PT Tunas Baru Lampung Tbk
IDX:TBLA.JK
620 (IDR) • At close January 15, 2025
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 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,241,858 | 3,854,981 | 4,389,429 | 3,456,412 | 3,845,428 | 3,653,907 | 4,361,870 | 4,794,068 | 3,782,456 | 4,152,184 | 3,851,252 | 4,879,652 | 4,261,746 | 3,337,823 | 3,492,995 | 2,797,712 | 2,378,963 | 2,921,554 | 2,765,027 | 2,188,604 | 2,222,578 | 1,949,103 | 2,172,898 | 2,324,460 | 2,288,174 | 1,861,535 | 2,140,720 | 2,365,305 | 2,365,768 | 2,007,164 | 2,236,471 | 2,009,686 | 1,592,069 | 1,885,306 | 1,026,919 | 1,315,107 | 1,295,135 | 1,375,846 | 1,345,316 | 1,845,252 | 1,758,862 | 1,574,962 | 1,158,485 | 1,291,088 | 733,689 | 807,422 | 873,089 | 944,558 | 926,640 | 927,629 | 1,007,104 | 768,074.229 | 885,880.771 | 1,148,789.555 | 929,004.445 | 1,025,191.008 | 0 | 0 | 586,708.334 |
Kosten van de omzet
| 3,700,890 | 3,169,632 | 3,623,133 | 2,723,891 | 3,136,226 | 2,951,073 | 3,625,156 | 3,925,953 | 2,928,171 | 3,283,090 | 2,968,023 | 4,014,117 | 3,407,027 | 2,639,781 | 2,771,578 | 1,977,027 | 1,831,429 | 2,317,210 | 2,113,723 | 1,763,972 | 1,639,391 | 1,381,811 | 1,653,216 | 1,696,043 | 1,697,037 | 1,312,949 | 1,606,100 | 1,739,480 | 1,769,535 | 1,494,575 | 1,705,495 | 1,544,359 | 1,197,341 | 1,361,636 | 785,319 | 981,781 | 1,058,018 | 1,086,765 | 1,034,362 | 1,541,184 | 1,373,787 | 1,262,764 | 867,152 | 996,518 | 536,319 | 586,735 | 636,072 | 752,790 | 677,046 | 645,897 | 702,459 | 564,276.697 | 601,129.303 | 754,638.034 | 568,803.966 | 706,972.645 | 0 | 0 | 511,539.27 |
Brutowinst
| 540,968 | 685,349 | 766,296 | 732,521 | 709,202 | 702,834 | 736,714 | 868,115 | 854,285 | 869,094 | 883,229 | 865,535 | 854,719 | 698,042 | 721,417 | 820,685 | 547,534 | 604,344 | 651,304 | 424,632 | 583,187 | 567,292 | 519,682 | 628,417 | 591,137 | 548,586 | 534,620 | 625,825 | 596,233 | 512,589 | 530,976 | 465,327 | 394,728 | 523,670 | 241,600 | 333,326 | 237,117 | 289,081 | 310,954 | 304,068 | 385,075 | 312,198 | 291,333 | 294,570 | 197,370 | 220,687 | 237,017 | 191,768 | 249,594 | 281,732 | 304,645 | 203,797.532 | 284,751.468 | 394,151.521 | 360,200.479 | 318,218.363 | 0 | 0 | 75,169.064 |
Brutowinstmarge
