PT Trias Sentosa Tbk

IDX:TRST.JK

498 (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 Q22012 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 30,44123,25845,88847,79069,69256,95741,06330,803.7928,067.05137,730.40639,844.8231,832.99925,992.54927,625.73133,359.58326,699.46930,115.76440,942.4727,763.3548,627.70663,111.05274,464.257123,688.905141,041.792158,974.114156,288.49135,033.3935,355.24732,479.44423,448.17553,522.2169,569.74166,577.37141,790.55973,794.48455,600.53656,379.91757,475.389102,528.69651,480.352,567.00449,893.78646,831.44746,821.1436,937.1643,985.46844,289.30854,633.14127,534.15840,807.311
Short Term Investments 1,6420000000000000000000000000000000000000000000000000
Cash and Short Term Investments 30,44123,25845,88847,79069,69256,95741,06330,803.7928,067.05137,730.40639,844.8231,832.99925,992.54927,625.73133,359.58326,699.46930,115.76440,942.4727,763.3548,627.70663,111.05274,464.257123,688.905141,041.792158,974.114156,288.49135,033.3935,355.24732,479.44423,448.17553,522.2169,569.74166,577.37141,790.55973,794.48455,600.53656,379.91757,475.389102,528.69651,480.352,567.00449,893.78646,831.44746,821.1436,937.1643,985.46844,289.30854,633.14127,534.15840,807.311
Net Receivables 728,898697,545608,338627,247618,883664,171692,164736,549801,919867,252741,166683,772794,950.265744,724.696633,466.124685,188.096759,619.728741,751.806631,248.535685,666.496669,315.394663,896.914611,663.755672,963.763647,150.426595,082.818522,873.506522,699.212536,222.975522,007.994504,450.977468,344523,802.374503,332.449481,007.638587,429.455558,762.562585,907.22568,834.901620,834.932688,067.295613,002.972587,140.431521,989.376462,775.785419,319.521338,909.5010413,079.111376,346.405
Inventory 851,451792,968808,724909,5471,005,0781,017,0471,188,5141,155,863.8811,090,292.887907,261.99909,936.206898,860.984942,470.126824,026.54659,317.027732,485.345677,155.38786,682.881721,238.224778,404.312723,612.59686,611.42747,525.281725,091.128644,378.81612,942.937630,688.428631,980.948636,127.969629,336.596621,015.089599,399.138545,429.038490,652.615581,817.477666,408.62530,861.722519,458.097509,899.016561,565.484574,022.671486,625.524558,872.7534,819.795383,525.626390,442.884380,896.443449,172.948381,987.176343,665.496
Other Current Assets 15,89483,35821,55512,78241,09736,50748,053146,373.803172,460.187151,359.204123,296.6236,541.9224,295.7219,235.32510,942.36414,453.3595,237.36,953.91414,247.7414,870.8756,503.1977,327.2711,272.6185,555.4926,124.0798,727.0221,131.7014,244.0985,795.967,079.0621,011.6156,832.99320,235.0727,549.4191,147.11914,579.61913,072.9348,689.9831,030.3025,887.1116,731.6064,361.8581,612.53110,904.91629,207.4149,918.948413,279.485036,413.71814,023.013
Total Current Assets 1,626,6841,637,4561,484,5051,616,0391,744,9121,804,0532,006,8122,069,590.4742,092,739.1241,963,603.61,814,243.6491,739,553.5251,767,708.6611,605,612.2921,337,085.0981,458,826.2691,472,128.1721,576,331.0711,394,497.851,517,569.3881,462,542.2341,432,299.8611,494,150.5591,544,652.1751,456,627.431,373,041.2681,189,727.0251,194,279.5051,210,626.3481,181,871.8261,179,999.8921,144,145.8711,156,043.8551,043,325.0431,137,766.7181,324,018.2291,159,077.1351,171,530.691,182,292.9151,239,767.8261,321,388.5761,153,884.141,194,457.1091,114,535.228912,445.985863,666.82838,465.235927,391.517859,014.163774,842.225
