PT Panin Sekuritas Tbk
IDX:PANS.JK
1640 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9,130.676 | 18,896.169 | 16,144.137 | 18,121.456 | 25,146.589 | 10,371.908 | 22,445.436 | 15,219.198 | 3,932.888 | 21,476.897 | 14,872.98 | 10,182.788 | 19,431.806 | 68,800.038 | 50,693.904 | 66,930.854 | 3,272.716 | 593.537 | 904.074 | 2,390.893 |
Kortetermijnbeleggingen
| 10,560 | 3,195 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 19,023.83 | 50,236.609 | 192,101.605 | 247,200.979 | 15,076.434 | 5,410.825 | 6,641.301 | 17,722.519 |
Liquide middelen en kortetermijnbeleggingen
| 19,690.676 | 22,091.169 | 16,639.137 | 18,616.456 | 25,641.589 | 10,866.908 | 22,940.436 | 15,714.198 | 4,427.888 | 21,971.897 | 15,367.98 | 10,677.788 | 38,455.636 | 119,036.646 | 242,795.51 | 314,131.833 | 18,349.15 | 6,004.362 | 7,545.375 | 20,113.411 |
Nettovorderingen
| 850,899.746 | 866,969.507 | 976,584.003 | 1,669,586.664 | 642,050.238 | 861,314.1 | 1,152,986.693 | 1,259,734.646 | 511,630.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,227,990.975 | -866,969.507 | 1,308,324.661 | 2,011,025.281 | 1,391,655.894 | -861,314.1 | -1,152,986.693 | -1,259,734.646 | -511,630.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -868,268.906 | 1,162,665.111 | -1,004,714.472 | -1,698,748.339 | -677,589.036 | 1,286,852.991 | 1,628,002.717 | 1,421,880.576 | 608,834.638 | 842,718.355 | 634,961.163 | 1,016,133.708 | 899,583.769 | 816,689.655 | 471,827.063 | 431,708.258 | 1,102,400.63 | 695,427.169 | 334,378.021 | 212,810.709 |
Totaal vlottende activa
| 1,230,312.491 | 1,184,756.279 | 1,296,833.327 | 2,000,480.061 | 1,381,758.685 | 1,297,719.9 | 1,650,943.153 | 1,437,594.774 | 613,262.526 | 864,690.252 | 650,329.143 | 1,026,811.495 | 938,039.405 | 935,726.301 | 714,622.572 | 745,840.091 | 1,120,749.779 | 701,431.532 | 341,923.396 | 232,924.12 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 46,199.911 | 45,849.162 | 47,744.274 | 58,347.869 | 32,059.422 | 36,847.272 | 27,576.373 | 29,420.443 | 26,095.274 | 28,545.87 | 32,154.278 | 7,217.034 | 6,896.187 | 4,142.764 | 4,163.099 | 3,203.326 | 2,712.351 | 2,789.146 | 1,248.905 | 1,097.721 |
Goodwill
| 4,521.219 | 4,158.979 | 4,386.546 | 4,144.466 | 4,803.66 | 3,661.625 | 3,491.219 | 2,787.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | -7,500.374 | -3,649.466 | -4,308.66 | -3,166.625 | -2,996.219 | -2,292.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,521.219 | 4,158.979 | -3,113.828 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 19,023.83 | 50,236.609 | 192,101.605 | 247,200.979 | 0 | 5,410.825 | 0 | 0 |
Langetermijnbeleggingen
| 943,534.932 | 864,281.008 | 705,331.947 | 898,719.732 | 909,638.924 | 918,369.123 | 942,806.186 | 902,322.153 | 819,157.617 | 925,528.04 | 681,446.703 | 623,338.934 | 594,233.81 | 415,268.698 | 118,031.354 | -66,408.159 | 158,724.304 | 70,830.843 | 129,340.861 | 48,698.153 |
Belastingvorderingen
| 4,521.219 | 4,158.979 | 4,386.546 | 4,144.466 | 4,278.352 | 3,661.625 | 3,491.219 | 2,787.981 | 2,645.608 | 2,314.901 | 1,887.488 | 1,596.45 | 2,477.159 | 4,734.115 | 743.498 | 2,479.843 | 0 | 62.815 | 0 | 0 |
