Total Bangun Persada Tbk PT
IDX:TOTL
Income Statement
Earnings Waterfall
Total Bangun Persada Tbk PT
Revenue
|
3T
IDR
|
Cost of Revenue
|
-2.7T
IDR
|
Gross Profit
|
368.2B
IDR
|
Operating Expenses
|
-298.6B
IDR
|
Operating Income
|
69.6B
IDR
|
Other Expenses
|
103.1B
IDR
|
Net Income
|
172.7B
IDR
|
Income Statement
Total Bangun Persada Tbk PT
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 287 323
N/A
|
2 250 481
-2%
|
2 225 270
-1%
|
2 118 248
-5%
|
2 106 349
-1%
|
2 088 562
-1%
|
2 071 999
-1%
|
2 161 872
+4%
|
2 266 168
+5%
|
2 372 845
+5%
|
2 429 286
+2%
|
2 366 390
-3%
|
2 379 016
+1%
|
2 390 817
+0%
|
2 530 629
+6%
|
2 649 430
+5%
|
2 936 372
+11%
|
3 051 551
+4%
|
2 903 467
-5%
|
2 958 523
+2%
|
2 783 482
-6%
|
2 840 457
+2%
|
2 776 380
-2%
|
2 718 555
-2%
|
2 474 975
-9%
|
2 380 064
-4%
|
2 308 761
-3%
|
2 332 214
+1%
|
2 292 694
-2%
|
2 026 281
-12%
|
1 937 141
-4%
|
1 843 267
-5%
|
1 745 130
-5%
|
1 881 977
+8%
|
2 013 568
+7%
|
2 129 591
+6%
|
2 276 816
+7%
|
2 299 508
+1%
|
2 377 246
+3%
|
2 611 815
+10%
|
3 027 183
+16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 855 329)
|
(1 834 230)
|
(1 845 932)
|
(1 773 557)
|
(1 798 723)
|
(1 788 869)
|
(1 775 335)
|
(1 859 435)
|
(1 923 848)
|
(1 988 448)
|
(2 000 023)
|
(1 931 289)
|
(1 958 868)
|
(1 966 948)
|
(2 118 605)
|
(2 210 610)
|
(2 496 112)
|
(2 597 876)
|
(2 458 258)
|
(2 491 689)
|
(2 339 551)
|
(2 405 936)
|
(2 367 050)
|
(2 355 403)
|
(2 114 669)
|
(2 056 117)
|
(2 024 455)
|
(2 059 681)
|
(2 019 622)
|
(1 766 927)
|
(1 667 143)
|
(1 606 660)
|
(1 533 678)
|
(1 663 369)
|
(1 787 300)
|
(1 874 346)
|
(2 000 706)
|
(2 014 341)
|
(2 078 782)
|
(2 282 523)
|
(2 658 946)
|
|
Gross Profit |
431 994
N/A
|
416 250
-4%
|
379 337
-9%
|
344 691
-9%
|
307 626
-11%
|
299 694
-3%
|
296 664
-1%
|
302 437
+2%
|
342 320
+13%
|
384 396
+12%
|
429 263
+12%
|
435 100
+1%
|
420 149
-3%
|
423 869
+1%
|
412 024
-3%
|
438 821
+7%
|
440 261
+0%
|
453 675
+3%
|
445 209
-2%
|
466 834
+5%
|
443 931
-5%
|
434 521
-2%
|
409 330
-6%
|
363 153
-11%
|
360 306
-1%
|
323 947
-10%
|
284 305
-12%
|
272 534
-4%
|
273 072
+0%
|
259 354
-5%
|
269 998
+4%
|
236 607
-12%
|
211 451
-11%
|
218 608
+3%
|
226 268
+4%
|
255 245
+13%
|
276 110
+8%
|
285 167
+3%
|
298 464
+5%
|
329 292
+10%
|
368 237
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(191 251)
|
(191 202)
|
(188 063)
|
(166 991)
|
(217 834)
|
(225 568)
|
(227 582)
|
(238 904)
|
(270 532)
|
(297 099)
|
(340 291)
|
(354 671)
|
(291 492)
|
(290 362)
|
(275 910)
|
(290 047)
|
(304 986)
|
(327 528)
|
(322 434)
|
(318 546)
|
(290 046)
|
(290 023)
|
(278 996)
|
(278 901)
|
(269 243)
|
(265 738)
|
(243 489)
|
(243 200)
|
(248 266)
|
(235 963)
|
(240 667)
|
(213 389)
|
(181 251)
|
(181 013)
|
(191 593)
|
(210 736)
|
(231 616)
|
(239 555)
|
(264 361)
|
(274 013)
|
(298 637)
|
|
Selling, General & Administrative |
(175 686)
|
