PT Bank CIMB Niaga Tbk
IDX:BNGA.JK
1780 (IDR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 24,381,896 | 32,074,500 | 47,039,660 | 28,076,236 | 31,408,922 | 27,106,075 | 32,358,937 | 22,708,470 | 26,998,956 | 25,483,722 | 31,427,433 | 31,277,211 | 21,524,396 | 22,873,956 | 9,975,280 | 12,571,751 | 12,161,393 | 12,770,001 |
Short Term Investments
| -13,217,196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 11,164,700 | 32,074,500 | 47,039,660 | 28,076,236 | 31,408,922 | 27,106,075 | 32,358,937 | 22,708,470 | 26,998,956 | 25,483,722 | 31,427,433 | 31,277,211 | 21,524,396 | 22,873,956 | 9,975,280 | 12,571,751 | 12,161,393 | 12,770,001 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,870,515 | 1,564,932 | 0 | 1,159,950 | 980,710 | 2,525,229 | 2,245,350 | 2,024,016 | 1,260,355 |
Inventory
| -50,399,597 | -46,057,008 | -60,448,066 | -40,029,065 | -49,641,989 | -41,874,282 | -46,217,997 | -37,355,860 | -43,602,981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,615,879 | 2,325,895 | 1,742,524 | 906,116 | 680,640 | 391,331 | 7,813,767 |
Total Current Assets
| 11,164,700 | 41,676,726 | 54,411,411 | 33,810,380 | 35,437,179 | 32,786,998 | 35,090,623 | 25,927,009 | 30,165,544 | 28,194,442 | 34,131,336 | 32,983,988 | 27,556,833 | 26,288,234 | 12,500,509 | 14,819,196 | 14,185,409 | 14,030,356 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 6,774,736 | 7,047,668 | 6,622,810 | 6,989,721 | 6,248,281 | 5,453,282 | 5,119,908 | 5,269,347 | 2,947,868 | 2,071,447 | 2,067,918 | 1,660,505 | 1,402,994 | 1,191,857 | 1,258,532 | 1,183,110 | 1,239,177 | 1,226,760 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,074,656 | 2,076,820 | 2,033,222 | 1,765,210 | 1,704,049 | 1,596,278 | 1,540,265 | 1,482,297 | 413,983 | 413,581 | 280,698 | 220,681 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,074,656 | 2,076,820 | 2,033,222 | 1,765,210 | 1,704,049 | 1,596,278 | 1,540,265 | 1,482,297 | 413,983 | 413,581 | 280,698 | 220,681 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 80,381,130 | 65,012,350 | 70,700,345 | 65,142,644 | 34,126,627 | 34,679,656 | 38,021,528 | 27,500,932 | 25,884,564 | 22,323,456 | 19,979,614 | 14,071,157 | 4,519,821 | 6,334,248 | 10,802,722 | 4,116,780 | 17,139,247 | 10,621,889 |
Tax Assets
| -71,531,738 | 1,685,800 | 1,173,614 | 738,427 | 18,458 | 99,863 | 177,849 | 296,499 | 504,578 | 0 | 21,766,834 | 15,510,981 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -8,849,392 | -1,685,800 | -1,173,614 | -738,427 | -18,458 | -99,863 | -177,849 | -296,499 | -504,578 | -24,808,484 | -22,047,532 | -15,731,662 | -5,922,815 | -7,526,105 | -12,061,254 | -5,299,890 | -18,378,424 | -11,848,649 |
Total Non-Current Assets
| 8,849,392 | 74,136,838 | 79,356,377 | 73,897,575 | 42,078,957 | 41,729,216 | 44,681,701 | 34,252,576 | 29,246,415 | 24,808,484 | 22,047,532 | 15,731,662 | 5,922,815 | 7,526,105 | 12,061,254 | 5,299,890 | 18,378,424 | 11,848,649 |
Total Assets
| 334,369,233 | 306,754,299 | 310,786,960 | 280,943,605 | 274,467,227 | 266,781,498 | 266,305,445 | 241,571,728 | 238,849,252 | 233,162,423 | 218,866,409 | 197,412,481 | 166,801,130 | 143,652,852 | 107,104,274 | 103,197,574 | 93,797,189 | 79,891,925 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 279,572 | 188,541 | 236,191 | 557,762 | 633,090 | 595,522 | 566,957 | 636,740 | 726,015 | 614,480 | 453,270 | 422,791 | 353,735 | 220,909 | 1,203,012 | 767,818 | 907,420 | 640,283 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 434,853 | 524,343 | 584,187 | 301,192 | 498,541 | 461,141 | 445,502 | 323,897 | 152,655 | 328,029 | 451,196 | 371,677 | 318,017 | 387,635 | 441,430 | 258,369 | 238,520 | 255,923 |
