PT Lautan Luas Tbk
IDX:LTLS.JK
1000 (IDR) • At close November 12, 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
| 2,027,032 | 1,789,058 | 1,917,642 | 1,927,169 | 1,885,943 | 1,650,984 | 1,852,806 | 1,868,375 | 1,948,240 | 1,960,176 | 2,102,324 | 1,908,028 | 1,651,305 | 1,583,635 | 1,492,576 | 1,379,487 | 1,331,665 | 1,327,018 | 1,554,168 | 1,591,957 | 1,563,882 | 1,575,546 | 1,803,349 | 1,783,304 | 1,935,609 | 1,630,906 | 1,726,674 | 1,654,913 | 1,486,421 | 1,745,202 | 1,710,405 | 1,651,214 | 1,714,244 | 1,575,347 | 1,497,367 | 1,627,304 | 1,515,485 | 1,560,704 | 1,762,466 | 1,547,535 | 1,423,577 | 1,507,823 | 1,409,218 | 1,518,072 | 1,470,983 | 1,338,222 | 1,407,570 | 1,470,119 | 1,460,747 | 1,653,311 | 1,629,423 | 1,576,931 | 1,430,629 | 1,193,154 | 1,328,361 |
Kosten van de omzet
| 1,672,279 | 1,470,892 | 1,609,050 | 1,644,273 | 1,591,164 | 1,395,254 | 1,509,218 | 1,545,352 | 1,570,153 | 1,570,280 | 1,685,730 | 1,511,263 | 1,351,890 | 1,287,762 | 1,184,994 | 1,080,235 | 1,055,141 | 1,059,242 | 1,222,902 | 1,259,641 | 1,249,970 | 1,264,124 | 1,479,717 | 1,450,075 | 1,586,867 | 1,344,196 | 1,406,252 | 1,331,567 | 1,188,315 | 1,454,243 | 1,416,179 | 1,347,424 | 1,417,115 | 1,287,868 | 1,233,197 | 1,354,488 | 1,263,413 | 1,287,527 | 1,476,064 | 1,284,203 | 1,147,622 | 1,275,786 | 1,161,366 | 1,227,668 | 1,253,694 | 1,128,263 | 1,190,227 | 1,289,160 | 1,253,731 | 1,425,118 | 1,425,873 | 1,379,983 | 1,262,137 | 1,060,116 | 1,150,349 |
Brutowinst
| 354,753 | 318,166 | 308,592 | 282,896 | 294,779 | 255,730 | 343,588 | 323,023 | 378,087 | 389,896 | 416,594 | 396,765 | 299,415 | 295,873 | 307,582 | 299,252 | 276,524 | 267,776 | 331,266 | 332,316 | 313,912 | 311,422 | 323,632 | 333,229 | 348,742 | 286,710 | 320,422 | 323,346 | 298,106 | 290,959 | 294,226 | 303,790 | 297,129 | 287,479 | 264,170 | 272,816 | 252,072 | 273,177 | 286,402 | 263,332 | 275,955 | 232,037 | 247,852 | 290,404 | 217,289 | 209,959 | 217,343 | 180,959 | 207,016 | 228,193 | 203,550 | 196,948 | 168,492 | 133,038 | 178,012 |
Brutowinstmarge
| 0.175 | 0.178 | 0.161 | 0.147 | 0.156 | 0.155 | 0.185 | 0.173 | 0.194 | 0.199 | 0.198 | 0.208 | 0.181 | 0.187 | 0.206 | 0.217 | 0.208 | 0.202 | 0.213 | 0.209 | 0.201 | 0.198 | 0.179 | 0.187 | 0.18 | 0.176 | 0.186 | 0.195 | 0.201 | 0.167 | 0.172 | 0.184 | 0.173 | 0.182 | 0.176 | 0.168 | 0.166 | 0.175 | 0.163 | 0.17 | 0.194 | 0.154 | 0.176 | 0.191 | 0.148 | 0.157 | 0.154 | 0.123 | 0.142 | 0.138 | 0.125 | 0.125 | 0.118 | 0.112 | 0.134 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 1,075 | 0 | 0 | 0 | 1,074 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,089 | 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 | 23,551 | 30,219 | 25,756 | 25,028 | 24,095 | 27,169 | 29,189 | 26,228 | 29,032 | 27,537 | 35,029 | 10,406 | 21,797 | 20,087 | 35,048 | 16,458 | 16,501 | 22,058 | 48,246 | 25,638 | 18,110 | 23,413 | 7,199 | 30,448 | 17,488 | 34,933 | 44,077 | 19,431 | 46,163 | 33,497 | 17,205 | 28,042 | 23,078 | 22,470 | 32,313 | 11,481 | 35,289 | 20,779 | 5,793 | 24,992 | 26,351 | 20,537 | 17,414 | 12,327 | 27,066 | 23,195 | -144,665 | 87,181 | 75,886 | 72,584 | 108,372 | 65,219 | 64,449 | 64,785 |
