PT Metropolitan Land Tbk

IDX:MTLA.JK

426 (IDR) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 618,103689,990742,319666,472622,366550,529756,141613,108673,190751,835652,366435,496441,514431,498492,110359,450319,853419,538727,634231,491.926212,205.259272,063.407338,464.403316,934.911414,553.339564,637.13462,939.49233,784.455244,880.454270,635.702310,437.081205,030.141209,826.199201,191.902216,358.346190,858.992225,543.088166,095.814302,173.032194,346.731315,299.598211,216.373382,391.421385,196.38189,328.139159,874.207229,996.114164,350.394327,302.391
Short Term Investments 134,97285,312102,470101,462126,217155,651137,962138,902164,200163,569167,311167,206130,576104,650104,607106,702130,15594,636149,16090,435.07590,422.01279,364.142201,710.843000210,836.55134,276.0690,270.57968,171.48759,991.79700000000000044,325.47944,304.1144,238.685052,067.6710
Cash and Short Term Investments 753,075775,302844,789767,934748,583706,180894,103752,010837,390915,404819,677602,702572,090536,148596,717466,152450,008514,174876,794321,927.001302,627.271351,427.549540,175.246316,934.911414,553.339564,637.13462,939.49233,784.455244,880.454270,635.702310,437.081205,030.141209,826.199201,191.902216,358.346190,858.992225,543.088166,095.814302,173.032194,346.731315,299.598211,216.373382,391.421429,521.859233,632.249204,112.892229,996.114216,418.065327,302.391
Net Receivables 176,594242,026198,273142,206152,348141,813160,907214,197217,597227,930198,439461,156255,239319,353135,072163,568134,672158,831105,227179,013.287279,504.947160,575.917163,676209,082.216202,189.747157,497.489288,230.276146,171.857184,652.099183,255.62187,118.481243,279.302255,482.94224,952.15224,864.84292,271.4290,090.787296,543.145324,037.076245,964.173282,048.685211,954.188158,314.949167,275.515-44,304.11117,401.6987,936.64368,754.786137,052.251
Inventory 3,077,4432,953,4092,929,5133,022,2683,082,5732,736,0302,707,8832,405,7292,402,6042,359,7832,307,0732,385,7192,374,7732,363,1312,332,4002,348,4902,336,0342,401,8802,312,0052,156,261.5782,008,489.0841,947,531.3681,964,564.2971,644,639.7331,660,796.7211,604,988.1781,703,033.3061,608,328.091,587,894.481,583,310.6191,625,983.4951,583,321.5661,545,140.4271,550,013.0131,502,645.4531,401,963.691,340,368.4571,277,900.1681,177,104.0531,121,055.6311,036,401.819888,159.702887,812.528809,905.751804,626.118815,330.415802,095.5551,044.751,813.339
Other Current Assets -929,669-3,970,737-3,972,575-3,932,408-3,983,504-3,584,023-3,762,893275,632302,126276,266259,520543,006306,221350,380299,734397,264372,215367,216301,955369,195.2438,835.98274,094.211270,838.389268,212.624287,006.687236,456.799379,063.155194,125.73226,362.868239,010.002236,100.614296,992.633322,288.499285,210.975293,087.3180.001-0.001339,657.293368,410.66290,997.054-0.001-0.001197,449.3120.002181,905.172-0.001129,925.11113,231.222-0.001
Total Current Assets 4,070,3583,996,5673,993,6273,982,6004,058,3493,690,8753,806,2903,433,3713,542,1203,551,4533,386,2703,531,4273,253,0843,249,6593,228,8513,211,9063,158,2573,283,2703,490,7542,847,383.7792,749,952.3352,573,053.1282,775,577.9322,229,787.2682,362,356.7472,406,082.1072,545,035.9512,036,238.2752,059,137.8022,092,956.3232,172,521.192,085,344.342,077,255.1252,036,415.892,012,091.1171,885,094.0831,856,002.3311,783,653.2751,847,687.7451,606,399.4161,633,750.1011,311,330.2621,467,653.2611,406,703.1271,175,859.4291,136,844.9961,162,016.779399,448.823466,167.98
