.013 | 0.02 | 0.029 | -0.012 | 0.008 | 0.04 | -0.017 | 0.11 | -0.019 | 0.04 | 0.017 | 0.018 | 0.052 | 0.02 | 0.073 | 0.008 | -0.009 | 0.001 | 0.037 | -0.027 | -0.01 | -0.007 | -0.002 | -0.001 | 0.009 | 0.001 | 0.009 | -0.029 | -0.003 | 0.003 | -0.001 | 0.016 | -0.011 | 0.016 | -0.002 | 0.01 | 0.019 | 0.016 | 0.018 | 0.001 | 0.003 | 0.003 | 0 | 0.012 |
Verwaterde WPA
| 0.14 | 2,611.19 | 0.049 | 0.19 | 0.18 | 0.48 | 0.66 | 0.36 | 0.45 | 0.23 | 0.17 | 0.022 | -0.024 | 0.08 | -0.14 | 0.005 | 0.013 | 0.02 | 0.029 | -0.012 | 0.008 | 0.04 | -0.017 | 0.11 | -0.019 | 0.04 | 0.017 | 0.018 | 0.052 | 0.02 | 0.073 | 0.008 | -0.009 | 0.001 | 0.037 | -0.027 | -0.01 | -0.007 | -0.002 | -0.001 | 0.009 | 0.001 | 0.009 | -0.029 | -0.003 | 0.003 | -0.001 | 0.016 | -0.011 | 0.016 | -0.002 | 0.01 | 0.019 | 0.016 | 0.018 | 0.001 | 0.003 | 0.003 | 0 | 0.012 |
EBITDA
| 210.194 | 252.686 | 181.572 | 123.382 | 448.379 | 549.38 | 524.974 | 444.058 | 558.323 | 251.507 | 195.969 | 80.889 | 35.251 | 147.891 | -59.192 | 37.234 | 61.001 | 54.736 | 59.418 | 35.047 | 62.103 | 84.845 | 41.443 | 131.993 | 28.413 | 88.303 | 50.419 | 63.328 | 82.86 | 59.933 | 105.72 | 25.121 | 4.843 | 12.981 | 1.745 | -14.783 | -1.075 | -0.975 | 3.02 | 5.611 | 11.818 | 5.417 | 13.8 | -18.558 | -0.47 | 8.26 | 12.879 | -0.365 | -1.276 | 21.31 | 3.986 | 13.991 | 23.362 | 20.168 | 16.837 | 5.424 | 6.038 | 6.299 | 4.885 | 10.097 |
EBITDA ratio
| 0.29 | 0.317 | 0.197 | 0.136 | 0.317 | 0.309 | 0.292 | 0.284 | 0.303 | 0.336 | 0.269 | 0.162 | 0.078 | 0.303 | -0.15 | 0.109 | 0.172 | 0.131 | 0.125 | 0.098 | 0.162 | 0.189 | 0.114 | 0.227 | 0.069 | 0.215 | 0.108 | 0.203 | 0.251 | 0.28 | 0.383 | 0.166 | 0.032 | 0.096 | 0.013 | -0.12 | -0.009 | -0.009 | 0.018 | 0.043 | 0.085 | 0.034 | 0.082 | -0.135 | -0.003 | 0.06 | 0.085 | -0.002 | -0.007 | 0.14 | 0.023 | 0.093 | 0.182 | 0.149 | 0.081 | 0.096 | 0.121 | 0.125 | 0.083 | 0.226 |