Bundamedik Tbk PT
IDX:BMHS
Bundamedik Tbk PT
IDX:BMHS
Price:
190
IDR
-1.55%
Market Closed
Market Cap:
Rp1.6T
Income Statement
Earnings Waterfall
Bundamedik Tbk PT
Bundamedik Tbk PT
Income Statement
Bundamedik Tbk PT
Bundamedik Tbk PT
Currency: IDR
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
25 230
|
29 228
|
24 722
|
16 086
|
17 935
|
24 426
|
30 956
|
37 967
|
43 043
|
44 396
|
48 418
|
49 569
|
51 353
|
54 805
|
54 864
|
60 189
|
61 695
|
0
|
0
|
|
| Revenue |
1 598 358
N/A
|
1 585 714
-1%
|
1 657 759
+5%
|
1 890 800
+14%
|
1 649 445
-13%
|
1 623 489
-2%
|
1 616 463
0%
|
1 658 688
+3%
|
1 655 224
0%
|
1 565 526
-5%
|
1 528 827
-2%
|
1 488 197
-3%
|
1 516 514
+2%
|
1 550 932
+2%
|
1 546 345
0%
|
1 554 685
+1%
|
1 519 963
-2%
|
1 528 004
+1%
|
1 552 626
+2%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(880 152)
|
(823 841)
|
(858 093)
|
(916 779)
|
(889 139)
|
(874 526)
|
(865 725)
|
(894 135)
|
(871 114)
|
(844 546)
|
(828 282)
|
(792 385)
|
(807 515)
|
(820 416)
|
(817 507)
|
(847 548)
|
(836 778)
|
(846 227)
|
(852 373)
|
|
| Gross Profit |
718 206
N/A
|
761 873
+6%
|
799 665
+5%
|
974 021
+22%
|
760 306
-22%
|
748 963
-1%
|
750 738
+0%
|
764 553
+2%
|
784 110
+3%
|
720 980
-8%
|
700 546
-3%
|
695 813
-1%
|
708 999
+2%
|
730 516
+3%
|
728 837
0%
|
707 137
-3%
|
683 186
-3%
|
681 777
0%
|
700 253
+3%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(430 437)
|
(395 930)
|
(410 775)
|
(499 045)
|
(433 360)
|
(484 681)
|
(546 053)
|
(548 131)
|
(592 117)
|
(591 048)
|
(599 350)
|
(608 104)
|
(614 643)
|
(621 828)
|
(624 851)
|
(619 184)
|
(612 116)
|
(613 835)
|
(616 241)
|
|
| Selling, General & Administrative |
(374 921)
|
(354 225)
|
(375 439)
|
(440 455)
|
(372 133)
|
(398 363)
|
(435 451)
|
(442 117)
|
(478 775)
|
(478 441)
|
(486 959)
|
(494 550)
|
(497 424)
|
(498 732)
|
(499 828)
|
(501 590)
|
(495 981)
|
(496 851)
|
(499 386)
|
|
| Depreciation & Amortization |
(75 355)
|
(62 576)
|
(61 438)
|
(71 410)
|
(70 792)
|
(86 992)
|
(100 347)
|
(108 537)
|
(116 602)
|
(117 929)
|
(119 419)
|
(113 554)
|
(117 293)
|
(120 785)
|
(123 634)
|
(117 594)
|
(117 860)
|
(116 158)
|
(115 292)
|
|
| Other Operating Expenses |
19 840
|
20 872
|
26 101
|
12 821
|
9 566
|
674
|
(10 255)
|
2 523
|
3 260
|
5 322
|
7 028
|
0
|
75
|
(2 311)
|
(1 389)
|
0
|
1 725
|
(826)
|
(1 563)
|
|
| Operating Income |
287 769
N/A
|
365 943
+27%
|
388 890
+6%
|
474 976
+22%
|
326 946
