PT Panin Financial Tbk
IDX:PNLF.JK
470 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 499,426 | 378,389 | 418,858 | 91,637 | 426,470 | 631,519 | 360,857 | 420,286 | 484,033 | 502,905 | 391,066 | 49,698 | 491,566 | 465,001 | 373,730 | 489,850 | 572,741 | 388,650 | 408,523 | 581,739 | 453,740 | 476,894 | 462,954 | 350,829 | 715,228 | 375,711 | 387,634 | 216,110 | 430,471 | 401,716 | 409,270 | 501,375 | 407,613 | 309,102 | 317,985 | 195,201 | 114,998 | 267,398 | 327,804 | 195,835 | 348,915 | 408,147 | 334,750 | 257,791 | 309,708 | 295,298 | 310,743 | 260,791 | 257,981 | 305,511 | 287,203 | 245,891 | 260,377 | 211,198 | 207,687 |
Afschrijvingen & Amortisatie
| 133,423 | 249,773 | 2,977 | 462,704 | 2,966 | 2,786 | 7,595 | 7,889 | 6,993 | 11,351 | 2,529 | 1,794 | 2,719 | 2,837 | 2,540 | 18,249 | 7,669 | 0 | 3,903 | 2,626 | 2,511 | 2,566 | 2,639 | 3,608 | 4,229 | 890 | 2,791 | 13 | 3,149 | 3,964 | 2,837 | 2,423 | 2,517 | 2,471 | 2,383 | 1,951 | 1,845 | 1,792 | 1,755 | 2,928 | 2,916 | 398 | 2,323 | 1,082 | 2,119 | 143 | 1,260 | 3,511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 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 |
Aandelen Gebaseerde Vergoedingen
| 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 |
Verandering in Werkkapitaal
| 0 | -5,647,129 | 7,684,960 | 2,235,609 | 0 | -60,060 | 323,572 | -5,147,806 | 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 |
Vorderingen
| 0 | -4,673 | 4,673 | 10,612 | 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 |
Voorraden
| 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 |
Crediteuren
| 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 |
Overig Werkkapitaal
| 0 | -5,642,456 | 7,680,287 | 2,224,997 | 0 | -60,060 | 323,572 | -5,147,806 | 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 |
Overige Niet-Contante Posten
| 9,160,289 | -2,295,695 | 4,536,759 | 4,395,290 | -364,731 | -569,117 | -7,595 | 5,147,806 | -491,026 | -514,256 | -393,595 | -49,698 | -491,566 | -465,001 | -373,730 | -489,850 | -572,741 | -388,650 | -408,523 | -581,739 | -453,740 | -476,894 | -462,954 | -350,829 | -715,228 | -375,711 | -387,634 | -216,110 | -430,471 | -401,716 | -409,270 | 29,406 | -407,613 | -309,102 | -317,985 | -195,201 | -114,998 | -267,398 | -327,804 | -195,835 | -348,915 | -408,147 | -334,750 | -257,791 | -309,708 | -295,298 | -310,743 | -260,791 | -257,981 | -305,511 | -287,203 | -245,891 | -260,377 | 214,689 | -207,687 |
Kasstroom uit Operationele Activiteiten
| 9,793,138 | -2,167,079 | 4,952,640 | 4,024,223 | 64,705 | 65,188 | 360,857 | 428,175 | 491,026 | 514,256 | 393,595 | 49,698 | 491,566 | 465,001 | 373,730 | 489,850 | 572,741 | 388,650 | 408,523 | 581,739 | 453,740 | 476,894 | 462,954 | 350,829 | 715,228 | 375,711 | 387,634 | 216,110 | 430,471 | 401,716 | 409,270 | 530,781 | 407,613 | 309,102 | 317,985 | 195,201 | 114,998 | 267,398 | 327,804 | 195,835 | 348,915 | 408,147 | 334,750 | 257,791 | 309,708 | 295,298 | 310,743 | 260,791 | 257,981 | 305,511 | 287,203 | 245,891 | 260,377 | 425,887 | 207,687 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -94,276 | -210,028 | -18,282 | -305,548 | -807 | -118 | -184 | -10,336 | -3,716 | -1,650 | -37 | -363 | -2,241 | -182 | -948 | -1,339 | -86 | -681 | -305 | -1,362 | -425 | -117 | -85 | -2,253 | 1 | -13 | -53 | -3,230 | -2,539 | -1,085 | -7,355 | -403 | -1,024 | -1,376 | -1,208 | -3,116 | -433 | -894 | -1,175 | -391,140 | -1,903 | -1,176 | -2,323 | -4,429 | -2,287 | -285 | -250 | -707 | -629 | -2,515 | -1,578 | -120 | -366 | -148 | -141 |