| 0.128 | 0.178 | 0.175 | 0.212 | 0.184 | 0.192 | 0.169 | 0.181 | 0.226 | 0.209 | 0.229 | 0.177 | 0.201 | 0.209 | 0.207 | 0.293 | 0.23 | 0.207 | 0.236 | 0.194 | 0.262 | 0.291 | 0.239 | 0.27 | 0.258 | 0.295 | 0.25 | 0.265 | 0.252 | 0.255 | 0.237 | 0.232 | 0.248 | 0.278 | 0.235 | 0.253 | 0.183 | 0.21 | 0.231 | 0.165 | 0.219 | 0.198 | 0.251 | 0.228 | 0.269 | 0.273 | 0.271 | 0.203 | 0.269 | 0.304 | 0.302 | 0.265 | 0.321 | 0.343 | 0.388 | 0.31 | 0 | 0 | 0.128 |
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 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 13,784 | 16,421 | 15,712 | 164,521 | 18,508 | 14,085 | 14,778 | 17,855 | 16,438 | 19,850 | 12,080 | 21,311 | 20,464 | 17,299 | 10,781 | 8,588 | 9,389 | 16,234 | 13,274 | 14,941 | 14,553 | 14,790 | 10,314 | 14,339 | 11,726 | 10,573 | 11,424 | 12,396 | 14,240 | 10,025 | 17,105 | 1,374 | 15,389 | 21,110 | 13,173 | 37,609 | 13,975 | 11,580 | 11,444 | 6,390 | 13,205 | 9,108 | 12,404 | 6,212 | 10,142 | 13,860 | 9,648 | -67,132 | 44,092 | 33,760 | 29,820 | 14,076.2 | 39,896.8 | 34,975.815 | 28,465.185 | 28,750.774 | 0 | 0 | 23,654.262 |
Verkoop- en marketingkosten
| 87,507 | 78,845 | 67,910 | 38,396 | 93,972 | 65,233 | 70,962 | 85,527 | 90,263 | -84,064 | 222,028 | 88,635 | 77,379 | 60,187 | 92,869 | 89,903 | 64,323 | 59,289 | 65,563 | 61,983 | 74,754 | 49,912 | 51,715 | 37,256 | 52,132 | 30,565 | 65,389 | 52,479 | 46,290 | 46,318 | 45,524 | 32,559 | 52,750 | 37,371 | 36,061 | 36,446 | 93,905 | 50,585 | 44,529 | 49,745 | 37,677 | 42,799 | 31,538 | 50,065 | 27,404 | 26,213 | 28,597 | -165,488 | 91,798 | 91,314 | 104,176 | 69,801.857 | 115,925.143 | 177,333.658 | 148,300.342 | 95,951.347 | 0 | 0 | 20,170.479 |
Verkoop-, algemene en administratieve kosten
| 218,733 | 213,483 | 83,622 | 176,606 | 112,480 | 79,318 | 85,740 | 103,382 | 106,701 | -64,214 | 234,108 | 109,946 | 97,843 | 77,486 | 103,650 | 98,491 | 73,712 | 75,523 | 78,837 | 76,924 | 89,307 | 64,702 | 62,029 | 51,595 | 63,858 | 41,138 | 76,813 | 64,875 | 60,530 | 56,343 | 62,629 | 33,933 | 68,139 | 58,481 | 49,234 | 74,055 | 107,880 | 62,165 | 55,973 | 56,135 | 50,882 | 51,907 | 43,942 | 56,277 | 37,546 | 40,073 | 38,245 | -232,620 | 135,890 | 125,074 | 133,996 | 83,878.057 | 155,821.943 | 212,309.473 | 176,765.527 | 124,702.121 | 0 | 0 | 43,824.741 |
Overige kosten
| 0 | 12,006 | 17,104 | 118,625 | 9,220 | -10,261 | 172,945 | 165,522 | 151,717 | 418,108 | 111,359 | -5,956 | -10,018 | -14,966 | -32,962 | -30,319 | -8,659 | -14,783 | -27,994 | 15,660 | -23,690 | -3,526 | -6,976 | 65,312 | 4,271 | 6,281 | 10,354 | -6,725 | 2,248 | 6,169 | 9,014 | -16,622 | 6,074 | 6,739 | 6,511 | 9,614 | 12,447 | 10,936 | 6,850 | 49,373 | -10,016 | 25,302 | 8,858 | 15,643 | 12,788 | 14,162 | 2,409 | 367,305 | 0 | 0 | 11,323 | -21,484.573 | 0 | 0 | 1,382.173 | 66,574.737 | 0 | 0 | 2,779.297 |
