PT Temas Tbk.
IDX:TMAS.JK
140 (IDR) • At close November 5, 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
| 1,118,172 | 1,035,951 | 1,073,588 | 1,079,923 | 1,120,258 | 989,760 | 1,115,743 | 1,202,012 | 1,353,062 | 1,155,571 | 1,167,281 | 1,014,867 | 819,877 | 686,496 | 849,084 | 727,611 | 629,624 | 605,536 | 706,847 | 728,150.696 | 642,745.759 | 533,215.973 | 608,156.572 | 642,170.807 | 603,948.576 | 515,637.416 | 558,247.811 | 587,490.924 | 532,987.078 | 459,102.952 | 421,330.064 | 451,872.656 | 386,094.481 | 425,772.962 | 408,164.917 | 433,548.132 | 396,174.681 | 390,310.511 | 401,331.015 | 510,292.29 | 385,524.633 | 409,329.177 | 382,246.737 | 407,734.831 | 316,338.226 | 336,031.334 | 323,470.703 | 266,875.794 | 280,528.516 | 274,316.769 | 264,524.797 | 236,212.318 | 221,169.587 | 247,921.171 | 253,174.142 |
Kosten van de omzet
| 896,899 | 831,271 | 835,052 | 853,347 | 803,969 | 759,981 | 775,602 | 731,957 | 867,670 | 769,196 | 744,045 | 747,094 | 647,963 | 529,846 | 714,406 | 591,688 | 550,744 | 534,225 | 572,475 | 622,108.247 | 556,697.85 | 457,266.226 | 510,853.677 | 603,200.671 | 538,575.718 | 448,543.027 | 501,478.691 | 515,851.585 | 456,642.106 | 412,729.03 | 343,907.117 | 315,340.857 | 276,296.914 | 318,134.405 | 318,078.229 | 301,077.63 | 289,130.385 | 273,136.341 | 304,326.475 | 385,607.085 | 306,334.247 | 327,088.171 | 280,509.586 | 313,796.714 | 292,656.428 | 281,676.455 | 295,033.288 | 226,843.851 | 233,547.293 | 225,786.383 | 203,850.632 | 173,598.557 | 173,609.767 | 205,632.482 | 196,530.772 |
Brutowinst
| 221,273 | 204,680 | 238,536 | 226,576 | 316,289 | 229,779 | 340,141 | 470,055 | 485,392 | 386,375 | 423,236 | 267,773 | 171,914 | 156,650 | 134,678 | 135,923 | 78,880 | 71,311 | 134,372 | 106,042.449 | 86,047.909 | 75,949.747 | 97,302.895 | 38,970.135 | 65,372.858 | 67,094.389 | 56,769.119 | 71,639.339 | 76,344.972 | 46,373.922 | 77,422.947 | 136,531.799 | 109,797.567 | 107,638.557 | 90,086.688 | 132,470.503 | 107,044.295 | 117,174.17 | 97,004.54 | 124,685.205 | 79,190.386 | 82,241.006 | 101,737.151 | 93,938.117 | 23,681.798 | 54,354.879 | 28,437.415 | 40,031.943 | 46,981.222 | 48,530.386 | 60,674.166 | 62,613.762 | 47,559.82 | 42,288.689 | 56,643.37 |
Brutowinstmarge