Netto Overnames
| 5,534 | 11,501 | 5,373 | 5,542 | 38 | 326 | 0 | 399 | 0 | 0 | 130 | 313 | -2,523 | 1,644 | -1,802 | 4,458 | 1,063 | 1,938 | 12,790 | -3,319 | 0 | -30,301 | 29,485 | -16,734 | 4,027 | -13,196 | 5,647 | 48,059 | -39,151 | 8,079 | -9,770 | 22,773 | -25,265 | 4,579 | 0 | 9,548 | -7,143 | -121 | 640 | -390,251 | 8,582 | 5,508 | 35,692 | -4,023 | -48,746 | 804 | -2,853 | 20,366 | 10,422 | 74,864 | -92,460 | 63,953 | -10,410 | -1,602 | 2,307 |
Aankoop van Beleggingen
| -20,414,851 | -11,605,520 | -13,983,281 | -12,264,175 | -1,059,491 | -922,966 | -1,821,272 | -775,259 | -578,793 | -1,217,466 | -438,276 | -729,372 | -500,713 | -336,586 | -401,523 | -333,283 | -124,498 | -16,368 | -408,793 | -1,454,303 | 0 | -253,846 | -974,114 | -35,900 | -199,861 | -188,390 | -217,655 | -477,789 | -265,472 | -310,296 | -236,007 | -242,038 | -452,462 | -784,985 | -415,252 | 831,136 | -737,668 | -288,132 | -621,754 | -147,893 | 76,825 | -25,092 | -165,820 | -60,755 | -115,641 | -325,471 | -243,506 | -17,595 | -451,669 | -680,546 | -562,379 | -22,552,299 | -703,520 | -754,677 | -426,070 |
Verkoop/verval van Beleggingen
| 10,522,746 | 11,651,565 | 8,971,735 | 12,288,585 | 704,266 | 756,405 | 1,703,824 | 764,912 | 444,487 | 1,604,204 | 154,335 | 535,389 | 533,377 | 280,256 | 581,194 | 470,704 | 43,038 | -159,359 | 388,647 | 1,747,964 | 73,740 | 351,337 | 1,017,779 | -98,897 | -78,577 | 343,833 | 104,605 | 233,750 | 117,458 | 146,502 | 85,550 | -150,594 | 132,686 | 202,666 | 0 | -1,016,481 | 240,783 | 251,471 | 524,227 | -446 | 7,482 | -10,353 | 14,447 | -187,395 | 1,769 | 531,039 | 384,457 | -286,645 | 386,369 | 942,743 | 630,587 | 21,628,807 | 830,632 | 434,653 | 252,834 |
Overige Investeringsactiviteiten
| 0 | 333,979 | -56,011 | -59,054 | 224,551 | 751,586 | 74,448 | -943,879 | 337,982 | -736,192 | 5,535 | 184,830 | 142,894 | 282,341 | 30,426 | 265,391 | 213,331 | 659,645 | 762,971 | -382,670 | -85,641 | 180,376 | 276,767 | -493,182 | 1,175,755 | 97,580 | 39,569 | -83,260 | -122,897 | 402,677 | 237,054 | 789,845 | 22,769 | 146,218 | 228,238 | 532,419 | 299,527 | -739,853 | 181,294 | 687,381 | 53,407 | 1,477,121 | 33,056 | 2,365,448 | -2,853,263 | 16,729 | 41,070 | -739,966 | 135,465 | 77,938 | 130,558 | 4,382 | 37,253 | 41,608 | -53,749 |
Kasstroom uit Investeringsactiviteiten
| -10,012,134 | -152,482 | -5,024,455 | -275,596 | -131,443 | 585,233 | -43,184 | -964,163 | 199,960 | -351,104 | -278,443 | -9,203 | 170,794 | 227,473 | 207,347 | 405,931 | 132,848 | 485,175 | 755,310 | -93,690 | -12,326 | 247,449 | 349,832 | -646,966 | 901,345 | 239,814 | -67,887 | -282,470 | -312,601 | 245,877 | 69,472 | 419,583 | -323,296 | -432,898 | -188,222 | 353,506 | -204,934 | -777,529 | 83,232 | -242,349 | 144,393 | 1,446,008 | -84,948 | 2,108,846 | -3,018,168 | 222,816 | 178,918 | -1,024,547 | 79,958 | 412,484 | 104,728 | -855,277 | 153,589 | -280,166 | -224,819 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | -44,625 | -2,083,125 | 0 | 0 | 0 | -2,597,579 | 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 |
