PT Panin Financial Tbk
IDX:PNLF.JK
486 (IDR) • At close November 13, 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 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 522,186 | 4,714,924 | 5,057,660 | 17,756,333 | 679,140 | 696,349 | 619,139 | 628,137 | 716,061 | 545,500 | 825,360 | 834,731 | 861,618 | 549,334 | 609,209 | 1,209,864 | 734,595 | 763,426 | 273,233 | 1,151,389 | 1,070,610 | 829,576 | 1,467,971 | 1,722,628 | 1,171,367 | 766,291 | 744,019 | 1,443,257 | 1,688,619 | 1,063,521 | 908,157 | 1,425,143 | 1,026,552 | 1,005,216 | 1,031,513 | 1,142,350 | 738,180 | 1,616,541 | 885,220 | 1,739,800 | 698,734 | 956,822 | 1,031,635 | 712,082 | 931,335 | 763,224 | 1,226,837 | 730,814 | 629,175 | 375,852 | 789,490 | 944,747 | 383,794 | 816,516 | 375,520 | 0 |
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 | 0 |
Brutowinst
| 522,186 | 4,714,924 | 5,057,660 | 17,756,333 | 679,140 | 696,349 | 619,139 | 628,137 | 716,061 | 545,500 | 825,360 | 834,731 | 861,618 | 549,334 | 609,209 | 1,209,864 | 734,595 | 763,426 | 273,233 | 1,151,389 | 1,070,610 | 829,576 | 1,467,971 | 1,722,628 | 1,171,367 | 766,291 | 744,019 | 1,443,257 | 1,688,619 | 1,063,521 | 908,157 | 1,425,143 | 1,026,552 | 1,005,216 | 1,031,513 | 1,142,350 | 738,180 | 1,616,541 | 885,220 | 1,739,800 | 698,734 | 956,822 | 1,031,635 | 712,082 | 931,335 | 763,224 | 1,226,837 | 730,814 | 629,175 | 375,852 | 789,490 | 944,747 | 383,794 | 816,516 | 375,520 | 0 |
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 | 0 |
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 |
Algemene en administratieve kosten
| 0 | 131,511 | 740,387 | 1,646,305 | 12,815 | 20,275 | 26,816 | 14,801 | 14,559 | 16,854 | 26,840 | 32,659 | 10,675 | 7,497 | 15,157 | -7,861 | 20,374 | 11,285 | 24,370 | 7,971 | 14,826 | -3,072 | 41,759 | 12,252 | 4,772 | 5,982 | 31,841 | 7,457 | 21,876 | 9,842 | 26,490 | 18,214 | 6,816 | 6,486 | 28,712 | 8,046 | 9,054 | 3,293 | 19,065 | 11,454 | -2,059 | 24,352 | 4,973 | 18,461 | 25,708 | 11,981 | 19,516 | -47,458 | 23,728 | 25,151 | 21,374 | 19,029 | 18,830 | 18,958 | 16,128 | 0 |
Verkoop- en marketingkosten
| 0 | 53,336 | 14,165 | 87,845 | 4,971 | 22,905 | 27,172 | 10,874 | 208 | 16,535 | 36,265 | 9,822 | 13,709 | 8,231 | 21,979 | -8,714 | 24,209 | 19,717 | 22,984 | 9,939 | 17,207 | 23,005 | 25,750 | 15,494 | -1,908 | 21,836 | 20,059 | 10,397 | 6,046 | 8,400 | 19,580 | 20,724 | 12,185 | 7,878 | 14,739 | 17,151 | 5,934 | 6,423 | 22,362 | -6,712 | 26,506 | 11,983 | 5,812 | 4,486 | -962 | 4,855 | 2,461 | 6,629 | 1,269 | 2,357 | 983 | 1,298 | 991 | 1,130 | 803 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 184,847 | 754,552 | 1,724,899 | 17,786 | 43,180 | 53,988 | 25,675 | 14,767 | 33,389 | 63,105 | 42,481 | 24,384 | 15,728 | 37,136 | -16,575 | 44,583 | 31,002 | 47,354 | 17,910 | 32,033 | 19,933 | 67,509 | 27,746 | 2,864 | 27,818 | 51,900 | 17,854 | 27,922 | 18,242 | 46,070 | 38,938 | 19,001 | 14,364 | 43,451 | 25,197 | 14,988 | 9,716 | 41,427 | 4,742 | 24,447 | 36,335 | 10,785 | 22,947 | 24,746 | 16,836 | 21,977 | -40,829 | 24,997 | 27,508 | 22,357 | 20,327 | 19,821 | 20,088 | 16,931 | 0 |
Overige kosten
| -1,675,116 | -2,005,939 | -2,011,398 | -7,989,631 | -272,696 | -103,013 | -310,667 | -251,197 | -247,680 | -76,938 | -498,370 | -879,855 | -394,732 | -100,013 | -272,570 | -703,396 | -206,109 | -405,207 | 87,691 | -587,213 | -648,104 | -373,509 | -1,072,763 | -1,399,427 | -458,349 | -418,747 | -408,135 | -1,233,365 | -1,286,154 | -680,293 | -544,660 | -135,206 | -637,425 | -710,312 | -756,749 | -972,477 | -638,379 | -1,359,041 | -599,048 | -1,543,925 | -374,429 | -585,190 | -707,843 | -474,353 | -646,618 | -484,843 | -938,185 | -429,194 | -396,191 | -97,849 | -524,644 | -719,183 | -143,238 | 192,441 | -184,764 | 0 |
Bedrijfskosten
| 1,675,116 | 2,005,939 | 2,011,398 | 7,989,631 | -254,910 | -59,833 | -256,679 | -225,522 | -232,913 | -43,549 | -435,265 | -837,374 | -370,348 | -84,285 | -235,434 | -719,971 | -161,526 | -374,205 | 135,045 | -569,303 | -616,071 | -353,576 | -1,005,254 | -1,371,681 | -455,485 | -390,929 | -356,235 | -1,215,511 | -1,258,232 | -662,051 | -498,590 | -96,268 | -618,424 | -695,948 | -713,298 | -947,280 | -623,391 | -1,349,325 | -557,621 | -1,539,183 | -349,982 | -548,855 | -697,058 | -451,406 | -621,872 | -468,007 | -916,208 | -470,023 | -371,194 | -70,341 | -502,287 | -698,856 | -123,417 | 212,529 | -167,833 | 0 |
Bedrijfsresultaat
| -1,825,342 | 3,143,748 | -454,765 | 11,780,766 | 424,230 | 636,516 | 362,460 | 402,615 | 483,148 | 501,951 | 390,095 | -2,643 | 491,270 | 465,049 | 373,775 | 489,893 | 573,069 | 389,221 | 408,278 | 582,086 | 454,539 | 476,000 | 462,717 | 350,947 | 715,882 | 375,362 | 387,784 | 227,746 | 430,387 | 401,470 | 409,567 | 539,250 | 408,128 | 309,268 | 318,215 | 195,070 | 114,789 | 267,216 | 327,599 | 200,617 | 348,752 | 407,967 | 334,577 | 260,676 | 309,463 | 295,217 | 310,629 | 260,791 | 257,981 | 305,511 | 287,203 | 245,891 | 260,377 | 18,757 | 207,687 | 0 |