| 0.198 | 0.198 | 0.222 | 0.21 | 0.282 | 0.232 | 0.305 | 0.391 | 0.359 | 0.334 | 0.363 | 0.264 | 0.21 | 0.228 | 0.159 | 0.187 | 0.125 | 0.118 | 0.19 | 0.146 | 0.134 | 0.142 | 0.16 | 0.061 | 0.108 | 0.13 | 0.102 | 0.122 | 0.143 | 0.101 | 0.184 | 0.302 | 0.284 | 0.253 | 0.221 | 0.306 | 0.27 | 0.3 | 0.242 | 0.244 | 0.205 | 0.201 | 0.266 | 0.23 | 0.075 | 0.162 | 0.088 | 0.15 | 0.167 | 0.177 | 0.229 | 0.265 | 0.215 | 0.171 | 0.224 |
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 |
Algemene en administratieve kosten
| 0 | 1,838 | 548 | 236 | 1,374 | 1,513 | 1,663 | 2,220 | 892 | 205 | 322 | -28,208 | 32,992 | -743 | 2,114 | 3,264 | 1,185 | 1,398 | 1,232 | 2,366.363 | 1,600.358 | 753.579 | 1,456.7 | 2,275.278 | 1,896.834 | 91.686 | 313.591 | 1,117.514 | 1,125.112 | 430.237 | 934.94 | 1,697.211 | 442.456 | 336.76 | 192.65 | 916.809 | 2,471.853 | 485.345 | 869.058 | 3,131.086 | 252.534 | 430.928 | 107.249 | 2,009.818 | 418.149 | 965.354 | 449.978 | 10,445.847 | 0 | 0 | 1,522.44 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 42,102 | 0 | 34,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,115.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 43,456 | 43,940 | 548 | 39,748 | 1,374 | 1,513 | 1,663 | 2,220 | 892 | 205 | 322 | -28,208 | 32,992 | -743 | 2,114 | 3,264 | 1,185 | 1,398 | 1,232 | 2,366.363 | 1,600.358 | 753.579 | 1,456.7 | 2,275.278 | 1,896.834 | 91.686 | 313.591 | 1,117.514 | 1,125.112 | 430.237 | 934.94 | 1,697.211 | 442.456 | 336.76 | 192.65 | 916.809 | 2,471.853 | 485.345 | 869.058 | 3,131.086 | 252.534 | 430.928 | 107.249 | 2,009.818 | 418.149 | 965.354 | 449.978 | 5,330.053 | 17,837.179 | 0 | 1,522.44 | 0 | 0 | 0 | 0 |
Overige kosten
| -13,061 | -11,912 | -1,627 | -12,474 | -13,217 | -12,641 | 31,422 | 65,995 | 73,643 | 39,911 | 38,837 | 90,335 | -71,559 | 56,441 | 33,539 | 22,270 | -7,827 | -8,498 | -6,316 | 38,584.045 | 26,722.993 | 27,686.819 | -6,966 | 32,224.07 | 25,633.676 | 28,197.935 | 3,565.167 | 33,443.282 | 29,134.717 | 29,716.628 | 23,388.358 | 59,302.555 | 31,064.555 | 28,460.027 | 21,383.584 | 29,009.306 | -10,219.411 | 18,598.428 | 16,592.516 | 11,836.15 | 19,203.328 | 14,865.59 | 13,828.508 | 13,316.281 | 15,362.038 | 15,494.182 | 16,742.778 | 22,271.971 | 18,068.993 | 16,232.64 | 15,475.694 | 13,871.914 | 15,586.933 | 14,312.233 | 13,995.296 |
Bedrijfskosten