(174 534)
|
(173 292)
|
(158 993)
|
(212 039)
|
(214 216)
|
(216 689)
|
(225 610)
|
(265 250)
|
(292 279)
|
(335 660)
|
(347 334)
|
(279 890)
|
(278 989)
|
(262 503)
|
(279 377)
|
(297 725)
|
(304 418)
|
(298 443)
|
(293 845)
|
(272 165)
|
(271 727)
|
(261 507)
|
(264 695)
|
(256 453)
|
(246 585)
|
(230 474)
|
(226 106)
|
(250 320)
|
(236 917)
|
(247 301)
|
(223 322)
|
(183 582)
|
(214 097)
|
(205 449)
|
(221 943)
|
(234 043)
|
(253 390)
|
(286 486)
|
(308 115)
|
(295 798)
|
|
Depreciation & Amortization |
(8 623)
|
(9 347)
|
(10 110)
|
(10 919)
|
(5 285)
|
(5 495)
|
(4 794)
|
(4 129)
|
(5 870)
|
(5 977)
|
(6 717)
|
(7 167)
|
(8 417)
|
(8 740)
|
(8 420)
|
(8 261)
|
(7 336)
|
(7 534)
|
(8 047)
|
(9 767)
|
(8 471)
|
(8 704)
|
(9 612)
|
(9 074)
|
(11 341)
|
(12 031)
|
(11 670)
|
(11 531)
|
(10 345)
|
(9 922)
|
(9 104)
|
(7 755)
|
(7 366)
|
(6 861)
|
(6 292)
|
(6 436)
|
(6 188)
|
(6 543)
|
(6 390)
|
(6 313)
|
(6 458)
|
|
Other Operating Expenses |
(6 942)
|
(7 322)
|
(4 662)
|
2 922
|
(509)
|
(5 857)
|
(6 099)
|
(9 166)
|
588
|
1 157
|
2 087
|
(168)
|
(3 185)
|
(2 633)
|
(4 985)
|
(2 408)
|
76
|
(15 576)
|
(15 945)
|
(14 935)
|
(9 411)
|
(9 593)
|
(7 876)
|
(5 132)
|
(1 449)
|
(7 123)
|
(1 344)
|
(5 563)
|
12 399
|
10 877
|
15 739
|
17 688
|
9 698
|
39 945
|
20 148
|
17 643
|
8 616
|
20 378
|
28 515
|
40 415
|
3 618
|
|
Operating Income |
240 742
N/A
|
225 048
-7%
|
191 274
-15%
|
177 701
-7%
|
89 792
-49%
|
74 127
-17%
|
69 083
-7%
|
63 534
-8%
|
71 788
+13%
|
87 299
+22%
|
88 975
+2%
|
80 432
-10%
|
128 657
+60%
|
133 508
+4%
|
136 114
+2%
|
148 773
+9%
|
135 275
-9%
|
126 148
-7%
|
122 776
-3%
|
148 289
+21%
|
153 884
+4%
|
144 497
-6%
|
130 334
-10%
|
84 252
-35%
|
91 063
+8%
|
58 209
-36%
|
40 817
-30%
|
29 334
-28%
|
24 806
-15%
|
23 391
-6%
|
29 331
+25%
|
23 219
-21%
|
30 200
+30%
|
37 596
+24%
|
34 675
-8%
|
44 510
+28%
|
44 494
0%
|
45 612
+3%
|
34 103
-25%
|
55 279
+62%
|
69 599
+26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
48 597
|
44 231
|
53 695
|
45 406
|
90 250
|
122 072
|
141 894
|
161 687
|
124 436
|
102 937
|
89 699
|
76 088
|
96 921
|
92 459
|
91 065
|
98 122
|
109 097
|
111 986
|
104 671
|
89 462
|
52 257
|
55 634
|
61 136
|
73 138
|
86 237
|
115 181
|
83 031
|
91 020
|
86 618
|
58 081
|
84 138
|
77 420
|
72 311
|
61 400
|
60 501
|
49 024
|
51 421
|
53 935
|
86 084
|
86 707
|
105 736
|
|
Non-Reccuring Items |
737
|
640
|
646
|
403
|
287
|
587
|
535
|
1 263
|
1 135
|
870
|
1 119
|
420
|
282
|
333
|
113
|
86
|
(10 356)
|
5 056
|
5 008
|
4 933
|
756
|
2 849
|
3 513
|
3 594
|
1 013
|
(312)
|
(935)
|
(940)
|
807
|
32
|
(632)
|
937
|
596
|
596
|
1 236
|
196
|
(2 696)
|
(2 607)
|
(2 571)
|
(2 988)
|
331
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(799)
|
0
|
(1 089)
|
(1 089)
|
(290)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
290 076
N/A
|
269 919
-7%
|
245 615
-9%
|
223 510
-9%
|