Non-Current Assets:
Property, Plant & Equipment, Net 789,479802,5861,703,186770,252768,973771,443712,719674,842636,420642,593607,049540,490523,149494,619497,402486,831381,443380,741385,178359,102.702361,627.279369,288.014366,199.466381,558.002490,337.387428,152.243464,239.332433,729.84469,954.067384,574.433396,482.733380,496.343367,599.952367,259.041371,372.525359,368.626350,754.571334,089.811328,796.688311,485.626320,081.053288,623.005272,650.495218,487.775209,313.236181,773.718182,135.334248,173.698168,815.842
Goodwill 0000000000000000000000000000000000000000000000000
Intangible Assets 0000000000000000000000000000000000000000000000000
Goodwill and Intangible Assets 01,489,2371,179,4771,469,7101,516,19675,89957,9510001,318,0711,551,5991,473,4391,376,9991,284,4521,430,8871,429,4921,415,5311,520,1801,446,892.6191,416,555.781,426,000.7581,527,645.276-375,598.295-377,675.506-282,396.379-73,851.257-47,629.763-49,389.316-70,425.838-51,222.90400000000-63,231.751-62,323.7590-44,576.6011,032,657.296880,671.708729,476.572-67,409.78400
Long Term Investments 029,246250,918-22,077-46,605-75,899-57,951-58,225-82,963142,905142,171-84,839-47,42213,849136,562-20,578-4,32729,479-48,07732,559.37729,279.30913,711.813-106,133.77375,598.295377,675.506282,396.37973,851.25747,629.76349,389.31670,425.83851,222.9040000000063,231.75162,323.759044,576.6018,241.8948,078.7079,347.99267,409.78400
Tax Assets 1,7771,7771,7773,0003,0003,0003,000353353353353812812812812380380380380287212.902237.593277.414246.82319.559313.818247.093796.024701.182545.422260.8862,675.3383,162.3343,004.7513,401.2222,813.4112,800.9383,665.2171,776.341,037.7372,226.042792.016513.009724.415650.963652.264616.18801,021.375
Other Non-Current Assets 2,472,945984,24091,726707,511683,7732,234,9752,213,8862,519,2622,560,1762,309,829955,634828,365830,203790,888784,404770,492845,740764,000758,949688,976.775666,669.854652,885.994630,396.4222,317,466.2212,159,316.531,998,936.5971,864,307.81,704,766.751,564,786.4281,508,870.911,363,264.4641,331,453.5531,319,188.6191,290,924.3191,233,877.7141,177,989.7161,135,137.9981,093,817.3151,072,456.971,083,654.5831,037,610.2921,137,331.3271,093,667.4063,947.8654,153.4132,804.936670,984.848-248,173.6981,145,387.417
Total Non-Current Assets 3,264,2013,307,0863,227,0842,928,3962,925,3373,009,4182,929,6053,136,2323,113,9863,095,6803,023,2782,836,4272,780,1812,677,1672,703,6322,668,0122,652,7282,590,1312,616,6102,527,818.4732,474,345.1242,462,124.1722,418,384.8082,699,271.0432,649,973.4762,427,402.6582,328,794.2252,139,292.6142,035,441.6771,893,990.7651,760,008.0831,714,625.2341,689,950.9051,661,188.1111,608,651.4611,540,171.7531,488,693.5071,431,572.3431,403,029.9981,396,177.9461,359,917.3871,426,746.3481,366,830.911,264,059.2451,102,868.027924,055.482853,736.37248,173.6981,315,224.634