Verkoop- en marketingkosten
| 0 | 46,073 | 43,072 | 59,629 | 45,599 | 35,901 | 32,140 | 36,255 | 55,064 | 42,620 | 65,312 | 9,068 | 39,531 | 51,002 | 36,502 | 15,505 | 43,866 | 45,748 | 50,255 | 37,050 | 55,566 | 56,744 | 55,856 | 82,978 | 47,027 | 42,855 | 47,808 | 67,749 | 38,861 | 38,730 | 39,113 | 64,011 | 34,160 | 43,096 | 41,179 | 51,700 | 38,596 | 41,869 | 39,430 | 41,382 | 49,845 | 42,951 | 37,802 | 37,100 | 46,121 | 44,521 | 36,602 | -41,569 | 68,058 | 71,091 | 54,356 | 46,972 | 52,677 | 40,799 | 48,365 |
Verkoop-, algemene en administratieve kosten
| 238,498 | 205,121 | 220,367 | 180,083 | 70,627 | 59,996 | 59,309 | 65,444 | 81,292 | 71,652 | 92,849 | 44,097 | 49,937 | 72,799 | 56,589 | 50,553 | 60,324 | 62,249 | 72,313 | 85,296 | 81,204 | 74,854 | 79,269 | 90,177 | 77,475 | 60,343 | 82,741 | 111,826 | 58,292 | 84,893 | 72,610 | 81,216 | 62,202 | 66,174 | 63,649 | 84,013 | 50,077 | 77,158 | 60,209 | 47,175 | 74,837 | 69,302 | 58,339 | 54,514 | 58,448 | 71,587 | 59,797 | -186,234 | 155,239 | 146,977 | 126,940 | 155,344 | 117,896 | 105,248 | 113,150 |
Overige kosten
| -327 | -488 | -547 | -493 | -353 | -346 | 139,461 | 158,903 | 127,637 | 174,539 | 139,633 | -445 | 110,363 | 102,737 | -441 | -119 | -530 | -430 | -334 | 128,312 | 115,181 | 127,888 | 125,700 | 89,014 | 136,236 | 116,130 | 129,633 | 113,188 | 154,692 | 111,224 | 118,411 | 112,554 | 135,361 | 133,451 | 109,976 | 109,798 | 130,156 | 110,578 | 108,055 | 116,732 | 106,204 | 99,875 | 95,293 | 94,357 | 76,443 | 106,013 | 69,593 | 296,271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 238,825 | 205,609 | 220,914 | 180,576 | 200,675 | 201,313 | 198,770 | 224,347 | 208,929 | 246,191 | 232,482 | 212,947 | 160,300 | 175,536 | 180,781 | 168,359 | 180,023 | 189,616 | 204,222 | 213,608 | 196,385 | 202,742 | 204,969 | 179,191 | 213,711 | 176,473 | 212,374 | 225,014 | 212,984 | 196,117 | 191,021 | 193,770 | 197,563 | 199,625 | 173,625 | 193,811 | 180,233 | 187,736 | 168,264 | 163,907 | 181,041 | 169,177 | 153,632 | 148,871 | 134,891 | 177,600 | 129,390 | 110,037 | 155,239 | 146,977 | 126,940 | 155,344 | 117,896 | 105,248 | 113,150 |
Bedrijfsresultaat
| 115,928 | 112,557 | 87,678 | 102,320 | 86,149 | 45,886 | 122,519 | 97,843 | 158,085 | 143,397 | 188,960 | 184,030 | 138,866 | 124,623 | 99,624 | 134,624 | 73,496 | 171,993 | -49,069 | 119,958 | 109,450 | 109,736 | 107,819 | 159,295 | 110,266 | 74,318 | 93,928 | 100,756 | 70,467 | 86,344 | 108,784 | 50,715 | 111,144 | 88,974 | 90,835 | 76,778 | 71,735 | 78,112 | 98,945 | 75,587 | 75,262 | 140,966 | 125,782 | 88,575 | -67,671 | 175,518 | 81,975 | 77,716 | 50,070 | 53,410 | 87,427 | 25,967 | 32,059 | 50,976 | 93,621 |