Bedrijfskosten
| 218,733 | 213,483 | 226,748 | 176,606 | 306,193 | 257,810 | 258,685 | 268,904 | 258,418 | 353,894 | 345,467 | 351,472 | 375,592 | 230,433 | 196,336 | 246,538 | 177,828 | 195,333 | 155,199 | 86,839 | 165,358 | 142,778 | 125,407 | 184,040 | 149,589 | 138,510 | 136,435 | 156,766 | 170,066 | 123,657 | 145,425 | 120,036 | 138,126 | 132,655 | 130,313 | 190,393 | 152,203 | 113,110 | 110,909 | 123,438 | 133,769 | 115,892 | 124,367 | 152,901 | 96,053 | 101,529 | 104,775 | 134,685 | 135,890 | 125,074 | 133,996 | 83,878.057 | 155,821.943 | 212,309.473 | 176,765.527 | 124,702.121 | 0 | 0 | 43,824.741 |
Bedrijfsresultaat
| 322,235 | 471,866 | 575,339 | 555,915 | 431,182 | 426,870 | 537,917 | 601,691 | 444,642 | 482,633 | 489,135 | 509,671 | 479,127 | 467,609 | 525,081 | 574,147 | 369,706 | 409,011 | 496,105 | 337,793 | 417,829 | 424,514 | 394,275 | 444,377 | 441,548 | 410,076 | 398,185 | 469,059 | 426,167 | 388,932 | 385,551 | 345,291 | 256,602 | 391,015 | 111,287 | 142,933 | 84,914 | 175,971 | 200,045 | 180,630 | 251,306 | 196,306 | 166,966 | 141,669 | 101,317 | 119,158 | 132,242 | 57,083 | 113,704 | 156,658 | 170,649 | 119,919.475 | 128,929.525 | 181,842.048 | 183,434.952 | 193,516.242 | 0 | 0 | 31,344.323 |
Bedrijfsresultaat ratio
| 0.076 | 0.122 | 0.131 | 0.161 | 0.112 | 0.117 | 0.123 | 0.126 | 0.118 | 0.116 | 0.127 | 0.104 | 0.112 | 0.14 | 0.15 | 0.205 | 0.155 | 0.14 | 0.179 | 0.154 | 0.188 | 0.218 | 0.181 | 0.191 | 0.193 | 0.22 | 0.186 | 0.198 | 0.18 | 0.194 | 0.172 | 0.172 | 0.161 | 0.207 | 0.108 | 0.109 | 0.066 | 0.128 | 0.149 | 0.098 | 0.143 | 0.125 | 0.144 | 0.11 | 0.138 | 0.148 | 0.151 | 0.06 | 0.123 | 0.169 | 0.169 | 0.156 | 0.146 | 0.158 | 0.197 | 0.189 | 0 | 0 | 0.053 |
Totaal overige inkomsten en kosten netto
| -76,093 | -367,187 | -259,075 | -340,794 | -263,241 | -286,569 | -202,003 | -262,506 | -255,894 | -276,600 | -266,801 | -232,533 | -245,694 | -195,205 | -263,632 | -184,642 | -246,677 | -134,572 | -357,797 | -123,795 | -227,680 | -193,792 | -123,986 | -117,967 | -194,661 | -215,915 | -122,598 | -151,534 | -154,301 | -91,140 | -26,667 | -183,999 | -37,733 | -55,531 | -24,220 | -39,338 | -123,018 | -92,593 | -76,627 | -40,551 | -103,321 | -90,913 | -42,064 | -111,681 | -165,198 | -65,792 | -32,644 | -27,722 | -67,282 | -64,626 | -27,347 | -62,412.143 | -52,369.857 | 12,428.69 | 28,163 | -35,119.505 | 0 | 0 | 19,191.722 |
