PT Agung Podomoro Land Tbk
IDX:APLN.JK
136 (IDR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,172,984.422 | 712,796.734 | 635,944.09 | 2,047,500.818 | 717,795.208 | 1,151,071.579 | 1,276,582.906 | 5,184,656.215 | 943,468.081 | 1,259,117.786 | 1,350,110.027 | 1,352,288.368 | 1,068,404.851 | 485,442.099 | 2,068,373.674 | 1,166,508.403 | 399,867.857 | 1,321,574.762 | 870,289.156 | 965,624.188 | 1,202,531.424 | 754,030.839 | 1,232,012.498 | 1,305,988.086 | 1,136,134.103 | 1,361,190.742 | 1,583,634.616 | 1,524,931.199 | 2,729,883.962 | 1,204,586.825 | 1,864,873.645 | 1,220,767.207 | 1,737,316.495 | 1,183,994.776 | 2,051,941.849 | 1,143,924.061 | 1,780,520.412 | 995,195.655 | 1,786,610.008 | 1,215,184.982 | 1,129,636.836 | 1,165,134.034 | 1,420,055.026 | 1,053,961.012 | 1,284,770.281 | 1,142,405.054 | 1,173,717.923 | 1,198,892.75 | 1,178,652.959 | 1,138,165.878 | 1,152,966.55 | 1,089,260.169 | 888,743.766 | 693,128.631 | 504,637.895 | 338,028.274 | 825,556.721 | 270,496.111 |
| Cost of Revenue
| 719,107.132 | 453,922.672 | 437,886.391 | 1,076,645.344 | 436,007.312 | 770,848.547 | 803,004.59 | 1,667,064.555 | 541,182.61 | 784,409.973 | 936,105.494 | 899,147.541 | 691,839.984 | 299,837.276 | 1,138,768.57 | 745,247.912 | 98,042.988 | 772,998.438 | 357,298.578 | 439,338.247 | 624,607.169 | 410,164.71 | 661,806.765 | 574,596.496 | 629,287.231 | 750,976.632 | 815,078.471 | 912,246.815 | 1,280,999.187 | 612,586.503 | 996,521.604 | 536,552.345 | 887,401.926 | 562,042.491 | 943,386.194 | 603,762.168 | 877,597.46 | 455,939.673 | 887,270.139 | 549,174.032 | 668,002.043 | 537,288.959 | 752,539.809 | 539,232.048 | 707,784.573 | 546,764.221 | 695,156.187 | 580,674.193 | 700,646.903 | 628,465.626 | 796,195.098 | 646,369.15 | 538,037.208 | 435,576.917 | 340,304.301 | 221,767.968 | 580,056.978 | 185,037 |
| Gross Profit
| 453,877.29 | 258,874.062 | 198,057.699 | 970,855.474 | 281,787.896 | 380,223.032 | 473,578.316 | 3,517,591.66 | 402,285.471 | 474,707.813 | 414,004.533 | 453,140.827 | 376,564.867 | 185,604.823 | 929,605.104 | 421,260.491 | 301,824.869 | 548,576.324 | 512,990.578 | 526,285.941 | 577,924.255 | 343,866.129 | 570,205.733 | 731,391.59 | 506,846.872 | 610,214.11 | 768,556.145 | 612,684.384 | 1,448,884.775 | 592,000.322 | 868,352.041 | 684,214.862 | 849,914.569 | 621,952.285 | 1,108,555.655 | 540,161.893 | 902,922.952 | 539,255.982 | 899,339.869 | 666,010.95 | 461,634.793 | 627,845.075 | 667,515.217 | 514,728.964 | 576,985.708 | 595,640.833 | 478,561.736 | 618,218.557 | 478,006.056 | 509,700.252 | 356,771.452 | 442,891.019 | 350,706.559 | 257,551.714 | 164,333.595 | 116,260.307 | 245,499.743 | 85,459.111 |
