Palma Serasih Tbk PT
IDX:PSGO
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
157
274
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Palma Serasih Tbk PT
|
Revenue
|
2.4T
IDR
|
|
Cost of Revenue
|
-1.7T
IDR
|
|
Gross Profit
|
734.5B
IDR
|
|
Operating Expenses
|
-216B
IDR
|
|
Operating Income
|
518.5B
IDR
|
|
Other Expenses
|
-126B
IDR
|
|
Net Income
|
392.5B
IDR
|
Income Statement
Palma Serasih Tbk PT
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | 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 |
135 477
|
104 039
|
104 119
|
106 218
|
144 268
|
111 049
|
147 156
|
147 394
|
144 433
|
146 072
|
145 426
|
145 853
|
148 698
|
148 083
|
148 881
|
149 954
|
143 420
|
134 088
|
121 924
|
109 039
|
101 037
|
0
|
0
|
0
|
|
| Revenue |
728 563
N/A
|
776 301
+7%
|
853 287
+10%
|
908 742
+6%
|
930 504
+2%
|
1 025 029
+10%
|
1 103 310
+8%
|
1 300 463
+18%
|
1 766 255
+36%
|
1 993 547
+13%
|
2 238 499
+12%
|
2 176 082
-3%
|
1 972 825
-9%
|
1 918 583
-3%
|
1 766 048
-8%
|
2 075 535
+18%
|
2 049 488
-1%
|
1 942 505
-5%
|
2 085 030
+7%
|
2 002 781
-4%
|
2 127 995
+6%
|
2 291 601
+8%
|
2 462 265
+7%
|
2 412 661
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(600 698)
|
(589 966)
|
(668 963)
|
(688 416)
|
(662 204)
|
(740 446)
|
(809 521)
|
(961 895)
|
(1 329 816)
|
(1 495 854)
|
(1 619 060)
|
(1 615 530)
|
(1 408 516)
|
(1 410 956)
|
(1 316 246)
|
(1 475 169)
|
(1 480 090)
|
(1 329 391)
|
(1 451 956)
|
(1 375 655)
|
(1 464 049)
|
(1 575 587)
|
(1 696 206)
|
(1 678 114)
|
|
| Gross Profit |
127 864
N/A
|
186 335
+46%
|
184 325
-1%
|
220 326
+20%
|
268 299
+22%
|
284 583
+6%
|
293 789
+3%
|
338 568
+15%
|
436 438
+29%
|
497 693
+14%
|
619 438
+24%
|
560 552
-10%
|
564 309
+1%
|
507 628
-10%
|
449 803
-11%
|
600 367
+33%
|
569 398
-5%
|
613 114
+8%
|
633 074
+3%
|
627 126
-1%
|
663 946
+6%
|
716 014
+8%
|
766 060
+7%
|
734 547
-4%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(145 466)
|
(127 585)
|
(132 782)
|
(129 656)
|
(107 019)
|
(110 922)
|
(105 155)
|
(105 921)
|
(50 879)
|
(35 820)
|
(45 141)
|
(50 160)
|
(100 160)
|
(126 055)
|
(144 608)
|
(153 608)
|
(154 074)
|
(176 235)
|
(169 782)
|
(185 147)
|
(189 687)
|
(215 012)
|
(217 111)
|
(216 016)
|
|
| Selling, General & Administrative |
(151 653)
|
(137 273)
|
(142 505)
|
(138 683)
|
(131 280)
|
(128 449)
|
(122 164)
|
(124 599)
|
(123 262)
|
(124 852)
|
(136 769)
|
(158 884)
|
(167 431)
|
(183 420)
|
(194 788)
|
(198 311)
|
(214 472)
|
(213 158)
|
(211 046)
|
(217 060)
|
(199 568)
|
(224 833)
|
(228 185)
|
(223 698)
|
|
| Depreciation & Amortization |
(3 153)
|
(3 060)
|
(3 778)
|
(3 981)
|
(3 311)
|
(4 165)
|
(4 141)
|
(4 063)
|
(3 127)
|
(3 265)
|
(2 994)
|
(2 954)
|
(3 176)
|
(3 150)
|
(2 911)
|
(2 866)
|
(3 489)
|
(4 316)
|
(6 541)
|
(8 850)
|
(10 844)
|
(12 461)
|
(12 619)
|
(13 041)
|
|
| Other Operating Expenses |
9 341
|
12 748
|
13 501
|
13 007
|
27 572
|
21 693
|
21 150
|
22 741
|
75 510
|
92 296
|
94 622
|
111 678
|
70 446
|
60 516
|
53 091
|
47 569
|
63 887
|
41 239
|
47 805