Total Assets 7,334,5597,303,6537,220,7116,910,9966,983,6866,700,2936,735,8956,569,6036,656,1066,647,1336,409,5486,367,8546,033,2655,926,8265,932,4835,879,9185,810,9855,873,4016,107,3645,375,202.2525,224,297.4595,035,177.35,193,962.744,929,058.3115,012,330.2234,833,484.7654,873,830.1764,175,530.8894,094,579.4793,986,947.0883,932,529.2733,799,969.5743,767,206.033,697,604.0013,620,742.5783,425,265.8363,344,695.8383,215,225.6183,250,717.7433,002,577.3622,993,667.4882,738,076.612,834,484.1712,670,762.3722,278,727.4562,060,900.4782,015,753.1491,840,626.4521,781,392.614
Liabilities & Equity:
Current Liabilities:
Account Payables 81,784124,08587,96475,37467,67291,05996,07671,22952,52479,72464,68011,5717,44810,07747,06310,3988,38030,44147,49311,906.64612,614.82812,957.25758,164.61613,325.09815,459.27217,674.28844,340.01917,215.79719,857.19620,217.73418,172.98610,781.74513,643.33532,708.90128,342.25433,851.40751,329.7332,396.51138,631.65239,019.7655,471.47979,278.34594,266.88520,916.48722,107.99421,330.69936,686.02221,232.57220,084.178
Short Term Debt 359,717489,445520,100408,171383,670310,227486,020541,375560,900523,087422,953528,675434,255492,512590,234518,974445,228337,063527,368348,182.145438,509.456257,653.913362,516.039333,833.333405,118.12303,333.333562,169.201601,639.023593,334.412535,296.778516,611.111573,690.217549,099.999472,099.999445,849.998451,999.999369,249.999326,999.999398,749.998286,749.999251,249.999168,499.999276,999.999255,249.999157,999.99963,153.79671,229.99900
Tax Payables 22,13522,17721,62126,82824,24524,42937,46164,09360,24559,87859,80194,68563,73453,20729,18549,11029,65631,70653,73220,223.28427,914.84523,737.33838,469.87325,455.18531,252.1625,239.07566,927.61529,194.24129,342.29832,327.27451,826.80536,335.19745,584.02440,335.83752,371.36239,258.20947,891.8139,235.84248,797.04832,204.96841,505.86932,942.77331,479.45230,698.04133,274.80821,063.62226,646.265020,129.999
Deferred Revenue 1,369,875778,629689,666550,296806,693678,510640,461660,939847,921000646,109479,5160000000452,777.7780000000000000298,674.854326,551.122328,336.30200301,421.275258,709.4980299,774.8610166,606.762000
Other Current Liabilities -359,717166,212240,494281,446348,139194,020214,972224,483177,8191,011,909903,5291,006,686175,884169,949588,227646,992617,708725,390683,034608,491.584444,250.130.275481,201.155260,491.153316,883.121313,402.499404,039.788329,603.823309,975.193275,142.463302,495.203303,989.111341,310.521371,236.734392,666.4740.001-0.001-0.002314,693.934264,162.4280.0010.001275,698.85-0.001212,879.055-0.001180,487.231235,526.549192,268.657
Total Current Liabilities 1,451,6591,558,3711,538,2241,315,2871,606,1741,273,8161,437,5291,498,0261,639,1641,614,7201,391,1621,546,9321,263,6961,152,0541,225,5241,176,3641,071,3161,092,8941,257,895968,580.375895,374.414723,389.223901,881.81607,649.584737,460.513634,410.121,010,549.008948,458.643923,166.801830,656.975837,279.3888,461.073904,053.855876,045.634866,858.726784,526.261747,130.85687,732.81752,075.584589,932.187608,142.754506,487.843646,965.734575,941.346392,987.048251,091.256288,403.252256,759.121212,352.835
Non-Current Liabilities:
Long Term Debt 475,506446,984413,184425,746414,074459,439425,835333,563371,672433,523482,959467,210541,688522,972501,588580,117661,950724,553855,780635,802.409597,520.261649,541.818701,340.803748,263.983792,590.853827,883.948627,023.986442,572.948459,974.484472,922.762503,735.514470,842.293462,871.224485,251.475482,558.509424,359.695415,159.679390,500.491415,658.536434,425.709454,245.114355,323.951365,264.014346,131.53189,304.774118,591.60697,285.35569,500136,999.999
Deferred Revenue Non-Current 734,07466,971701,57256,91249,53610,89950,48349,28949,47648,98256,48044,74243,90042,18448,97750,83270,50274,03774,01289,685.69190,271.80881,799.23591,064.468251,756.189245,537.977213,303.575181,439.253107,554.61878,721.46373,285.72352,991.8855,322.70355,185.57232,623.58136,276.18845,622.88235,691.89330,623.21537,296.67129,103.32431,662.47523,661.33324,421.8631,070.61343,770.4256,931.34247,590.676023,949.41
Deferred Tax Liabilities Non-Current 9,0149,0149,0146,0566,0566,0566,0565,9245,9245,9245,9243,9673,9673,9673,9673,8653,8653,8653,8654,411.444,416.0064,123.4683,628.2714,093.9343,647.9173,415.313,250.482,671.7782,092.0281,901.732,006.5271,252.4761,083.3161,455.5751,181.10122,109.543-30,271.84320,725.945365.489-137,759.27461,820.16833,362.162-18,418.99-101,035.65730,016.19529,359.998-36,960.0102,685.007
Other Non-Current Liabilities -612,84453,669-590,42565,03660,13195,61761,32054,35458,11264,27066,84963,45366,14372,83475,49061,37462,23966,38865,96159,904.09458,871.49462,044.5257,284.98166,189.40361,531.33656,873.2752,215.20343,055.23441,227.87939,657.97934,113.52228,032.94128,066.42326,776.90720,651.329-0.00151,943.3180.0018,185.187175,716.857-0.001-0.00151,496.244134,603.9810.0010.00165,614.268-69,500-0.001
Total Non-Current Liabilities 605,750576,638533,345553,750529,797572,011543,694443,130485,184552,699612,212579,372655,698641,957630,022696,188798,556868,843999,618789,803.634751,079.569797,509.041853,318.5231,070,303.5091,103,308.0831,101,476.103863,928.922595,854.578582,015.854587,768.194592,847.443555,450.413547,206.535546,107.538540,667.127492,092.119472,523.047441,849.652461,505.883501,486.616547,727.756412,347.445422,763.128410,770.467263,091.39204,882.947173,530.28969,500163,634.415
Total Liabilities 2,057,4092,135,0092,071,5691,869,0372,135,9711,845,8271,981,2231,941,1562,124,3482,167,4192,003,3742,126,3041,919,3941,794,0111,855,5461,872,5521,869,8721,961,7372,257,5131,758,384.0091,646,453.9831,520,898.2641,755,200.3331,677,953.0931,840,768.5961,735,886.2231,874,477.931,544,313.2211,505,182.6551,418,425.1691,430,126.7431,443,911.4861,451,260.391,422,153.1721,407,525.8531,276,618.381,219,653.8971,129,582.4621,213,581.4671,091,418.8031,155,870.51918,835.2881,069,728.862986,711.813656,078.438455,974.203461,933.541362,496.889375,987.25
Equity:
Preferred Stock 09,56907,4097,4099,4099,4096,3358,3358,3358,33511,03911,18413,20730,20723,27623,27623,27623,27619,798.98519,806.50921,977.59418,72132,956.36229,580.87226,205.38122,829.89113,075.31613,075.31613,075.3169,373.1526,437.2866,437.2866,437.2862,168.164000842.3650000000000
Common Stock 765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,513765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633765,512.633757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3757,933.3