Uitgifte van Gewone Aandelen
| 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 | 3,300,000 | 0 | 16,899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 2,400,000 | 0 | -2,400,000 | -4,000,000 | 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 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | -93,114 | -93,114 | 0 | 0 | -320,221 | -302,688 | -661,000 | 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 |
Overige Financieringsactiviteiten
| -2,444,612 | -8,009 | 0 | 276,783 | 0 | -118,770 | -27,847 | -437,917 | -396,600 | -264,400 | -432,149 | -6,005 | -161,632 | 0 | 0 | 213,339 | -298,679 | 0 | 0 | 1 | -1 | -162,229 | -553,020 | -1 | -1 | -149,399 | 0 | -1 | 0 | -98,166 | -775,843 | 0 | -674,682 | -85,340 | -806,917 | 0 | -201,285 | -36,256 | -1,963,164 | 387,258 | 29,477 | 5,139 | 48,554 | 3,300,000 | 0 | 22,589 | 3,881 | 1,585,155 | -330,068 | -657,155 | -231,823 | 491,229 | -460,402 | 463 | -463 |
Kasstroom uit Financieringsactiviteiten
| -44,612 | -52,634 | -2,083,125 | -3,723,217 | -93,114 | -118,770 | -564,292 | -399,826 | -93,912 | -264,400 | -432,149 | -6,005 | -620,812 | -450,599 | -343,178 | 213,339 | -298,679 | -521,812 | -333,816 | 1 | -1 | -162,229 | -553,020 | 732,059 | -1 | -244,972 | 0 | -1 | -320,608 | -217,722 | -775,843 | 0 | -674,682 | -367,912 | -806,917 | -172,858 | -201,285 | -36,256 | -1,963,164 | 387,258 | 29,477 | 5,139 | 48,554 | -684,449 | 3,300,000 | 22,589 | 20,780 | 1,585,155 | -330,068 | -657,155 | -231,823 | 491,229 | -460,402 | 463 | -463 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 217,725 | -41,620 | -46,453 | 1,292 | -42 | -2,357 | 1,287 | 961 | 877 | 170 | -82 | -438 | 328 | 330 | -895,781 | -705,589 | -2,877 | 3,772 | -318 | 12 | -17 | -215 | -460 | 201 | 1,089 | 0 | -338 | 338 | -50 | -145 | 831 | -443 | -38 | -778 | -1,085 | 4,924 | 9,691 | -4,781 | 1,064 | 1,031 | 737 | -1,048 | 15,839 | -23,102 | 192 | -86 | 813 | 624 | -227 | 218 | -114 | -987 | 33 | 55 |
Netto Kasstroomverandering
| -266,736 | -2,154,471 | 2,149,771 | 12,886,096 | -158,560 | 531,609 | -248,976 | -1,520,132 | 113,412 | -680,605 | -316,827 | -148,313 | 41,110 | 242,203 | 238,229 | -4,950,310 | -5,351,501 | 349,136 | 833,789 | -425,681 | 266,979 | -22,519 | 259,551 | 435,462 | -305,200 | 371,642 | -183,575 | -742,654 | -202,400 | 429,821 | -297,246 | 951,195 | -590,808 | -491,746 | -677,932 | 374,764 | -286,297 | 160,753 | -1,556,909 | 1,084,375 | -28,029 | 1,514,827 | 126,925 | 1,698,027 | -99,053 | 424,154 | 557,191 | 822,212 | 8,495 | 60,613 | 160,326 | -46,361 | -47,423 | 146,217 | -33,604 |
Kaspositie aan het Einde van de Periode
| 16,323,023 | 16,589,759 | 18,744,230 | 16,594,459 | 3,708,363 | 3,866,923 | 3,335,314 | 3,584,290 | 5,104,422 | 4,991,010 | 5,671,615 | 5,988,442 | 6,136,755 | 6,095,645 | 5,853,442 | 213,339 | -298,679 | 5,052,822 | 4,703,686 | 3,869,897 | 4,295,578 | 4,028,599 | 4,051,118 | 3,791,567 | 3,356,105 | 3,661,305 | 3,289,663 | 3,473,238 | 4,215,892 | 4,418,292 | 3,988,471 | 4,285,717 | 3,334,522 | 3,925,330 | 4,417,076 | 5,095,008 | 4,720,244 | 5,006,541 | 4,845,788 | 6,402,697 | 5,318,322 | 5,346,351 | 3,831,524 | 3,704,599 | 2,006,572 | 2,105,625 | 1,681,471 | 1,124,280 | 302,068 | 293,573 | 232,960 | 72,634 | 118,995 | 166,418 | 20,201 |