Non-Current Assets:
Property, Plant & Equipment, Net 3,511,2193,438,3263,402,5923,493,0123,410,3363,387,6493,483,0343,407,334.263,232,739.8062,844,581.4662,717,100.5092,737,210.7472,780,503.1732,758,256.3132,748,561.9372,855,140.7712,771,822.2983,215,957.0752,784,760.1532,778,673.4492,721,405.2162,674,982.1822,535,555.9292,244,665.6322,150,328.2882,059,480.9691,992,196.9581,975,761.71,937,704.4671,966,266.4942,025,462.7021,933,586.2331,972,463.5922,005,100.0412,101,159.7622,279,409.1962,107,983.1482,059,217.3031,980,022.8811,943,815.21,942,573.9191,841,842.1521,991,932.3541,836,557.6671,569,286.9731,452,011.2181,266,886.9991,243,443.0451,255,299.3121,227,143.452
Goodwill 00000000000000000000000000000000000000000000000000
Intangible Assets 000000000000000000000000000000000000000000000001,835.58500
Goodwill and Intangible Assets 000000000000000000000000000000000000000000000001,835.58500
Long Term Investments 147,490140,185130,620125,724118,257122,000123,79195,240.46490,819.50485,999.67885,009.44581,986.82578,302.98980,673.47685,810.70293,241.19494,609.655111,026.34398,128.119128,734.89396,827.36994,565.37894,784.68790,488.7387,436.58483,478.396000000000000000000000000
Tax Assets 00000000000000000000000000000000000000000000000000
Other Non-Current Assets 40,85732,74327,13927,62874,44866,929163,43643,353.00121,009.53212,519.33812,478.3541,087.8617,262.24356,764.27851,844.65170,483.07392,348.659164,228.22671,636.766125,398.542115,954.551139,686.916160,410.412170,841.917185,779.209153,125.148150,981.953112,091.975121,515.869103,768.04685,133.631194,264.025160,430.39155,834.008118,433.01994,617.1170,037.564106,786.16898,969.69976,958.24276,464.37190,307.17974,530.04259,013.41828,162.73783,287.45482,776.805-1,245,278.63124,954.21389,268.838
Total Non-Current Assets 3,699,5663,611,2543,560,3513,646,3643,603,0413,576,5783,770,2613,545,927.7253,344,568.8422,943,100.4832,814,588.3032,860,285.4322,876,068.4052,895,694.0672,886,217.293,018,865.0392,958,780.6123,491,211.6442,954,525.0383,032,806.8842,934,187.1362,909,234.4762,790,751.0282,505,996.2782,423,544.0812,296,084.5132,143,178.9112,087,853.6762,059,220.3362,070,034.5412,110,596.3332,127,850.2582,132,893.9822,160,934.052,219,592.7822,374,026.3062,178,020.7122,166,003.4712,078,992.582,020,773.4422,019,038.2911,932,149.3312,066,462.3961,895,571.0851,597,449.711,535,298.6721,349,663.8041,245,278.631,380,253.5251,316,412.29
Total Assets 5,326,2505,248,7105,044,8565,262,4035,347,9535,380,6315,777,0735,615,518.1995,437,307.9664,906,704.0824,628,831.9524,599,838.9584,643,777.0664,501,306.364,223,302.3884,477,691.3084,430,908.7845,067,542.7154,349,022.8884,550,376.2724,396,729.374,341,534.3374,284,901.5874,050,648.4543,880,171.5113,669,125.783,332,905.9363,282,133.1813,269,846.6843,251,906.3673,290,596.2243,271,996.1293,288,937.8373,204,259.0923,357,359.53,698,044.5363,337,097.8473,337,534.163,261,285.4953,260,541.2693,340,426.8673,086,033.4713,260,919.5053,010,106.3132,509,895.6952,398,965.4922,188,129.0392,247,012.432,239,267.6882,091,254.515
Liabilities & Equity:
Current Liabilities:
Account Payables 343,648390,526325,756410,975480,203406,969529,993539,295.934657,864.993586,091.865512,779.255567,189.82711,175.167600,457.225433,866.428485,136.896528,943.677527,608.718466,998.602507,715.86428,026.96462,771.742486,043.452476,606.517483,828.444386,550.637384,189.886399,140.049422,424.733415,508.872365,124.448471,621.883348,999.966272,187.002265,387.62530,193.862434,995.129383,765.758365,444.351459,507.578497,164.353456,723.731373,067.811409,919.265308,653.535355,732.918208,965.232312,386.347342,964.965274,755.745
Short Term Debt 1,287,6991,220,8171,154,3721,129,7381,183,6451,113,4441,436,0411,367,674.4991,126,836.402982,557.655954,037.593799,789.309709,250.803674,149.422659,590.862685,192.212727,947.756865,520.755722,167.109805,393.61750,253.634705,132.751742,547.341713,128.287608,039.11587,728.483529,681.009475,918.154448,434.541428,539.842497,222.346417,651.169541,348.502501,225.233551,899.511485,051.718434,168.467496,900.814544,316.519517,948.674509,028.474511,098.299634,442.109479,781.701378,425.095287,818.432387,818.0040327,085.546228,568.764
Tax Payables 4,7535,8791,3128,9242,7596,3974,4286,818.5086,537.7395,282.2791,470.4326,320.4341,489.291,761.8671,011.0372,278.772777.019594.102979.158729.869427.859728.4051,844.4851,626.252397.0642,498.9011,981.051,913.0561,274.6331,170.0892,096.792273.107299.1365,590.5481,851.3472,203.971,477.5221,814.2833,335.7576,696.3852,878.9156,402.3956,254.475,183.4694,892.9163,882.5854,452.11901,803.5962,159.112
Deferred Revenue 1,3962,5161,19951395845576743.4171,430.9212,128.1382,255.572,324.627903.4245,336.366000000000000000000000000000000000000
Other Current Liabilities 74,20977,07477,76269,14871,29580,97954,00268,541.313126,080.05491,972.82478,162.249105,459.03951,516.69263,456.93170,133.19449,497.23470,934.891118,272.325111,208.616117,353.904122,095.87116,308.93285,484.09754,272.60137,419.61857,302.52954,550.17640,505.51250,340.30444,284.74447,432.5238,491.79541,828.02948,604.08952,249.59350,443.3450,766.54452,116.94445,414.92241,859.21670,864.76451,070.99437,563.76548,173.89650,538.35273,945.21246,546.613399,729.64352,178.74931,434.359
Total Current Liabilities 1,706,9521,690,9331,559,0891,610,3741,735,2381,602,2372,020,6121,976,255.1631,912,212.371,662,750.4831,547,234.6671,474,762.7941,472,846.0851,343,399.9451,163,590.4841,219,826.3431,327,826.3241,511,401.7991,300,374.3271,430,463.3741,300,376.4641,284,213.4251,314,074.891,244,007.4051,129,287.1711,031,581.649968,421.072915,563.714921,199.578888,333.458909,779.314927,764.847932,176.497822,016.324869,536.7241,065,688.92919,930.14932,783.516955,175.7931,019,315.4681,077,057.5911,018,893.0241,045,073.685937,874.863737,616.981717,496.563643,329.85712,115.99722,229.26534,758.869
Non-Current Liabilities:
Long Term Debt 685,620729,731735,935771,559788,535855,967713,406687,100.611722,762.02516,506.318424,773.665503,967.553517,317.532566,959.374582,615.993661,144.121602,220.493725,605.788639,187.233655,421.02655,234.807586,948.412472,515.607233,545.875255,482.151258,949.751112,995.253129,454.061128,679.297140,577.533148,278.772160,641.407158,387.8171,635.767199,253.508226,833.627230,303.506231,018.301259,365.394273,566.851307,312.773206,645.417242,098.572270,652.472214,791.859130,087.2857,816.857013,475.01115,658.284