Inkomen voor belasting
| 246,142 | 104,679 | 280,473 | 215,121 | 137,577 | 155,453 | 277,722 | 322,009 | 188,748 | 238,600 | 270,961 | 308,554 | 233,433 | 254,565 | 226,318 | 365,558 | 123,029 | 274,439 | 138,308 | 213,998 | 190,149 | 230,722 | 270,289 | 326,410 | 246,887 | 194,161 | 275,587 | 317,525 | 271,866 | 297,792 | 357,413 | 161,292 | 218,869 | 335,484 | 87,067 | 103,595 | -38,104 | 83,378 | 114,345 | 140,079 | 147,985 | 105,393 | 168,962 | 29,988 | -63,881 | 53,366 | 99,598 | 29,361 | 46,422 | 92,032 | 143,302 | 57,507.332 | 76,559.668 | 194,270.738 | 211,598.262 | 158,396.737 | 0 | 0 | 50,536.045 |
Inkomen voor belasting ratio
| 0.058 | 0.027 | 0.064 | 0.062 | 0.036 | 0.043 | 0.064 | 0.067 | 0.05 | 0.057 | 0.07 | 0.063 | 0.055 | 0.076 | 0.065 | 0.131 | 0.052 | 0.094 | 0.05 | 0.098 | 0.086 | 0.118 | 0.124 | 0.14 | 0.108 | 0.104 | 0.129 | 0.134 | 0.115 | 0.148 | 0.16 | 0.08 | 0.137 | 0.178 | 0.085 | 0.079 | -0.029 | 0.061 | 0.085 | 0.076 | 0.084 | 0.067 | 0.146 | 0.023 | -0.087 | 0.066 | 0.114 | 0.031 | 0.05 | 0.099 | 0.142 | 0.075 | 0.086 | 0.169 | 0.228 | 0.155 | 0 | 0 | 0.086 |
Belastingkosten
| 46,120 | 23,778 | 59,877 | 39,235 | 37,313 | 38,227 | 58,880 | 56,117 | 35,483 | 59,050 | 68,228 | 70,067 | 61,584 | 47,736 | 51,567 | 90,164 | 39,002 | 54,634 | 36,804 | 56,225 | 47,045 | 74,417 | 66,437 | 103,233 | 57,491 | 45,817 | 72,124 | 71,557 | 68,478 | 70,959 | 79,245 | 10,128 | 59,124 | 90,599 | 21,850 | 56,681 | -44,112 | 26,796 | 23,066 | 30,871 | 33,772 | 24,228 | 37,045 | 17,630 | -16,204 | 9,366 | 21,730 | 2,643 | 14,919 | 81,343 | -31,555 | 6,053.456 | 21,055.544 | 44,186.612 | 47,513.388 | 35,196.427 | 0 | 0 | 2,124.527 |
Nettowinst
| 199,781 | 80,826 | 220,305 | 175,623 | 99,990 | 117,038 | 218,638 | 265,537 | 153,256 | 179,328 | 202,568 | 243,516 | 171,656 | 205,006 | 194,381 | 272,919 | 83,993 | 219,698 | 101,419 | 161,056 | 142,639 | 155,925 | 203,207 | 220,047 | 188,129 | 147,230 | 202,334 | 244,813 | 202,460 | 226,097 | 266,743 | 147,266 | 158,387 | 244,627 | 65,166 | 45,734 | 4,532 | 55,857 | 82,980 | 108,208 | 113,499 | 80,184 | 131,572 | 11,371 | -48,329 | 43,991 | 77,357 | 24,582 | 33,231 | 73,116 | 110,702 | 51,254.504 | 55,125.496 | 149,286.587 | 163,440 | 122,622.481 | 0 | 0 | 48,195.196 |
Nettowinstmarge