-31%
|
264 282
-19%
|
204 685
-23%
|
216 422
+6%
|
191 993
-11%
|
129 932
-32%
|
101 196
-22%
|
87 709
-13%
|
94 356
+8%
|
108 687
+15%
|
103 986
-4%
|
87 953
-15%
|
71 069
-19%
|
67 941
-4%
|
84 012
+24%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(7 530)
|
18 308
|
21 783
|
(5 908)
|
11 021
|
(8 562)
|
(22 207)
|
(29 604)
|
(38 363)
|
(37 187)
|
(41 188)
|
(41 145)
|
(41 651)
|
(43 704)
|
(41 583)
|
(41 548)
|
(40 880)
|
(37 899)
|
(38 439)
|
|
| Non-Reccuring Items |
0
|
(568)
|
(568)
|
0
|
0
|
0
|
0
|
(875)
|
0
|
0
|
0
|
1 954
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
|
| Total Other Income |
(10 853)
|
(15 585)
|
(13 515)
|
(11 930)
|
(12 320)
|
(6 975)
|
(7 608)
|
(9 152)
|
(9 299)
|
(9 210)
|
(10 329)
|
(8 194)
|
(8 403)
|
(8 728)
|
(7 784)
|
(7 865)
|
(7 661)
|
(7 016)
|
(6 722)
|
|
| Pre-Tax Income |
269 386
N/A
|
368 097
+37%
|
396 590
+8%
|
457 139
+15%
|
325 647
-29%
|
248 746
-24%
|
174 870
-30%
|
176 790
+1%
|
144 332
-18%
|
83 535
-42%
|
49 678
-41%
|
40 323
-19%
|
44 302
+10%
|
56 255
+27%
|
54 619
-3%
|
38 594
-29%
|
22 528
-42%
|
23 026
+2%
|
38 850
+69%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(53 414)
|
(72 826)
|
(85 089)
|
(102 490)
|
(67 185)
|
(51 473)
|
(34 307)
|
(47 858)
|
(41 430)
|
(27 332)
|
(19 952)
|
(24 094)
|
(25 024)
|
(27 619)
|
(27 265)
|
(19 698)
|
(16 184)
|
(16 382)
|
(20 118)
|
|
| Income from Continuing Operations |
215 972
|
295 271
|
311 501
|
354 649
|
258 462
|
197 272
|
140 564
|
128 932
|
102 901
|
56 203
|
29 726
|
16 229
|
19 278
|
28 636
|
27 355
|
18 896
|
6 345
|
6 644
|
18 733
|
|
| Income to Minority Interest |
(62 938)
|
(87 511)
|
(96 965)
|
(140 160)
|
(78 690)
|
(63 296)
|
(43 595)
|
(45 704)
|
(38 438)
|
(22 175)
|
(14 018)
|
(8 768)
|
(10 900)
|
(14 471)
|
(14 305)
|
(6 952)
|
(1 999)
|
(1 762)
|
(6 335)
|
|
| Net Income (Common) |
130 551
N/A
|
185 278
+42%
|
192 054
+4%
|
214 489
+12%
|
179 772
-16%
|
133 976
-25%
|
96 968
-28%
|
83 228
-14%
|
64 463
-23%
|
34 028
-47%
|
15 708
-54%
|
7 461
-53%
|
8 378
+12%
|
14 165
+69%
|
13 050
-8%
|
11 944
-8%
|
4 346
-64%
|
4 883
+12%
|
12 397
+154%
|
|
| EPS (Diluted) |
15.17
N/A
|
28.96
+91%
|
22.32
-23%
|
43.75
+96%
|
20.89
-52%
|
14.53
-30%
|
11.27
-22%
|
9.67
-14%
|
7.49
-23%
|
3.96
-47%
|
1.83
-54%
|
0.87
-52%
|
0.97
+11%
|
1.65
+70%
|
1.52
-8%
|
1.39
-9%
|
0.51
-63%
|
0.57
+12%
|
1.44
+153%
|
|
Switch to:
Switch to:
See Also
Discover More