Bedrijfsresultaat ratio
| -3.496 | 0.667 | -0.09 | 0.663 | 0.625 | 0.914 | 0.585 | 0.641 | 0.675 | 0.92 | 0.473 | -0.003 | 0.57 | 0.847 | 0.614 | 0.405 | 0.78 | 0.51 | 1.494 | 0.506 | 0.425 | 0.574 | 0.315 | 0.204 | 0.611 | 0.49 | 0.521 | 0.158 | 0.255 | 0.377 | 0.451 | 0.378 | 0.398 | 0.308 | 0.308 | 0.171 | 0.156 | 0.165 | 0.37 | 0.115 | 0.499 | 0.426 | 0.324 | 0.366 | 0.332 | 0.387 | 0.253 | 0.357 | 0.41 | 0.813 | 0.364 | 0.26 | 0.678 | 0.023 | 0.553 | 0 |
Totaal overige inkomsten en kosten netto
| -1,607,390 | -2,037,040 | -1,854,231 | -1,049,040 | 320,509 | 528,382 | -2,451,889 | 298,248 | 400,674 | 429,750 | -270,749 | -93,361 | 385,926 | 371,837 | -101,803 | 342,176 | -11,861 | -298,326 | 38,094 | -457,997 | -498,017 | -250,321 | -848,439 | -9,342 | -129,452 | -262,464 | -212,941 | -5,903 | -10,954 | -555,738 | -378,672 | -790,481 | 341,358 | -565,512 | -578,963 | -733,584 | -502,253 | -1,275,478 | -430,329 | 226,955 | 392,873 | 446,290 | -688,128 | 284,854 | 309,710 | 30,263 | 9,578 | 228,190 | 257,981 | 0 | 0 | 245,891 | 260,377 | 192,441 | 0 | 0 |
Inkomen voor belasting
| 1,291,446 | 932,590 | 1,073,619 | 2,852,208 | 481,195 | 676,377 | 395,821 | 467,481 | 525,474 | 541,750 | 432,156 | 50,352 | 533,457 | 501,072 | 413,831 | 542,346 | 617,654 | 435,880 | 446,372 | 632,600 | 487,626 | 527,361 | 502,944 | 396,310 | 759,080 | 416,489 | 423,245 | 263,078 | 475,286 | 442,388 | 441,564 | 539,250 | 443,365 | 348,548 | 347,666 | 236,221 | 141,217 | 315,014 | 355,644 | 226,955 | 392,873 | 446,290 | 348,697 | 284,854 | 309,710 | 295,298 | 310,743 | 260,791 | 257,981 | 305,511 | 287,203 | 245,891 | 260,377 | 211,198 | 207,687 | 0 |
Inkomen voor belasting ratio
| 2.473 | 0.198 | 0.212 | 0.161 | 0.709 | 0.971 | 0.639 | 0.744 | 0.734 | 0.993 | 0.524 | 0.06 | 0.619 | 0.912 | 0.679 | 0.448 | 0.841 | 0.571 | 1.634 | 0.549 | 0.455 | 0.636 | 0.343 | 0.23 | 0.648 | 0.544 | 0.569 | 0.182 | 0.281 | 0.416 | 0.486 | 0.378 | 0.432 | 0.347 | 0.337 | 0.207 | 0.191 | 0.195 | 0.402 | 0.13 | 0.562 | 0.466 | 0.338 | 0.4 | 0.333 | 0.387 | 0.253 | 0.357 | 0.41 | 0.813 | 0.364 | 0.26 | 0.678 | 0.259 | 0.553 | 0 |
Belastingkosten
| 263,885 | 166,097 | 199,996 | 781,283 | 9,591 | 5,790 | 1,603 | -17,671 | -36 | -117 | -164 | 654 | 462 | 720 | 520 | 514 | 927 | 1,150 | 333 | 894 | 906 | 397 | 1,019 | 769 | 713 | -214 | 468 | 11,678 | 603 | 17 | 555 | -1,182 | 739 | 466 | 424 | 256 | 39,809 | 9,539 | 22,924 | 5,047 | -6,783 | 24,280 | -36,940 | 3,073 | 91,944 | 30,182 | 9,464 | -1,712,769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 499,426 | 378,389 | 418,858 | 91,637 | 426,470 | 631,519 | 331,682 | 420,286 | 484,033 | 502,905 | 391,066 | -2,484 | 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 | 0 |