Deferred Revenue Non-Current 4,28006,14000000000726,847.521769,984.021567,019.38367,222.009342,112.69491,208.189468,876.43382,707.108477,730.238339,482.366391,831.238559,961.511738,283.417622,179.469507,375.921591,531.137522,300.721505,422.903469,448.386480,695.615458,315.244462,692.393335,419.724340,700.819502,648.594376,492.611393,735.607406,530.076491,219.015487,432.172572,175.974537,453.937469,871.2391,948.242361,730.979437,436.5580488,880.319319,277.454
Deferred Tax Liabilities Non-Current 188,474175,356165,704133,726133,273135,377144,440133,793.087123,066.942131,461.246136,533.281136,164.055133,124.417140,627.894143,619.288167,072.298163,462.752198,647.256167,271.371179,958.212183,563.42189,124.843196,113.675217,905.512214,205.934207,953.448209,344.506223,303.421236,757.074234,022.795233,372.407270,316.401269,268.275266,356.744277,332.804285,763.359262,367.479255,912.664243,865.4212,670.386211,447.881189,000.639227,957.412149,177.256147,089.919151,733.087151,529.8220167,695.181168,388.772
Other Non-Current Liabilities 54,24155,31453,57147,02146,83949,53250,05765,156.88259,766.37760,434.52257,602.285-662,508.26-705,774.287-501,788.365-300,555.821-275,273.492-425,548.743-402,216.283-314,978.087-413,064.903-274,721.913-327,957.176-495,148.712-666,671.803-552,165.381-439,375.803-524,955.529-452,515.826-437,592.031-400,728.922-413,885.067-399,766.901-405,792.628-280,245.477-286,385.045-459,343.677-333,812.586-351,347.777-365,144.351-451,789.037-449,021.17-536,913.967-501,341.241-434,457.91635,481.663-327,663.594-404,976.5070-459,966.234-291,335.204
Total Non-Current Liabilities 932,615960,401961,350952,306968,6471,040,876907,903886,050.581905,595.338708,402.086618,909.231704,470.869714,651.683772,818.282792,901.47895,055.617831,342.69990,913.191874,187.624900,044.567903,558.681839,947.317733,442.081523,063539,702.173534,903.317388,915.366422,542.377433,267.243443,319.791448,461.726489,506.15484,555.84493,166.758530,902.086555,901.903535,351.01529,318.795544,616.519525,667.214557,171.657430,908.063506,168.68455,243.051399,311.684315,887.756191,806.730210,084.277211,989.305
Total Liabilities 2,639,5672,651,3342,520,4392,562,6802,703,8852,643,1132,928,5152,862,305.7432,817,807.7082,371,152.5682,166,143.8982,179,233.6642,187,497.7682,116,218.2271,956,491.9532,114,881.962,159,169.0142,502,314.992,174,561.9512,330,507.9422,203,935.1442,124,160.7422,047,516.9711,767,070.4051,668,989.3441,566,484.9661,357,336.4391,338,106.0921,354,466.8211,331,653.2491,358,241.041,417,270.9971,416,732.3371,315,183.0821,400,438.811,621,590.8231,455,281.151,462,102.3111,499,792.3121,544,982.6831,634,229.2481,449,801.0881,551,242.3651,393,117.9141,136,928.6651,033,384.319835,136.58712,115.99932,313.537746,748.173
Equity:
Preferred Stock 00000000000000000000000000000000000000000000000000
Common Stock 280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800280,800