| Gross Profit Ratio
| 0.387 | 0.363 | 0.311 | 0.474 | 0.393 | 0.33 | 0.371 | 0.678 | 0.426 | 0.377 | 0.307 | 0.335 | 0.352 | 0.382 | 0.449 | 0.361 | 0.755 | 0.415 | 0.589 | 0.545 | 0.481 | 0.456 | 0.463 | 0.56 | 0.446 | 0.448 | 0.485 | 0.402 | 0.531 | 0.491 | 0.466 | 0.56 | 0.489 | 0.525 | 0.54 | 0.472 | 0.507 | 0.542 | 0.503 | 0.548 | 0.409 | 0.539 | 0.47 | 0.488 | 0.449 | 0.521 | 0.408 | 0.516 | 0.406 | 0.448 | 0.309 | 0.407 | 0.395 | 0.372 | 0.326 | 0.344 | 0.297 | 0.316 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 231,704.897 | 70,010.669 | 82,041.905 | 103,969.013 | 89,912.708 | 61,988.91 | 114,038.339 | 105,619.442 | 78,767.785 | 64,151.343 | 78,935.089 | 54,862.131 | 66,521.767 | 54,818.713 | 95,900.732 | 90,340.747 | 1,843.39 | 77,241.537 | 69,755.256 | 123,506.283 | 61,123.083 | 63,636.806 | 73,941.366 | 105,014.832 | 59,078.679 | 58,742.707 | 150,753.836 | 107,932.717 | 87,324.253 | 69,186.261 | 117,799.376 | 60,406.727 | 68,255.689 | 58,385.991 | 96,644.383 | 60,598.524 | 66,572.477 | 54,553.271 | 102,651.206 | 59,432.437 | 48,098.909 | 42,570.355 | 88,768.117 | 55,586.144 | 17,326.78 | 44,381.08 | -235,440.852 | 192,132.103 | 113,480.436 | 99,390.949 | 74,686.72 | 130,570.106 | 93,603.342 | 53,801.399 | 82,764.697 | 49,674.026 | 38,500.433 | 28,786.619 |
| Selling & Marketing Expenses
| 39,328.345 | 36,160.238 | 67,460.929 | 33,081.399 | 29,392.278 | 34,010.913 | 51,511.297 | 45,485.978 | 34,513.616 | 35,309.946 | 60,844.131 | 20,659.439 | 33,745.141 | 28,151.8 | 31,413.759 | 39,186.733 | 5,715.538 | 47,445.901 | 52,125.671 | 60,367.594 | 38,167.037 | 43,991.515 | 108,879.896 | 52,272.285 | 39,839.034 | 54,399.903 | 75,168.326 | 53,196.06 | 53,650.477 | 59,864.307 | 86,584.438 | 69,212.695 | 79,581.161 | 49,690.897 | 104,644.49 | 86,202.957 | 107,608.124 | 85,427.965 | 132,723.121 | 107,967.778 | 90,076.089 | 69,418.09 | 114,523.842 | 100,890.33 | 89,185.543 | 74,492.595 | 104,139.035 | 60,064.147 | 50,853.965 | 62,459.451 | 85,195.489 | 64,162.494 | 35,154.745 | 40,230.605 | 33,316.154 | 33,081.565 | 26,934.663 | 25,110.962 |
| SG&A