Bedrijfsresultaat ratio
| 0.057 | 0.063 | 0.046 | 0.053 | 0.046 | 0.028 | 0.066 | 0.052 | 0.081 | 0.073 | 0.09 | 0.096 | 0.084 | 0.079 | 0.067 | 0.098 | 0.055 | 0.13 | -0.032 | 0.075 | 0.07 | 0.07 | 0.06 | 0.089 | 0.057 | 0.046 | 0.054 | 0.061 | 0.047 | 0.049 | 0.064 | 0.031 | 0.065 | 0.056 | 0.061 | 0.047 | 0.047 | 0.05 | 0.056 | 0.049 | 0.053 | 0.093 | 0.089 | 0.058 | -0.046 | 0.131 | 0.058 | 0.053 | 0.034 | 0.032 | 0.054 | 0.016 | 0.022 | 0.043 | 0.07 |
Totaal overige inkomsten en kosten netto
| -42,542 | -21,182 | 25,213 | -7,178 | -35,172 | -36,605 | -45,625 | -27,950 | -45,628 | -33,490 | -42,492 | -20,293 | -52,609 | -6,529 | -51,264 | -28,162 | -54,738 | 89,462 | -242,828 | -53,947 | -45,043 | -18,128 | -44,313 | -27,725 | -54,207 | -76,561 | -40,701 | -23,789 | -46,243 | -28,318 | -28,335 | -98,451 | -35,001 | -52,226 | -57,716 | -82,403 | -70,475 | -60,543 | -64,005 | -63,048 | -59,004 | 43,628 | 1,850 | -77,217 | -176,924 | 120,577 | -37,022 | -23,513 | -36,647 | -55,476 | -22,604 | -30,258 | -49,313 | 15,336 | -432 |
Inkomen voor belasting
| 73,386 | 91,375 | 112,891 | 95,142 | 50,977 | 9,281 | 76,894 | 69,893 | 112,457 | 109,907 | 146,468 | 163,208 | 86,506 | 113,808 | 75,537 | 102,731 | 41,763 | 167,622 | -115,784 | 64,761 | 72,484 | 90,552 | 74,350 | 126,313 | 80,824 | 33,676 | 67,347 | 74,543 | 38,879 | 66,524 | 74,870 | 11,569 | 64,565 | 35,628 | 32,829 | -3,398 | 1,364 | 24,898 | 54,133 | 36,377 | 35,910 | 106,488 | 96,070 | 64,316 | -94,526 | 152,936 | 50,931 | 47,409 | 15,130 | 25,740 | 54,006 | 11,346 | 1,283 | 43,126 | 64,430 |
Inkomen voor belasting ratio
| 0.036 | 0.051 | 0.059 | 0.049 | 0.027 | 0.006 | 0.042 | 0.037 | 0.058 | 0.056 | 0.07 | 0.086 | 0.052 | 0.072 | 0.051 | 0.074 | 0.031 | 0.126 | -0.074 | 0.041 | 0.046 | 0.057 | 0.041 | 0.071 | 0.042 | 0.021 | 0.039 | 0.045 | 0.026 | 0.038 | 0.044 | 0.007 | 0.038 | 0.023 | 0.022 | -0.002 | 0.001 | 0.016 | 0.031 | 0.024 | 0.025 | 0.071 | 0.068 | 0.042 | -0.064 | 0.114 | 0.036 | 0.032 | 0.01 | 0.016 | 0.033 | 0.007 | 0.001 | 0.036 | 0.049 |
Belastingkosten
| 21,617 | 38,313 | 24,698 | 18,856 | 15,215 | 6,162 | 24,616 | 3,458 | 28,341 | 23,690 | 42,656 | 14,640 | 19,657 | 65,850 | 27,502 | 48,659 | 10,128 | 29,139 | -9,790 | 22,954 | 16,909 | 19,566 | 16,971 | 33,705 | 17,639 | 11,673 | 12,002 | 26,024 | 10,142 | 18,149 | 16,880 | -1,919 | 12,441 | 10,247 | 8,485 | 9,884 | 8,241 | 9,698 | 15,142 | 13,555 | 10,583 | 25,496 | 24,022 | 19,302 | -25,269 | 40,269 | 11,864 | 13,273 | 5,629 | 1,762 | 12,663 | 4,245 | -269 | 7,302 | 18,076 |