| 56,517 | 55,852 | 66,035 | 52,222 | 42,784 | 55,591 | 33,085 | 68,215 | 74,535 | 40,116 | 39,159 | 35,471 | 57,987 | 55,698 | 35,653 | 75,150 | 33,526 | 33,022 | 30,267 | 40,950.408 | 28,323.351 | 28,440.397 | 26,062.844 | 34,499.348 | 27,530.51 | 28,289.621 | 3,878.758 | 34,560.796 | 30,259.829 | 30,146.865 | 24,323.297 | 60,999.767 | 31,507.011 | 28,796.787 | 21,576.235 | 29,926.115 | -7,747.558 | 19,083.772 | 17,461.574 | 14,967.236 | 19,455.862 | 15,296.519 | 13,935.757 | 15,326.1 | 15,780.187 | 16,459.536 | 17,192.756 | 22,271.971 | 18,068.993 | 16,232.64 | 15,475.694 | 13,871.914 | 15,586.933 | 14,312.233 | 13,995.296 |
Bedrijfsresultaat
| 164,756 | 148,828 | 176,959 | 174,354 | 276,323 | 175,329 | 310,012 | 423,419 | 410,975 | 347,616 | 389,835 | 207,021 | 415,255 | 407,768 | 101,862 | 57,077 | 45,359 | 39,560 | 118,902 | 63,861.46 | 58,274.169 | 64,846.909 | 72,619.462 | 9,486.274 | 37,954.355 | 38,842.04 | 64,046.409 | 38,711.665 | 46,531.235 | 16,332.923 | 53,099.65 | 76,009.681 | 78,306.556 | 80,991.406 | 68,539.67 | 112,880.029 | 114,826.886 | 98,477.586 | 81,814.412 | 108,517.931 | 59,734.524 | 66,944.488 | 87,801.394 | 92,260.538 | 7,901.612 | 37,895.344 | 11,244.659 | 83,147.805 | 28,912.23 | 32,297.746 | 45,198.471 | 48,741.848 | 31,972.887 | 27,976.456 | 42,648.074 |
Bedrijfsresultaat ratio
| 0.147 | 0.144 | 0.165 | 0.161 | 0.247 | 0.177 | 0.278 | 0.352 | 0.304 | 0.301 | 0.334 | 0.204 | 0.506 | 0.594 | 0.12 | 0.078 | 0.072 | 0.065 | 0.168 | 0.088 | 0.091 | 0.122 | 0.119 | 0.015 | 0.063 | 0.075 | 0.115 | 0.066 | 0.087 | 0.036 | 0.126 | 0.168 | 0.203 | 0.19 | 0.168 | 0.26 | 0.29 | 0.252 | 0.204 | 0.213 | 0.155 | 0.164 | 0.23 | 0.226 | 0.025 | 0.113 | 0.035 | 0.312 | 0.103 | 0.118 | 0.171 | 0.206 | 0.145 | 0.113 | 0.168 |
Totaal overige inkomsten en kosten netto
| -21,982 | -564 | -1,210 | -1,311 | -27,157 | -37,104 | -19,630 | -87,205 | 10,349 | -29,013 | -15,957 | -30,598 | 200,156 | 246,544 | -60,589 | -6,723 | -81,565 | 2,313 | -93,643 | -30,091.45 | -19,560.851 | -6,457.628 | -17,035.07 | -50,246.296 | -44,704.82 | -29,511.371 | -5,498.233 | -40,664.358 | -30,781.903 | -30,109.059 | -31,626.788 | -21,311.207 | -18,129.644 | -18,547.036 | -11,090.288 | -37,061.268 | -10,481.095 | -16,035.576 | -13,751.046 | -31,571.08 | -17,923.333 | -11,660.511 | -26,740.226 | -11,114.132 | 3,517.964 | -27,423.216 | -8,712.258 | 22,577.473 | -11,083.849 | 14,796.663 | -9,759.14 | -9,436.327 | 2,833.751 | -85,434.697 | -20,179.146 |
Inkomen voor belasting