|
40 762
|
20 724
|
22 281
|
23 693
|
20 723
|
|
| Operating Income |
(17 601)
N/A
|
58 750
N/A
|
51 542
-12%
|
90 670
+76%
|
161 280
+78%
|
173 661
+8%
|
188 634
+9%
|
232 647
+23%
|
385 559
+66%
|
461 873
+20%
|
574 297
+24%
|
510 392
-11%
|
464 149
-9%
|
381 573
-18%
|
305 195
-20%
|
446 759
+46%
|
415 324
-7%
|
436 879
+5%
|
463 292
+6%
|
441 979
-5%
|
474 259
+7%
|
501 002
+6%
|
548 948
+10%
|
518 531
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(130 196)
|
(128 025)
|
(132 116)
|
(134 130)
|
(137 357)
|
(139 805)
|
(141 477)
|
(141 701)
|
(138 622)
|
(138 932)
|
(137 534)
|
(136 994)
|
(139 142)
|
(136 243)
|
(134 747)
|
(131 962)
|
281 248
|
302 522
|
326 532
|
346 816
|
(41 107)
|
(36 583)
|
(32 732)
|
(28 291)
|
|
| Non-Reccuring Items |
(25 294)
|
(18 507)
|
(17 432)
|
(3 933)
|
15 393
|
8 942
|
11 164
|
(1 479)
|
(17 481)
|
(17 495)
|
(20 157)
|
(20 224)
|
(518)
|
(8 210)
|
3 851
|
7 821
|
(27 551)
|
(14 612)
|
2 736
|
6 282
|
21 833
|
22 488
|
19 705
|
13 548
|
|
| Total Other Income |
(3 148)
|
(3 736)
|
(3 675)
|
(4 693)
|
(9 066)
|
(8 692)
|
(8 477)
|
(5 968)
|
(4 512)
|
(4 868)
|
(5 076)
|
(5 457)
|
(5 955)
|
(6 389)
|
(7 627)
|
(8 709)
|
(9 393)
|
(12 186)
|
(14 101)
|
(15 342)
|
(15 851)
|
(15 260)
|
(14 670)
|
(14 377)
|
|
| Pre-Tax Income |
(176 240)
N/A
|
(91 519)
+48%
|
(101 681)
-11%
|
(52 085)
+49%
|
30 251
N/A
|
34 106
+13%
|
49 843
+46%
|
83 500
+68%
|
224 945
+169%
|
300 577
+34%
|
411 531
+37%
|
347 718
-16%
|
318 534
-8%
|
230 730
-28%
|
166 672
-28%
|
313 908
+88%
|
659 628
+110%
|
712 603
+8%
|
778 459
+9%
|
779 736
+0%
|
439 133
-44%
|
471 646
+7%
|
521 252
+11%
|
489 411
-6%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
15 252
|
(300)
|
(227)
|
(10 563)
|
(3 750)
|
(5 142)
|
(6 815)
|
2 122
|
(11 103)
|
(19 297)
|
(46 763)
|
(54 813)
|
(60 852)
|
(52 210)
|
(38 622)
|
(66 567)
|
(110 384)
|
(114 712)
|
(121 231)
|
(112 018)
|
(88 486)
|
(95 079)
|
(103 642)
|
(96 917)
|
|
| Income from Continuing Operations |
(160 988)
|
(91 818)
|
(101 909)
|
(62 649)
|
26 501
|
28 964
|
43 028
|
85 621
|
213 842
|
281 281
|
364 767
|
292 905
|
257 682
|
178 520
|
128 050
|
247 341
|
549 244
|
597 891
|
657 228
|
667 718
|
350 647
|
376 567
|
417 610
|
392 494
|
|
| Income to Minority Interest |
(0)
|
(2 154)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(160 988)
N/A
|
(93 972)
+42%
|
(101 909)
-8%
|
(62 649)
+39%
|
26 501
N/A
|
28 965
+9%
|
43 029
+49%
|
85 621
+99%
|
213 842
+150%
|
281 281
+32%
|
364 767
+30%
|
292 905
-20%
|
257 682
-12%
|
178 520
-31%
|
128 050
-28%
|
247 341
+93%
|
549 244
+122%
|
597 891
+9%
|
657 228
+10%
|
667 718
+2%
|
350 647
-47%
|
376 567
+7%
|
417 610
+11%
|
392 494
-6%
|
|
| EPS (Diluted) |
-11.22
N/A
|
-4.99
+56%
|
-5.41
-8%
|
-3.29
+39%
|
1.41
N/A
|
1.56
+11%
|
2.27
+46%
|
4.54
+100%
|
11.34
+150%
|
14.92
+32%
|
19.35
+30%
|
15.54
-20%
|
13.67
-12%
|
9.47
-31%
|
6.79
-28%
|
13.12
+93%
|
29.14
+122%
|
31.72
+9%
|
34.87
+10%
|
35.42
+2%
|
18.6
-47%
|
19.98
+7%
|
22.15
+11%
|
20.82
-6%
|
|