Overige niet-vlottende activa
| 6,038.781 | -963.979 | 3,608.828 | 3,883.549 | 4,669.467 | 5,030.146 | 5,005.895 | 4,752.083 | 3,991.392 | 3,927.345 | 3,769.111 | 2,408.748 | 1,856.515 | 1,217.021 | 1,187.729 | 1,247.617 | 15,964.717 | 887.72 | 7,484.819 | 17,970.028 |
Totaal niet-vlottende activa
| 1,004,816.063 | 917,484.148 | 757,957.767 | 965,590.615 | 951,141.165 | 964,403.166 | 979,374.673 | 939,777.66 | 852,384.89 | 960,811.157 | 719,752.58 | 635,056.167 | 624,487.501 | 475,599.207 | 316,227.285 | 187,723.605 | 177,401.372 | 79,981.349 | 138,074.585 | 67,765.901 |
Totaal activa
| 2,235,128.554 | 2,102,240.428 | 2,054,791.094 | 2,966,070.676 | 2,332,899.85 | 2,262,123.066 | 2,630,317.826 | 2,377,372.434 | 1,465,647.416 | 1,825,501.409 | 1,370,081.723 | 1,661,867.662 | 1,562,526.906 | 1,411,325.508 | 1,030,849.858 | 933,563.697 | 1,298,151.152 | 781,412.88 | 479,997.981 | 300,690.022 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 313,913.72 | 199,744.541 | 275,748.521 | 724,051.984 | 241,297.113 | 569,218.104 | 586,567.516 | 460,802.602 | 161,760.546 | 237,472.396 | 128,969.715 | 333,221.918 | 377,665.443 | 334,641.801 | 255,027.886 | 351,895.621 | 453,388.809 | 325,646.637 | 114,081.912 | 41,628.568 |
Kortlopende schulden
| 102,000 | 40,039.982 | 244.43 | 114,256.659 | 567,000 | 244,000 | 480,500 | 232,000 | 121,000 | 69,000 | 128,200 | 176,000 | 219,717.658 | 199,151.888 | 198,629.651 | 198,062.611 | 320,127.971 | 175,338.021 | 173,036.207 | 98,103.907 |
Belastingschulden
| 19,907.375 | 18,287.834 | 23,652.379 | 24,983.931 | 14,001.361 | 7,630.014 | 7,629.545 | 12,813.765 | 6,681.704 | 14,192.678 | 21,297.797 | 30,022.157 | 23,696.486 | 12,291.705 | 2,369.426 | 5,812.862 | 12,831.698 | 3,200.741 | 1,611.459 | 1,300.639 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 7,630.014 | 7,629.545 | 12,813.765 | 6,681.704 | 14,192.678 | 21,297.797 | 30,022.157 | 153,354.034 | 200,426.003 | 54,416.953 | 39,030.84 | 165,413.335 | 52,290.805 | 22,323.82 | 17,340.918 |
Overige kortlopende verplichtingen
| 223,935.913 | 231,466.934 | 284,846.585 | 714,982.314 | 155,385.144 | 131,159.589 | 247,593.766 | 414,674.299 | 117,490.24 | 185,895.452 | 55,663.228 | 165,328.621 | 23,037.175 | 37,453.518 | 83,267.687 | 36,853.398 | 70,301.548 | 16,708.233 | 16,540.275 | 18,109.189 |
Totaal kortlopende verplichtingen
| 639,849.632 | 471,251.457 | 560,839.536 | 1,553,290.956 | 963,682.257 | 952,007.707 | 1,322,290.827 | 1,120,290.667 | 406,932.49 | 506,560.526 | 334,130.74 | 704,572.696 | 773,774.31 | 771,673.211 | 591,342.178 | 625,842.47 | 1,009,231.662 | 569,983.697 | 325,982.214 | 175,182.582 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 16,381.567 | 19,715.028 | 25,373.891 | 30,428.159 | 567,000 | 244,000 | 480,500 | 232,000 | 121,000 | 69,000 | 128,200 | 176,000 | 20,000 | 0 | 0 | 0 | 23,000 | 26,300 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 668,943.221 | 501,706.623 | 598,640.549 | 1,596,568.109 | 1,014,492.631 | 965,507.776 | 1,335,078.226 | 1,129,244.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16,381.567 | 19,715.028 | 25,373.891 | 30,428.159 | 34,934.002 | -965,507.776 | -1,335,078.226 | -1,129,244.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.164 | 0 | 470.478 | 197.417 |