Retained Earnings 1,104,5441,118,1571,111,9751,257,2661,284,5791,368,3371,370,5641,385,122.7961,332,399.7171,342,110.4241,290,685.7121,247,639.311,258,896.9191,189,311.681,148,366.1441,119,009.7921,121,754.3191,091,480.6721,093,762.3911,092,798.341,074,709.9741,073,365.6761,062,851.8561,030,637.7321,022,885.111,012,598.951999,422.237977,627.458974,768.439983,952.058976,262.555970,247.652958,634.846962,803.539957,507.688950,735.014944,667.22951,458.488947,245.578969,777.847959,302.061954,580.815932,201.101922,111.228917,334.613935,771.636928,315.549964,955.038940,506.569978,273.74
Accumulated Other Comprehensive Income/Loss 1,044,461936,388890,253913,802836,128845,407957,560882,126.589812,764.566726,494.252711,438.618725,639.853753,088.377755,623.327677,456.805799,778.099701,045.0961,025,236.17639,232.922679,278.114674,791.599696,287.641727,028.57805,477.127740,749.638640,775.821608,465.35598,717.721572,929.514569,619.15589,410.719517,795.57546,888.744560,590.562633,731.092761,036.789572,467.568559,291.451444,524.902381,098.829382,213.648317,969.658413,794.129331,195.26194,950.50767,127.6270000
Other Total Stockholders Equity 79,88292,88279,88279,88279,88279,88279,88279,881.9179,881.9179,881.9179,881.9179,881.9179,881.9179,881.9189,881.9189,881.9188,881.9188,881.9188,881.9187,881.9187,881.9187,881.9187,881.9186,881.9186,881.9186,881.9186,881.9186,881.9186,881.9185,881.9185,881.9185,881.9185,881.9184,881.9184,881.9183,881.9183,881.9183,881.9188,922.70383,881.9183,881.9182,881.9182,881.9182,881.9179,881.9181,881.91143,876.911-1,245,755.03885,647.58185,432.602
Total Shareholders Equity 2,509,6872,428,2272,362,9102,531,7502,481,3892,574,4262,688,8062,627,931.2962,505,846.1942,429,286.5862,362,806.242,333,961.0732,372,667.2062,305,616.9172,196,504.8592,289,469.8012,192,481.3252,486,398.7522,102,677.2232,140,758.3652,118,183.4832,138,335.2282,158,562.3362,203,796.772,131,316.6582,021,056.6821,975,569.4971,944,027.091,915,379.8631,920,253.1181,932,355.1841,854,725.1321,872,205.51,889,076.0111,956,920.692,076,453.7131,881,816.6981,875,431.8491,761,493.1831,715,558.5861,706,197.6191,636,232.3841,709,677.141,616,988.3991,372,967.031,365,581.1731,352,992.4591,245,755.0381,306,954.151,344,506.342
Total Equity 2,686,6832,597,3762,524,4172,699,7232,644,0682,737,5182,848,5582,753,212.4562,619,500.2582,535,551.5142,462,688.0542,420,605.2942,456,279.2982,385,088.1332,266,810.4342,362,809.3472,271,739.772,565,227.7252,174,460.9362,219,868.332,192,794.2262,217,373.5952,237,384.6162,283,578.0492,211,182.1672,102,640.8151,975,569.4971,944,027.091,915,379.8631,920,253.1181,932,355.1841,854,725.1321,872,205.51,889,076.0111,956,920.692,076,453.7131,881,816.6981,875,431.8491,761,493.1831,715,558.5861,706,197.6191,636,232.3841,709,677.141,616,988.3991,372,967.031,365,581.1731,352,992.4591,245,755.0381,306,954.151,344,506.342
Total Liabilities & Shareholders Equity 5,326,2505,248,7105,044,8565,262,4035,347,9535,380,6315,777,0735,615,518.1995,437,307.9664,906,704.0824,628,831.9524,599,838.9584,643,777.0664,501,306.364,223,302.3884,477,691.3084,430,908.7845,067,542.7154,349,022.8884,550,376.2724,396,729.374,341,534.3374,284,901.5874,050,648.4543,880,171.5113,669,125.783,332,905.9363,282,133.1813,269,846.6843,251,906.3673,290,596.2243,271,996.1293,288,937.8373,204,259.0923,357,359.53,698,044.5363,337,097.8473,337,534.163,261,285.4953,260,541.2693,340,426.8673,086,033.4713,260,919.5053,010,106.3132,509,895.6952,398,965.4922,188,129.03902,239,267.6882,091,254.515