180 330
-19%
|
196 786
+9%
|
211 512
+7%
|
226 484
+7%
|
197 359
-13%
|
191 106
-3%
|
179 793
-6%
|
156 940
-13%
|
225 859
+44%
|
226 300
+0%
|
227 292
+0%
|
246 981
+9%
|
234 016
-5%
|
243 190
+4%
|
232 455
-4%
|
242 684
+4%
|
206 897
-15%
|
202 981
-2%
|
194 983
-4%
|
160 184
-18%
|
178 313
+11%
|
171 989
-4%
|
121 823
-29%
|
119 124
-2%
|
112 230
-6%
|
81 504
-27%
|
112 837
+38%
|
101 576
-10%
|
103 108
+2%
|
99 591
-3%
|
96 411
-3%
|
93 730
-3%
|
93 219
-1%
|
96 940
+4%
|
117 615
+21%
|
138 998
+18%
|
175 666
+26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(76 907)
|
(74 880)
|
(74 264)
|
(69 085)
|
(14 923)
|
(14 338)
|
(11 376)
|
(18 792)
|
(6 066)
|
9 732
|
23 848
|
43 259
|
(4 572)
|
(4 826)
|
(2 383)
|
(3 087)
|
(2 747)
|
(2 249)
|
(2 164)
|
(951)
|
(2 479)
|
(3 116)
|
(3 327)
|
(4 279)
|
(2 811)
|
(2 813)
|
(2 745)
|
(1 637)
|
(3 649)
|
(2 852)
|
(2 839)
|
(2 677)
|
(1 474)
|
(1 678)
|
(2 023)
|
(1 878)
|
(1 573)
|
(2 903)
|
(2 585)
|
(3 645)
|
(2 961)
|
|
Income from Continuing Operations |
213 170
|
195 040
|
171 351
|
154 423
|
165 407
|
182 446
|
200 136
|
207 692
|
191 293
|
200 837
|
203 639
|
200 198
|
221 287
|
221 475
|
224 910
|
243 895
|
231 269
|
240 941
|
230 290
|
241 732
|
204 418
|
199 864
|
191 656
|
155 905
|
175 502
|
169 176
|
119 078
|
117 486
|
108 581
|
78 652
|
109 997
|
98 899
|
101 633
|
97 913
|
94 388
|
91 851
|
91 647
|
94 037
|
115 030
|
135 353
|
172 705
|
|
Income to Minority Interest |
(18 878)
|
(10 709)
|
988
|
7 126
|
(79)
|
(2 611)
|
(8 153)
|
(10 776)
|
106
|
40
|
178
|
2 238
|
1 730
|
3 380
|
8 901
|
10 079
|
13 249
|
13 109
|
10 120
|
4 263
|
4 249
|
2 805
|
(261)
|
2 984
|
225
|
253
|
843
|
772
|
291
|
260
|
48
|
22
|
48
|
61
|
82
|
77
|
33
|
7
|
(9)
|
(72)
|
(23)
|
|
Net Income (Common) |
194 291
N/A
|
184 330
-5%
|
172 338
-7%
|
161 548
-6%
|
165 328
+2%
|
179 835
+9%
|
191 983
+7%
|
196 917
+3%
|
191 399
-3%
|
200 879
+5%
|
203 819
+1%
|
202 437
-1%
|
223 017
+10%
|
224 855
+1%
|
233 811
+4%
|
253 974
+9%
|
244 518
-4%
|
254 051
+4%
|
240 411
-5%
|
245 996
+2%
|
208 667
-15%
|
202 669
-3%
|
191 395
-6%
|
158 889
-17%
|
175 727
+11%
|
169 429
-4%
|
119 921
-29%
|
118 258
-1%
|
108 871
-8%
|
78 911
-28%
|
110 045
+39%
|
98 921
-10%
|
101 681
+3%
|
97 974
-4%
|
94 469
-4%
|
91 928
-3%
|
91 680
0%
|
94 044
+3%
|
115 021
+22%
|
135 281
+18%
|
172 682
+28%
|
|
EPS (Diluted) |
56.98
N/A
|
54.06
-5%
|
50.54
-7%
|
47.37
-6%
|
48.48
+2%
|
52.74
+9%
|
56.31
+7%
|
57.76
+3%
|
56.13
-3%
|
58.92
+5%
|
59.78
+1%
|
59.37
-1%
|
65.4
+10%
|
65.93
+1%
|
68.55
+4%
|
74.47
+9%
|
71.71
-4%
|
74.5
+4%
|
70.5
-5%
|
72.13
+2%
|
61.19
-15%
|
59.43
-3%
|
56.13
-6%
|
46.59
-17%
|
51.53
+11%
|
49.69
-4%
|
35.17
-29%
|
34.68
-1%
|
31.93
-8%
|
23.14
-28%
|
32.27
+39%
|
29.01
-10%
|
29.82
+3%
|
28.73
-4%
|
27.7
-4%
|
26.96
-3%
|
26.89
0%
|
27.58
+3%
|
33.73
+22%
|
39.67
+18%
|
50.64
+28%
|