| 271,033.242 | 106,170.907 | 149,502.834 | 137,050.412 | 119,304.986 | 95,999.823 | 165,549.636 | 151,105.42 | 113,281.401 | 99,461.289 | 139,779.22 | 75,521.57 | 100,266.908 | 82,970.513 | 127,314.491 | 129,527.48 | 7,558.928 | 124,687.438 | 121,880.927 | 183,873.877 | 99,290.12 | 107,628.321 | 182,821.262 | 157,287.117 | 98,917.713 | 113,142.61 | 225,922.162 | 161,128.777 | 140,974.73 | 129,050.568 | 204,383.814 | 129,619.422 | 147,836.85 | 108,076.888 | 201,288.873 | 146,801.481 | 174,180.601 | 139,981.236 | 235,374.327 | 167,400.215 | 138,174.998 | 111,988.445 | 203,291.959 | 156,476.474 | 106,512.323 | 118,873.675 | -131,301.817 | 252,196.25 | 164,334.401 | 161,850.4 | 159,882.209 | 194,732.601 | 128,758.087 | 94,032.004 | 116,080.851 | 82,755.591 | 65,435.097 | 53,897.581 |
| Other Expenses
| 128,234.001 | -246,257.266 | -289,077.193 | 886,144.805 | -192,282.634 | 114,084.968 | 161,075.122 | 141,194.67 | 139,366.723 | 128,725.169 | 132,033.919 | -25,589.895 | -3,566.906 | -15,122.397 | -249,187.99 | -18,832.394 | -24,453.097 | -39,980.159 | 186,197.421 | -55,931.932 | -19,018.768 | 60,087.601 | -285,361.237 | -110,320.702 | -12,485.339 | -49,330.424 | -110,854.056 | -128,352.048 | -33,512.469 | -54,162.492 | -85,812.286 | -54,401.064 | -86,309.266 | -61,949.971 | -352,381.077 | 57,609.648 | 20,705.236 | 29,857.445 | -14,252.809 | 84,703.314 | 26,651.266 | 5,735.683 | 51,670.305 | 68,855.778 | 2,384.563 | 12,866.487 | 10,871.09 | 7,728.536 | 0 | 19,076.755 | 45,253.917 | -21,112.387 | 0 | 0 | 0 | 5,092.824 | 12,567.474 | -12,567.474 |
| Operating Expenses
| 389,051.798 | 246,257.266 | 289,077.193 | 254,843.21 | 278,581.99 | 210,084.791 | 326,624.758 | 292,300.09 | 252,648.124 | 228,186.458 | 271,813.139 | 179,892.889 | 229,317.762 | 194,177.98 | 287,811.199 | 263,693.053 | 124,859.303 | 270,422.778 | 327,774.177 | 332,027.853 | 273,365.609 | 257,674.841 | 473,610.392 | 290,663.305 | 236,174.091 | 277,411.193 | 445,722.216 | 310,085.983 | 327,549.124 | 300,083.713 | 371,063.863 | 319,121.376 | 360,155.963 | 273,409.088 | 340,639.778 | 374,118.211 | 346,114.248 | 341,760.723 | 338,506.054 | 380,214.339 | 279,170.649 | 227,357.992 | 339,538.564 | 307,401.302 | 220,482.98 | 211,838.75 | 245,945.382 | 252,196.25 | 164,334.401 | 161,850.4 | 159,882.209 | 194,732.601 | 128,758.087 | 94,032.004 | 116,080.851 | 82,755.591 | 78,002.571 | 41,330.106 |
| Operating Income