Overige niet-vlottende verplichtingen
| -672,612.766 | -510,681.513 | -611,587.319 | -1,614,147.274 | -1,600,847.138 | -230,499.931 | -467,712.601 | -223,046.211 | -113,039.295 | -62,503.506 | -122,775.484 | -171,301.479 | -16,003.44 | 3,152.634 | 2,666.901 | 3,099.816 | -20,711.089 | -24,904.437 | 807.163 | 523.186 |
Totaal niet-vlottende verplichtingen
| 29,093.589 | 30,455.165 | 37,801.013 | 43,277.153 | 15,579.495 | 13,500.069 | 12,787.399 | 8,953.789 | 7,960.705 | 6,496.494 | 5,424.516 | 4,698.521 | 3,996.56 | 3,152.634 | 2,666.901 | 3,099.816 | 2,580.076 | 1,395.563 | 1,277.641 | 720.603 |
Totaal passiva
| 668,943.221 | 501,706.623 | 598,640.549 | 1,596,568.109 | 979,261.752 | 965,507.776 | 1,335,078.226 | 1,129,244.456 | 414,893.196 | 513,057.02 | 339,555.256 | 709,271.216 | 777,770.87 | 774,825.845 | 594,009.079 | 628,942.286 | 1,011,811.738 | 571,379.26 | 327,259.855 | 175,903.185 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 1,426,076.094 | 1,473,713.792 | 1,332,728.629 | 1,252,717.727 | 1,240,777.826 | 1,186,517.244 | 1,187,875.146 | 1,139,485.728 | 0 | 455.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
Ingehouden winsten
| 1,426,076.094 | 1,473,713.792 | 1,332,728.629 | 1,252,717.727 | 1,242,685.707 | 1,186,517.244 | 1,187,875.146 | 1,139,485.728 | 942,424.959 | 1,182,042.835 | 907,564.021 | 835,570.624 | 676,883.565 | 533,589.686 | 335,324.784 | 204,058.03 | 186,330.693 | 110,869.208 | 54,309.901 | 26,893.897 |
Overige gereserveerde algehele resultaten
| 26,524.792 | 19,778.495 | 17,250.95 | 16,548.418 | 12,948.375 | 1,296,615.29 | 1,295,239.6 | 1,248,127.978 | 6,272.078 | -455.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,445,392.091 | -1,493,029.79 | -1,346,164.98 | -1,266,154.078 | -1,254,214.177 | -2,483,476.732 | -2,484,852.111 | -2,388,100.102 | -13,824.176 | 10,715.315 | 10,515.315 | 10,315.315 | 10,115.315 | 9,915.315 | 9,715.315 | 9,615.315 | 8,865.315 | 8,206.008 | 7,706.008 | 7,206.008 |
Totaal eigen vermogen van aandeelhouders
| 1,523,284.889 | 1,564,176.289 | 1,426,543.228 | 1,345,829.794 | 1,332,197.731 | 1,276,173.047 | 1,276,137.78 | 1,228,999.333 | 1,024,872.86 | 1,282,758.15 | 1,008,079.336 | 935,885.939 | 776,998.88 | 633,505.001 | 435,040.099 | 303,673.345 | 285,196.008 | 209,075.216 | 152,015.908 | 124,099.905 |
Totaal eigen vermogen
| 1,566,185.333 | 1,600,533.805 | 1,456,150.545 | 1,369,502.567 | 1,353,638.098 | 1,296,615.29 | 1,295,239.6 | 1,248,127.978 | 1,050,754.22 | 1,312,444.388 | 1,030,526.467 | 952,596.446 | 784,756.036 | 636,499.663 | 436,840.779 | 304,621.411 | 286,339.414 | 210,033.62 | 152,738.126 | 124,786.837 |
Totaal passiva en aandeelhoudersvermogen
| 2,235,128.554 | 2,102,240.428 | 2,054,791.094 | 2,966,070.676 | 2,332,899.85 | 2,262,123.066 | 2,630,317.826 | 2,377,372.434 | 1,465,647.416 | 1,825,501.409 | 1,370,081.723 | 1,661,867.662 | 1,562,526.906 | 1,411,325.508 | 1,030,849.858 | 933,563.697 | 1,298,151.152 | 781,412.88 | 479,997.981 | 300,690.022 |