Deferred Revenue
| 4,998,097 | 5,550,695 | 360,345 | 519,540 | 459,720 | 405,489 | 398,384 | 522,670 | -12,056,389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -714,425 | -712,884 | -820,378 | -858,954 | -1,131,631 | -1,056,663 | -1,012,459 | -960,637 | -878,670 | -942,509 | -904,466 | -794,468 | -671,752 | -608,544 | -1,644,442 | -1,026,187 | -1,145,940 | -896,206 |
Total Current Liabilities
| 3,583,439 | 188,541 | 236,191 | 557,762 | 633,090 | 595,522 | 566,957 | 636,740 | 726,015 | 614,480 | 453,270 | 422,791 | 2,283,462 | 1,327,556 | 1,203,012 | 767,818 | 907,420 | 640,283 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,929,158 | 6,968,804 | 0 | 0 | 0 | 920,299 |
Deferred Revenue Non-Current
| 4,998,097 | 5,550,695 | 360,345 | 519,540 | 459,720 | 405,489 | 398,384 | 522,670 | 538,657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -4,998,097 | -5,550,695 | 9,363,338 | 8,692,785 | 73,238 | 10,117,601 | 16,016,724 | 12,525,673 | 15,894,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,929,158 | -6,968,804 | 0 | 0 | 0 | -920,299 |
Total Non-Current Liabilities
| 8,741,846 | 188,541 | 9,723,683 | 9,212,325 | 11,971,300 | 10,523,090 | 16,415,108 | 13,048,343 | 16,433,325 | 17,588,402 | 17,530,410 | 13,338,531 | 9,929,158 | 6,968,804 | 4,144,072 | 4,117,365 | 3,935,530 | 2,922,726 |
Total Liabilities
| 285,031,862 | 261,478,036 | 267,398,602 | 239,890,554 | 231,173,061 | 227,200,919 | 229,354,449 | 207,364,106 | 210,169,865 | 204,714,729 | 192,979,722 | 174,760,569 | 148,431,639 | 129,812,352 | 95,827,902 | 93,836,346 | 84,661,444 | 71,748,169 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600,600 | 383,012 | 695,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,612,257 | 1,552,420 | 1,552,420 | 1,552,420 | 971,807 | 958,880 |
Retained Earnings
| 36,892,257 | 33,311,417 | 30,668,803 | 27,573,929 | 31,093,235 | 28,140,392 | 25,070,779 | 22,342,245 | 20,260,558 | 19,832,727 | 17,490,296 | 13,207,879 | 8,974,768 | 6,000,419 | 3,672,052 | 2,544,730 | 1,856,176 | 1,484,645 |
Accumulated Other Comprehensive Income/Loss
| 3,754,877 | 3,484,225 | 4,315,089 | 5,073,135 | 3,793,228 | 3,043,796 | 3,476,531 | 3,218,852 | -600,600 | -383,012 | -695,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,933,153 | 6,783,991 | 6,780,973 | 6,779,618 | 6,780,171 | 6,783,129 | 6,790,548 | 7,320,122 | 7,406,384 | 7,406,276 | 7,384,988 | 7,747,637 | 7,441,999 | 6,005,907 | 5,985,935 | 5,205,317 | 1,827,873 | 5,695,336 |
Total Shareholders Equity
| 49,192,544 | 45,191,890 | 43,377,122 | 41,038,939 | 43,278,891 | 39,579,574 | 36,950,115 | 34,206,804 | 28,678,599 | 28,446,960 | 25,792,028 | 22,567,773 | 18,302,607 | 13,767,417 | 11,210,407 | 9,302,467 | 9,081,875 | 8,138,861 |
Total Equity
| 49,337,371 | 45,276,263 | 43,388,358 | 41,053,051 | 43,294,166 | 39,580,579 | 36,950,996 | 34,207,622 | 28,679,387 | 28,447,694 | 25,886,687 | 22,651,912 | 18,369,491 | 13,840,500 | 11,276,372 | 9,361,228 | 9,135,745 | 8,143,756 |
Total Liabilities & Shareholders Equity
| 334,369,233 | 306,754,299 | 310,786,960 | 280,943,605 | 274,467,227 | 266,781,498 | 266,305,445 | 241,571,728 | 238,849,252 | 233,162,423 | 218,866,409 | 197,412,481 | 166,801,130 | 143,652,852 | 107,104,274 | 103,197,574 | 93,797,189 | 79,891,925 |