| 170,402.022 | 12,616.796 | -91,019.494 | 1,553,031.449 | 34,248.877 | 359,154.462 | -88,227.48 | 2,971,767.621 | -125,074.467 | 288,347.239 | 103,680.034 | 273,247.938 | 147,247.105 | -8,573.157 | 641,793.905 | 157,567.438 | 176,965.566 | 278,153.546 | 185,216.401 | 194,258.088 | 304,558.646 | 86,191.288 | 96,595.341 | 440,728.285 | 270,672.781 | 332,802.917 | 322,833.929 | 302,598.401 | 1,121,335.651 | 291,916.609 | 497,288.178 | 365,093.486 | 489,758.606 | 348,543.197 | 767,915.877 | 166,043.682 | 556,808.704 | 197,495.259 | 560,833.815 | 285,796.611 | 182,464.144 | 400,487.083 | 327,976.653 | 207,327.662 | 356,502.728 | 383,802.083 | 232,616.354 | 366,022.307 | 313,671.655 | 347,849.852 | 196,889.242 | 248,158.418 | 221,948.472 | 163,519.71 | 48,252.743 | 33,504.716 | 167,497.172 | 44,129.005 |
| Operating Income Ratio
| 0.145 | 0.018 | -0.143 | 0.759 | 0.048 | 0.312 | -0.069 | 0.573 | -0.133 | 0.229 | 0.077 | 0.202 | 0.138 | -0.018 | 0.31 | 0.135 | 0.443 | 0.21 | 0.213 | 0.201 | 0.253 | 0.114 | 0.078 | 0.337 | 0.238 | 0.244 | 0.204 | 0.198 | 0.411 | 0.242 | 0.267 | 0.299 | 0.282 | 0.294 | 0.374 | 0.145 | 0.313 | 0.198 | 0.314 | 0.235 | 0.162 | 0.344 | 0.231 | 0.197 | 0.277 | 0.336 | 0.198 | 0.305 | 0.266 | 0.306 | 0.171 | 0.228 | 0.25 | 0.236 | 0.096 | 0.099 | 0.203 | 0.163 |
| Total Other Income Expenses Net
| 4,161.469 | -122,597.498 | -51,050.762 | -141,079.42 | -205,500.312 | -232,974.833 | -186,973.667 | -153,117.026 | -140,844.611 | -241,185.284 | -265,096.255 | -208,099.519 | -205,697.877 | -294,334.903 | -239,562.446 | -469,502.792 | 265,445.767 | -603,848.743 | -198,738.943 | -255,662.721 | -281,573.984 | 96,972.574 | -386,810.736 | -136,145.425 | -175,707.016 | -245,397.435 | 594,134.369 | -402,417.788 | -161,447.132 | -172,461.629 | -177,249.527 | -172,573.959 | -209,379.883 | -180,546.187 | -396,709.717 | -56,073.716 | -102,828.534 | 6,269.39 | -71,853.637 | -26,195.154 | -44,719.913 | -57,115.656 | -14,579.54 | 23,969.765 | -57,054.037 | -50,769.795 | -42,705.096 | -73,520.655 | -23,092.44 | -23,295.246 | 27,991.822 | -44,790.218 | 36,169.158 | 38,337.624 | 38,841.512 | 22,840.411 | 28,192.735 | 0 |
| Income Before Tax
| 174,563.491 | -109,980.702 | -142,070.256 | 1,411,952.029 | -171,251.435 | 126,179.629 | -275,201.147 | 2,818,650.595 | -265,919.078 | 47,161.955 | -161,416.221 | 65,148.419 | -58,450.772 | -302,908.06 | 402,231.459 | -311,935.354 | 442,411.333 | -325,695.197 | -13,522.542 | -61,404.633 | 22,984.662 | 183,163.862 | -290,215.395 | 304,582.86 | 94,965.765 | 87,405.482 | 916,968.298 | -99,819.387 | 959,888.519 | 119,454.98 | 320,038.651 | 192,519.527 | 280,378.723 | 167,997.01 | 371,206.16 | 109,969.966 | 453,980.17 | 203,764.649 | 488,980.178 | 259,601.457 | 137,744.231 | 343,371.427 | 313,397.113 | 231,297.427 | 299,448.691 | 333,032.288 | 189,911.258 | 292,501.652 | 290,579.215 | 324,554.606 | 224,881.065 | 203,368.2 | 258,117.63 | 201,857.334 | 87,094.255 | 56,345.127 | 195,689.907 | 44,129.005 |