| 142,774 | 148,264 | 175,749 | 173,043 | 249,166 | 138,225 | 290,382 | 336,214 | 421,324 | 318,603 | 373,878 | 295,310 | 314,083 | 347,496 | 38,436 | 54,050 | -36,211 | 40,602 | 10,462 | 35,000.59 | 38,163.707 | 41,051.722 | 54,204.981 | -45,775.509 | -6,862.472 | 9,293.396 | 47,392.128 | -3,585.815 | 15,303.241 | -13,882.002 | 21,472.862 | 54,220.825 | 60,160.912 | 60,294.733 | 57,420.166 | 65,483.12 | 104,310.758 | 82,054.822 | 65,791.921 | 78,146.889 | 41,811.191 | 55,283.977 | 61,061.168 | 67,497.886 | 11,419.576 | 10,472.128 | 2,532.4 | 40,337.444 | 17,828.381 | 47,094.409 | 35,439.331 | 39,305.521 | 34,806.638 | -57,458.24 | 22,468.929 |
Inkomen voor belasting ratio
| 0.128 | 0.143 | 0.164 | 0.16 | 0.222 | 0.14 | 0.26 | 0.28 | 0.311 | 0.276 | 0.32 | 0.291 | 0.383 | 0.506 | 0.045 | 0.074 | -0.058 | 0.067 | 0.015 | 0.048 | 0.059 | 0.077 | 0.089 | -0.071 | -0.011 | 0.018 | 0.085 | -0.006 | 0.029 | -0.03 | 0.051 | 0.12 | 0.156 | 0.142 | 0.141 | 0.151 | 0.263 | 0.21 | 0.164 | 0.153 | 0.108 | 0.135 | 0.16 | 0.166 | 0.036 | 0.031 | 0.008 | 0.151 | 0.064 | 0.172 | 0.134 | 0.166 | 0.157 | -0.232 | 0.089 |
Belastingkosten
| 6,810 | 5,685 | 17,950 | 19,276 | 6,121 | -8,442 | 19,099 | -16,236 | 46,713 | -10,801 | 16,525 | 220,939 | 1,682 | 65,480 | 9,603 | 7,144 | 778 | 3,479 | 5,288 | 35,477.109 | 14,250.118 | 6,195.952 | 11,882.821 | -68,569.79 | 13,662.383 | 10,687.437 | 13,449.033 | -67,567.913 | 13,004.912 | 10,627.443 | 9,885.557 | -21,795.284 | 8,346.536 | 11,550.429 | 2,473.806 | -20,366.689 | 6,899.68 | 8,263.201 | 5,670.294 | 10,362.206 | 7,668.158 | 7,537.713 | 7,493.318 | 5,726.141 | 3,391.286 | 5,740.289 | 6,244.746 | 12,585.937 | 2,152.13 | 3,265.291 | 2,709.101 | 3,487.799 | 2,432.889 | 3,671.128 | 2,913.893 |
Nettowinst
| 124,462 | 133,244 | 147,004 | 149,839 | 234,982 | 138,377 | 259,418 | 343,217 | 361,598 | 318,557 | 341,275 | 71,679 | 309,872 | 280,299 | 33,848 | 57,693 | -35,041 | 36,277 | 3,859 | -7,625.445 | 23,560.984 | 34,810.038 | 42,252 | 22,765.657 | -20,618.185 | -1,608.876 | 33,831.757 | 63,940.579 | 2,200.18 | -24,585.899 | 11,587.305 | 75,985.473 | 51,741.651 | 48,703.973 | 54,877.243 | 85,826.636 | 97,357.307 | 73,709.762 | 60,076.546 | 66,979.094 | 34,184.783 | 47,833.209 | 53,698.73 | 61,166.949 | 8,056.257 | 4,856.186 | -3,632.136 | 27,792.475 | 15,528.685 | 43,691.073 | 32,701.285 | 35,738.751 | 32,365.195 | -61,105.756 | 19,600.278 |
Nettowinstmarge