Nettowinst
| 46,171 | 49,034 | 87,534 | 77,500 | 32,060 | 643 | 50,740 | 60,012 | 80,181 | 82,414 | 98,405 | 141,300 | 60,980 | 37,882 | 39,465 | 48,377 | 20,446 | 125,564 | -119,169 | 30,354 | 42,140 | 59,830 | 48,239 | 83,249 | 52,783 | 13,645 | 50,659 | 43,410 | 21,539 | 40,691 | 44,258 | -344 | 27,507 | 16,109 | 16,826 | -20,204 | -14,557 | 7,437 | 31,392 | 14,559 | 16,803 | 72,855 | 58,692 | 33,509 | -76,976 | 100,098 | 28,784 | 27,478 | 2,070 | 15,034 | 36,881 | 3,000 | 1,506 | 33,392 | 38,323 |
Nettowinstmarge
| 0.023 | 0.027 | 0.046 | 0.04 | 0.017 | 0 | 0.027 | 0.032 | 0.041 | 0.042 | 0.047 | 0.074 | 0.037 | 0.024 | 0.026 | 0.035 | 0.015 | 0.095 | -0.077 | 0.019 | 0.027 | 0.038 | 0.027 | 0.047 | 0.027 | 0.008 | 0.029 | 0.026 | 0.014 | 0.023 | 0.026 | -0 | 0.016 | 0.01 | 0.011 | -0.012 | -0.01 | 0.005 | 0.018 | 0.009 | 0.012 | 0.048 | 0.042 | 0.022 | -0.052 | 0.075 | 0.02 | 0.019 | 0.001 | 0.009 | 0.023 | 0.002 | 0.001 | 0.028 | 0.029 |
WPA (Winst Per Aandeel)
| 31.23 | 33 | 57.99 | 50.16 | 20.62 | 0.41 | 32.63 | 38.6 | 51.57 | 53 | 63.29 | 95.55 | 39.63 | 24.62 | 26 | 31.44 | 13.29 | 81.71 | -77.55 | 19.75 | 27.42 | 39.55 | 31 | 55.03 | 34.89 | 9.02 | 33 | 28.7 | 14.24 | 26.08 | 28 | -0.23 | 17.63 | 10.33 | 11 | -12.95 | -9.33 | 4.77 | 20 | 9.33 | 10.77 | 46.7 | 38 | 21.48 | -49.34 | 64.17 | 18.5 | 17.61 | 1.33 | 9.64 | 23.5 | 1.92 | 0.97 | 21.41 | 24.5 |
Verwaterde WPA
| 31.23 | 33 | 57.99 | 50.16 | 20.62 | 0.41 | 32.63 | 38.6 | 51.57 | 53 | 63.29 | 95.55 | 39.63 | 24.62 | 26 | 31.44 | 13.29 | 81.71 | -77.55 | 19.75 | 27.42 | 39.55 | 31 | 55.03 | 34.89 | 9.02 | 33 | 28.7 | 14.24 | 26.08 | 28 | -0.22 | 17.63 | 10.33 | 11 | -12.95 | -9.33 | 4.77 | 20 | 9.33 | 10.77 | 46.7 | 38 | 21.48 | -49.34 | 64.17 | 18.5 | 17.61 | 1.33 | 9.64 | 23.5 | 1.92 | 0.97 | 21.41 | 24.5 |
EBITDA
| 154,953 | 160,909 | 135,793 | 155,285 | 91,936 | 53,152 | 116,050 | 96,672 | 175,988 | 158,063 | 195,554 | 200,183 | 140,276 | 155,143 | 119,858 | 190,232 | 92,755 | 216,381 | -68,888 | 178,790 | 125,031 | 145,120 | 132,599 | 189,717 | 142,293 | 97,257 | 131,000 | 142,227 | 87,718 | 115,774 | 121,055 | 59,581 | 110,683 | 74,782 | 84,434 | 241,118 | -123,773 | 74,905 | 95,014 | 81,946 | 76,077 | 39,127 | 134,299 | 115,933 | -56,723 | 15,658 | 85,925 | 32,236 | 51,106 | 89,846 | 72,973 | 33,111 | 54,410 | 31,893 | 58,252 |
EBITDA ratio
| 0.076 | 0.09 | 0.071 | 0.081 | 0.049 | 0.032 | 0.063 | 0.052 | 0.09 | 0.081 | 0.093 | 0.105 | 0.085 | 0.098 | 0.08 | 0.138 | 0.07 | 0.163 | -0.044 | 0.112 | 0.08 | 0.092 | 0.074 | 0.106 | 0.074 | 0.06 | 0.076 | 0.086 | 0.059 | 0.066 | 0.071 | 0.036 | 0.065 | 0.047 | 0.056 | 0.148 | -0.082 | 0.048 | 0.054 | 0.053 | 0.053 | 0.026 | 0.095 | 0.076 | -0.039 | 0.012 | 0.061 | 0.022 | 0.035 | 0.054 | 0.045 | 0.021 | 0.038 | 0.027 | 0.044 |