| Income Before Tax Ratio
| 0.149 | -0.154 | -0.223 | 0.69 | -0.239 | 0.11 | -0.216 | 0.544 | -0.282 | 0.037 | -0.12 | 0.048 | -0.055 | -0.624 | 0.194 | -0.267 | 1.106 | -0.246 | -0.016 | -0.064 | 0.019 | 0.243 | -0.236 | 0.233 | 0.084 | 0.064 | 0.579 | -0.065 | 0.352 | 0.099 | 0.172 | 0.158 | 0.161 | 0.142 | 0.181 | 0.096 | 0.255 | 0.205 | 0.274 | 0.214 | 0.122 | 0.295 | 0.221 | 0.219 | 0.233 | 0.292 | 0.162 | 0.244 | 0.247 | 0.285 | 0.195 | 0.187 | 0.29 | 0.291 | 0.173 | 0.167 | 0.237 | 0.163 |
| Income Tax Expense
| 7,328.289 | 16,509.461 | 44,920.218 | 24,840.248 | 15,370.982 | 107,853.218 | 40,593.745 | 0.304 | 15,187.883 | 180,631.171 | 11,990.825 | 178,812.945 | 15,610.173 | -190,811.399 | 26,867.553 | -129,033.698 | 860,495.621 | -957,619.383 | 15,129.15 | -20,066.122 | 15,346.624 | 97,205.458 | 373.934 | -47,247.621 | -3,898.177 | 6,532.663 | 13,010.559 | -73,619.705 | -73.667 | 974.118 | 21,144.216 | 52.587 | 38,274.719 | 44,944.281 | -176,560.077 | 55,765.686 | 90,053.24 | 52,898.649 | 60,268.81 | 64,101.731 | 59,665.226 | 61,786.158 | 61,754.874 | 56,937.095 | 67,612.19 | 60,630.863 | 66,189.175 | 69,451.543 | 60,136.932 | 60,478.328 | 62,931.783 | 59,957.038 | 43,672.917 | 36,759.734 | 28,014.407 | 17,155.42 | 40,182.822 | 15,323.132 |
| Net Income
| 98,717.544 | -126,490.163 | -201,070.636 | 1,387,111.781 | -202,485.553 | 18,326.411 | -315,794.892 | 2,739,072.315 | -281,106.961 | -133,469.216 | -173,407.046 | -57,256.936 | -117,768.591 | -289,795.383 | 293,461.734 | -427,247.356 | 445,565.87 | -448,566.357 | -74,293.433 | -77,748.322 | -19,229.194 | 162,613.25 | -279,264.979 | 247,020.113 | 41,669.784 | 20,132.121 | 830,555.444 | -154,954.798 | 646,624.603 | 49,413.304 | 198,964.624 | 124,706.841 | 198,371.821 | 109,814.352 | 440,838.804 | 16,985.73 | 249,754.9 | 101,843.86 | 348,437.203 | 151,327.522 | 59,312.448 | 295,394.968 | 253,948.007 | 150,106.773 | 202,191.338 | 245,188.419 | 129,057.633 | 245,393.042 | 214,943.093 | 222,323.437 | 132,216.982 | 111,062.334 | 196,346.127 | 140,930.397 | 50,032.382 | 35,237.855 | 125,682.353 | 30,931.984 |
| Net Income Ratio