Retained Earnings 3,859,4513,749,5503,759,7753,642,8683,477,0533,491,1893,423,0213,296,4033,205,4273,156,1793,094,7802,925,2442,807,2852,829,9432,779,1912,698,4932,644,6152,616,2092,561,1442,327,441.4462,284,646.0562,227,207.8072,148,129.3211,968,764.2821,900,792.2631,824,441.5731,735,791.3421,435,840.2831,396,096.8021,392,025.2851,326,685.821,223,906.9891,185,616.7861,146,932.7761,081,840.5411,018,206.5191,020,976.6982,918.546933,795.288849,774.362783,463.348770,637.504717,113.124639,876.761582,386.66568,289.122519,635.708447,107.425379,876.544
Accumulated Other Comprehensive Income/Loss -7,569-9,569-9,569-7,409-7,409-9,409-9,409-6,335-8,335-8,335-8,335-11,039-11,184-13,207-30,207-23,276-23,276-23,276-23,276-19,798.985-19,806.509-21,977.594-18,721-32,956.362-29,580.872-26,205.381-22,829.891-13,075.316-13,075.316-13,075.316-9,373.152-6,437.286-6,437.286-6,437.286-2,168.1642,895.1262,895.1262,895.126-842.3653,158.3193,158.3193,158.052,895.1262,497.7882,103.41,709.012000
Other Total Stockholders Equity 257,964248,395257,964250,555250,555248,555248,555251,629249,629249,629249,629246,925246,780244,757244,757251,688249,688249,688249,688253,164.536253,157.012248,985.927252,242.554238,007.159241,382.649242,758.14246,133.63255,888.205255,888.205253,888.205257,590.369260,526.235260,526.235258,526.235262,795.357264,963.52244,878.288242,878.288245,773.414242,878.288242,878.288240,878.288240,878.288240,878.288240,878.288238,878.288239,192.913237,878.288237,878.287
Total Shareholders Equity 4,875,3594,763,4584,773,6834,658,9364,493,1214,505,2574,437,0894,313,5454,220,5694,171,3214,109,9223,937,6823,819,5783,840,2133,789,4613,715,6943,659,8163,631,4103,576,3453,346,118.6153,303,315.7013,241,706.3673,165,884.5082,972,284.0742,907,687.5452,832,712.3462,747,437.6052,457,241.1212,417,497.642,411,426.1232,349,788.8222,249,945.8572,211,655.6542,170,971.6442,110,148.5312,051,577.7982,026,683.3141,986,625.261,937,502.0021,853,744.2691,787,433.2551,772,607.1421,718,819.8381,641,186.1371,583,301.6481,566,809.7221,516,761.9211,442,919.0131,375,688.131
Total Equity 5,277,1505,168,6445,149,1425,041,9594,847,7154,854,4664,754,6724,628,4474,531,7584,479,7144,406,1744,241,5504,113,8714,132,8154,076,9374,007,3663,941,1133,911,6643,849,8513,616,818.2433,577,843.4763,514,279.0363,438,762.4073,251,105.2183,171,561.6273,097,598.5422,999,352.2462,631,217.6682,589,396.8242,568,521.9192,502,402.532,356,058.0882,315,945.642,275,450.8292,213,216.7252,148,647.4562,125,041.9412,085,643.1562,037,136.2761,911,158.5591,837,796.9781,819,241.3221,764,755.3091,684,050.5591,622,649.0181,604,926.2751,553,819.6081,478,129.5631,405,405.364
Total Liabilities & Shareholders Equity 7,334,5597,303,6537,220,7116,910,9966,983,6866,700,2936,735,8956,569,6036,656,1066,647,1336,409,5486,367,8546,033,2655,926,8265,932,4835,879,9185,810,9855,873,4016,107,3645,375,202.2525,224,297.4595,035,177.35,193,962.744,929,058.3115,012,330.2234,833,484.7654,873,830.1764,175,530.8894,094,579.4793,986,947.0883,932,529.2733,799,969.5743,767,206.033,697,604.0013,620,742.5783,425,265.8363,344,695.8383,215,225.6183,250,717.7433,002,577.3622,993,667.4882,738,076.612,834,484.1712,670,762.3722,278,727.4562,060,900.4782,015,753.14901,781,392.614