| 0.111 | 0.129 | 0.137 | 0.139 | 0.21 | 0.14 | 0.233 | 0.286 | 0.267 | 0.276 | 0.292 | 0.071 | 0.378 | 0.408 | 0.04 | 0.079 | -0.056 | 0.06 | 0.005 | -0.01 | 0.037 | 0.065 | 0.069 | 0.035 | -0.034 | -0.003 | 0.061 | 0.109 | 0.004 | -0.054 | 0.028 | 0.168 | 0.134 | 0.114 | 0.134 | 0.198 | 0.246 | 0.189 | 0.15 | 0.131 | 0.089 | 0.117 | 0.14 | 0.15 | 0.025 | 0.014 | -0.011 | 0.104 | 0.055 | 0.159 | 0.124 | 0.151 | 0.146 | -0.246 | 0.077 |
WPA (Winst Per Aandeel)
| 2.19 | 2.34 | 3 | 2.63 | 4.12 | 2.43 | 4.55 | 6.05 | 63.38 | 55.84 | 59.82 | 13.04 | 54.31 | 49.13 | 0.6 | 10.11 | -6.14 | 6.36 | 0.1 | -1.34 | 4.13 | 6.1 | 0.7 | 3.99 | -3.61 | -0.28 | 0.6 | 11.21 | 0.39 | -4.31 | 0.2 | 13.32 | 9.07 | 8.52 | 0.96 | 15.01 | 17.03 | 13.01 | 1.06 | 11.82 | 6.03 | 8.37 | 0.94 | 10.71 | 1.41 | 0.8 | -0.06 | 4.59 | 2.57 | 7.66 | 0.58 | 6.26 | 5.67 | -10.71 | 0.34 |
Verwaterde WPA
| 2.19 | 2.34 | 3 | 2.63 | 4.12 | 2.43 | 4.55 | 6.05 | 63.38 | 55.84 | 59.82 | 13.04 | 54.31 | 49.13 | 0.6 | 10.11 | -6.14 | 6.36 | 0.1 | -1.34 | 4.13 | 6.1 | 0.7 | 3.99 | -3.61 | -0.28 | 0.6 | 11.21 | 0.39 | -4.31 | 0.2 | 13.32 | 9.07 | 8.52 | 0.96 | 15.01 | 17.03 | 13.01 | 1.06 | 11.82 | 6.03 | 8.37 | 0.94 | 10.71 | 1.41 | 0.8 | -0.06 | 4.59 | 2.57 | 7.66 | 0.58 | 6.26 | 5.67 | -10.71 | 0.34 |
EBITDA
| 163,795 | 253,041 | 197,722 | 281,654 | 276,950 | 165,642 | 315,307 | 353,428 | 459,924 | 352,885 | 402,727 | 357,503 | 44,543 | 100,482 | 90,732 | 109,351 | 14,338 | 81,816 | 35,193 | 86,152.942 | 64,555.472 | 48,041.955 | 78,482.631 | -19,714.333 | 22,657.085 | 37,842.652 | 63,920.933 | 23,636.338 | 47,632.611 | 16,767.661 | 48,463.203 | 69,809.823 | 80,206.727 | 78,708.275 | 74,885.852 | 69,512.505 | 117,293.898 | 95,160.162 | 80,603.252 | 108,849.627 | 59,842.162 | 69,280.415 | 80,421.982 | 69,101.008 | 62,550.41 | 15,935.6 | 9,302.304 | 59,346.814 | 25,838.856 | 8,374.035 | 42,116.225 | 45,559.348 | 14,837.018 | 93,227.098 | 41,891.256 |
EBITDA ratio
| 0.146 | 0.244 | 0.184 | 0.261 | 0.247 | 0.167 | 0.283 | 0.294 | 0.34 | 0.305 | 0.345 | 0.352 | 0.054 | 0.146 | 0.107 | 0.15 | 0.023 | 0.135 | 0.05 | 0.118 | 0.1 | 0.09 | 0.129 | -0.031 | 0.038 | 0.073 | 0.115 | 0.04 | 0.089 | 0.037 | 0.115 | 0.154 | 0.208 | 0.185 | 0.183 | 0.16 | 0.296 | 0.244 | 0.201 | 0.213 | 0.155 | 0.169 | 0.21 | 0.169 | 0.198 | 0.047 | 0.029 | 0.222 | 0.092 | 0.031 | 0.159 | 0.193 | 0.067 | 0.376 | 0.165 |