| 0.084 | -0.177 | -0.316 | 0.677 | -0.282 | 0.016 | -0.247 | 0.528 | -0.298 | -0.106 | -0.128 | -0.042 | -0.11 | -0.597 | 0.142 | -0.366 | 1.114 | -0.339 | -0.085 | -0.081 | -0.016 | 0.216 | -0.227 | 0.189 | 0.037 | 0.015 | 0.524 | -0.102 | 0.237 | 0.041 | 0.107 | 0.102 | 0.114 | 0.093 | 0.215 | 0.015 | 0.14 | 0.102 | 0.195 | 0.125 | 0.053 | 0.254 | 0.179 | 0.142 | 0.157 | 0.215 | 0.11 | 0.205 | 0.182 | 0.195 | 0.115 | 0.102 | 0.221 | 0.203 | 0.099 | 0.104 | 0.152 | 0.114 |
| EPS
| 4.35 | -5.57 | -8.86 | 61.11 | -8.92 | 0.81 | -13.91 | 120.67 | -12.38 | -5.88 | -7.64 | -2.52 | -5.19 | -12.77 | 12.93 | -18.82 | 21.73 | -21.88 | -3.62 | -3.79 | -0.99 | 8.4 | -14.42 | 12.76 | 2.15 | 1.04 | 42.89 | -8 | 33.39 | 2.55 | 10.27 | 6.44 | 10.17 | 5.63 | 22.6 | 0.87 | 12.56 | 5.1 | 17.52 | 7.61 | 2.89 | 14.41 | 12.39 | 7.32 | 9.86 | 11.96 | 6.3 | 11.97 | 10.49 | 10.85 | 6.45 | 5.42 | 9.58 | 6.87 | 2.44 | 1.72 | 6.13 | 1.51 |
| EPS Diluted
| 4.35 | -5.57 | -8.86 | 61.11 | -8.92 | 0.81 | -13.91 | 120.67 | -12.38 | -5.88 | -7.64 | -2.52 | -5.19 | -12.77 | 12.93 | -18.82 | 21.73 | -21.88 | -3.62 | -3.79 | -0.99 | 8.4 | -14.42 | 12.76 | 2.15 | 1.04 | 42.89 | -8 | 33.39 | 2.55 | 10.27 | 6.44 | 10.17 | 5.63 | 22.6 | 0.87 | 12.56 | 5.1 | 17.52 | 7.61 | 2.89 | 14.41 | 12.39 | 7.32 | 9.86 | 11.96 | 6.3 | 11.97 | 10.49 | 10.85 | 6.45 | 5.42 | 9.58 | 6.87 | 2.44 | 1.72 | 6.13 | 1.51 |
| EBITDA
| 286,005.125 | 126,497.542 | 25,511.627 | 1,563,862.573 | 44,859.831 | 370,205.971 | -75,811.114 | 2,982,782.937 | -114,012.097 | 299,564.033 | 119,565.606 | 342,351.861 | 154,356.069 | -173,017.894 | 830,720.334 | -71,321.896 | 1,052,577.961 | -789,562.413 | 370,251.152 | 186,865.312 | 284,441.822 | 175,532.224 | -116,632.214 | 347,807.728 | 295,624.727 | 316,855.926 | 1,080,766.42 | 182,204.685 | 1,128,106.623 | 290,431.627 | 518,119.772 | 350,382.385 | 457,306.862 | 346,375.896 | 558,891.381 | 287,297.734 | 672,359.837 | 345,119.155 | 656,444.004 | 454,828.163 | 283,195.051 | 478,819.088 | 478,223.874 | 346,395.191 | 419,147.008 | 442,398.391 | 444,321.213 | 366,022.307 | 313,671.655 | 328,773.097 | 196,889.242 | 248,158.418 | 182,140.405 | 194,531.63 | 151,151.951 | 33,504.716 | 167,497.172 | 44,129.005 |
| EBITDA Ratio
| 0.244 | 0.177 | 0.04 | 0.764 | 0.062 | 0.322 | -0.059 | 0.575 | -0.121 | 0.238 | 0.089 | 0.253 | 0.144 | -0.356 | 0.402 | -0.061 | 2.632 | -0.597 | 0.425 | 0.194 | 0.237 | 0.233 | -0.095 | 0.266 | 0.26 | 0.233 | 0.682 | 0.119 | 0.413 | 0.241 | 0.278 | 0.287 | 0.263 | 0.293 | 0.272 | 0.251 | 0.378 | 0.347 | 0.367 | 0.374 | 0.251 | 0.411 | 0.337 | 0.329 | 0.326 | 0.387 | 0.379 | 0.305 | 0.266 | 0.289 | 0.171 | 0.228 | 0.205 | 0.281 | 0.3 | 0.099 | 0.203 | 0.163 |