| 0.047 | 0.021 | 0.05 | 0.051 | 0.026 | 0.032 | 0.05 | 0.055 | 0.041 | 0.043 | 0.053 | 0.05 | 0.04 | 0.061 | 0.056 | 0.098 | 0.035 | 0.075 | 0.037 | 0.074 | 0.064 | 0.08 | 0.094 | 0.095 | 0.082 | 0.079 | 0.095 | 0.104 | 0.086 | 0.113 | 0.119 | 0.073 | 0.099 | 0.13 | 0.063 | 0.035 | 0.003 | 0.041 | 0.062 | 0.059 | 0.065 | 0.051 | 0.114 | 0.009 | -0.066 | 0.054 | 0.089 | 0.026 | 0.036 | 0.079 | 0.11 | 0.067 | 0.062 | 0.13 | 0.176 | 0.12 | 0 | 0 | 0.082 |
WPA (Winst Per Aandeel)
| 33.16 | 13.41 | 36.56 | 29.15 | 16.59 | 19.42 | 40.89 | 49.66 | 29.04 | 34.44 | 37.89 | 45.19 | 32.53 | 38.85 | 36.36 | 51.72 | 15.92 | 41.13 | 18.73 | 30.15 | 26.7 | 29.19 | 37.54 | 41.19 | 35.22 | 27.56 | 37.38 | 45.83 | 37.9 | 42.32 | 48.69 | 27.57 | 29.65 | 45.79 | 12.04 | 8.56 | 0.85 | 10.46 | 15.33 | 20.26 | 21.25 | 16.22 | 26.27 | 2.3 | -9.78 | 8.9 | 15.45 | 4.97 | 6.72 | 14.79 | 22.11 | 10.37 | 11.15 | 31.52 | 34.36 | 26.21 | 7 | 9 | 11.84 |
Verwaterde WPA
| 33.16 | 13.41 | 36.56 | 29.15 | 16.59 | 19.42 | 40.89 | 49.66 | 29.04 | 33.98 | 37.89 | 45.19 | 32.53 | 38.85 | 36.36 | 51.72 | 15.92 | 41.13 | 18.73 | 30.15 | 26.7 | 29.19 | 37.54 | 41.19 | 35.22 | 27.56 | 37.38 | 45.83 | 37.9 | 42.32 | 48.69 | 27.57 | 29.65 | 45.79 | 12.04 | 8.56 | 0.85 | 10.46 | 15.33 | 20.26 | 21.25 | 16.22 | 26.27 | 2.3 | -9.78 | 8.9 | 15.45 | 4.97 | 6.72 | 14.79 | 22.11 | 10.37 | 11.15 | 31.52 | 33.78 | 26.21 | 7 | 9 | 11.84 |
EBITDA
| 853,242 | 671,772 | 776,422 | 745,677 | 716,441 | 718,355 | 650,901 | 808,557 | 645,964 | 757,703 | 651,760 | 663,499 | 745,544 | 629,923 | 571,069 | 739,526 | 598,825 | 701,927 | 331,055 | 549,684 | 593,856 | 592,374 | 421,913 | 747,281 | 570,196 | 493,859 | 507,198 | 595,569 | 485,224 | 506,303 | 425,159 | 327,084 | 409,586 | 428,406 | 160,298 | 188,433 | 4,293 | 147,355 | 168,764 | 200,432 | 192,660 | 164,196 | 225,715 | 64,472 | 6,390 | 110,179 | 133,169 | -6,756 | 158,209 | 115,688 | 167,751 | 91,988.02 | 95,918.98 | 214,271.565 | 229,387 | 196,236.585 | 0 | 0 | 69,251.943 |
EBITDA ratio
| 0.201 | 0.195 | 0.139 | 0.209 | 0.119 | 0.124 | 0.129 | 0.131 | 0.124 | 0.122 | 0.134 | 0.108 | 0.113 | 0.147 | 0.13 | 0.213 | 0.16 | 0.175 | 0.119 | 0.18 | 0.185 | 0.223 | 0.195 | 0.234 | 0.192 | 0.209 | 0.187 | 0.195 | 0.175 | 0.203 | 0.191 | 0.13 | 0.195 | 0.227 | 0.156 | 0.143 | 0.003 | 0.107 | 0.125 | 0.109 | 0.11 | 0.104 | 0.195 | 0.05 | 0.009 | 0.136 | 0.152 | 0.007 | 0.175 | 0.119 | 0.155 | 0.12 | 0.108 | 0.187 | 0.247 | 0.191 | 0 | 0 | 0.118 |