Nettowinstmarge
| 0.956 | 0.08 | 0.083 | 0.005 | 0.628 | 0.907 | 0.536 | 0.669 | 0.676 | 0.922 | 0.474 | -0.003 | 0.571 | 0.846 | 0.613 | 0.405 | 0.78 | 0.509 | 1.495 | 0.505 | 0.424 | 0.575 | 0.315 | 0.204 | 0.611 | 0.49 | 0.521 | 0.15 | 0.255 | 0.378 | 0.451 | 0.352 | 0.397 | 0.307 | 0.308 | 0.171 | 0.156 | 0.165 | 0.37 | 0.113 | 0.499 | 0.427 | 0.324 | 0.362 | 0.333 | 0.387 | 0.253 | 0.357 | 0.41 | 0.813 | 0.364 | 0.26 | 0.678 | 0.259 | 0.553 | 0 |
WPA (Winst Per Aandeel)
| 15.6 | 11.82 | 13.08 | 2.86 | 13.32 | 19.72 | 11.27 | 13.12 | 15.12 | 15.7 | 12.21 | -0.078 | 15.35 | 14.52 | 11.67 | 15.3 | 17.89 | 12.14 | 12.76 | 18.17 | 14.17 | 14.89 | 14.46 | 10.96 | 22.34 | 11.73 | 12.11 | 6.75 | 13.44 | 12.54 | 12.78 | 15.66 | 12.73 | 9.65 | 9.93 | 6.1 | 3.59 | 8.35 | 10.24 | 6.12 | 10.9 | 14.36 | 11.78 | 9.07 | 10.9 | 10.56 | 11.11 | 9.32 | 9.22 | 10.93 | 10.27 | 8.79 | 9.31 | 8.81 | 8.67 | 1.65 |
Verwaterde WPA
| 15.6 | 11.82 | 13.08 | 2.86 | 13.32 | 19.72 | 11.27 | 13.12 | 15.12 | 15.7 | 12.21 | -0.078 | 15.35 | 14.52 | 11.67 | 15.3 | 17.89 | 12.14 | 12.76 | 18.17 | 14.17 | 14.89 | 14.46 | 10.96 | 22.34 | 11.73 | 12.11 | 6.75 | 13.44 | 12.54 | 12.78 | 15.66 | 12.73 | 9.65 | 9.93 | 6.1 | 3.59 | 8.35 | 10.24 | 6.12 | 10.9 | 14.36 | 11.07 | 9.07 | 10.9 | 10.56 | 8.95 | 9.32 | 9.22 | 10.93 | 10.27 | 8.79 | 9.31 | 8.81 | 8.67 | 1.65 |
EBITDA
| 3,039,001 | 0 | 0 | 8,697,636 | 490,111 | 687,975 | 399,382 | 476,153 | 533,316 | 553,938 | 435,492 | 0 | 541,314 | 513,342 | 416,846 | 550,741 | 626,463 | 444,679 | 450,853 | 638,079 | 495,033 | 535,189 | 511,220 | 405,652 | 769,851 | 423,998 | 432,837 | 268,981 | 486,240 | 453,099 | 451,142 | 548,414 | 452,589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257,981 | 305,511 | 0 | 245,891 | 260,377 | 211,198 | 207,687 | 0 |
EBITDA ratio
| -3.227 | -0.551 | -0.089 | -0.617 | 0.635 | 0.931 | 0.59 | 0.654 | 0.684 | 0.941 | 0.476 | 0.004 | 0.578 | 0.868 | 0.618 | 0.411 | 0.791 | 0.521 | 1.525 | 0.51 | 0.431 | 0.582 | 0.32 | 0.209 | 0.62 | 0.499 | 0.534 | 0.162 | 0.261 | 0.387 | 0.461 | 0.357 | 0.406 | 0.316 | 0.317 | 0.178 | 0.167 | 0.169 | 0.382 | 0.128 | 0.501 | 0.427 | 0.326 | 0.368 | 0.333 | 0.388 | 0.254 | 0.357 | 0.41 | 0.813 | 0.364 | 0.26 | 0.678 | 0.259 | 0.553 | 0 |