PT Eagle High Plantations Tbk (IDX: BWPT)
Indonesia
· Delayed Price · Currency is IDR 57.00
+1.00 (1.79%)
Jan 21, 2025, 4:10 PM WIB
IDX: BWPT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 3,918,693 | 4,204,612 | 4,574,124 | 2,938,338 | 2,198,666 | 2,512,784 | Upgrade
|
| Revenue Growth (YoY) | -9.99% | -8.08% | 55.67% | 33.64% | -12.50% | -18.51% | Upgrade
|
| Cost of Revenue | 2,736,711 | 3,133,695 | 3,507,182 | 2,313,816 | 2,155,759 | 2,609,737 | Upgrade
|
| Gross Profit | 1,181,982 | 1,070,917 | 1,066,942 | 624,522 | 42,907 | -96,953 | Upgrade
|
| Selling, General & Admin | 350,788 | 353,680 | 370,349 | 346,641 | 342,592 | 490,192 | Upgrade
|
| Operating Expenses | 350,788 | 353,680 | 370,349 | 346,641 | 342,592 | 490,192 | Upgrade
|
| Operating Income | 831,194 | 717,237 | 696,593 | 277,881 | -299,685 | -587,145 | Upgrade
|
| Interest Expense | -500,006 | -564,138 | -581,611 | -715,693 | -907,156 | -911,984 | Upgrade
|
| Interest & Investment Income | 4,266 | 6,936 | 6,708 | 6,893 | 7,652 | 7,520 | Upgrade
|
| Currency Exchange Gain (Loss) | 441 | 252 | -38 | -57 | -447 | 87,662 | Upgrade
|
| Other Non Operating Income (Expenses) | -61,327 | -69,972 | -16,310 | -42,016 | -45,477 | -40,113 | Upgrade
|
| EBT Excluding Unusual Items | 274,568 | 90,315 | 105,342 | -472,992 | -1,245,113 | -1,444,060 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1 | -214,468 | -220,272 | -1,597,267 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | 143,364 | 95,053 | - | Upgrade
|
| Pretax Income | 274,567 | -124,153 | -114,930 | -1,926,895 | -1,150,060 | -1,444,060 | Upgrade
|
| Income Tax Expense | 33,746 | -284,123 | -127,565 | -509,601 | -41,671 | -276,589 | Upgrade
|
| Earnings From Continuing Operations | 240,821 | 159,970 | 12,635 | -1,417,294 | -1,108,389 | -1,167,471 | Upgrade
|
| Minority Interest in Earnings | -4,944 | 17,055 | 4,843 | 13,827 | 27,288 | 30,074 | Upgrade
|
| Net Income | 235,877 | 177,025 | 17,478 | -1,403,467 | -1,081,101 | -1,137,397 | Upgrade
|
| Net Income to Common | 235,877 | 177,025 | 17,478 | -1,403,467 | -1,081,101 | -1,137,397 | Upgrade
|
| Net Income Growth | 55.54% | 912.84% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 30,875 | 31,177 | 31,386 | 31,525 | 31,525 | 31,525 | Upgrade
|
| Shares Outstanding (Diluted) | 30,875 | 31,177 | 31,386 | 31,525 | 31,525 | 31,525 | Upgrade
|
| Shares Change (YoY) | -1.63% | -0.67% | -0.44% | - | - | - | Upgrade
|
| EPS (Basic) | 7.64 | 5.68 | 0.56 | -44.52 | -34.29 | -36.08 | Upgrade
|
| EPS (Diluted) | 7.64 | 5.68 | 0.56 | -44.52 | -34.29 | -36.08 | Upgrade
|
| EPS Growth | 58.12% | 919.64% | - | - | - | - | Upgrade
|
| Free Cash Flow | 520,649 | 331,575 | 293,271 | 145,508 | 153,418 | -869,594 | Upgrade
|
| Free Cash Flow Per Share | 16.86 | 10.64 | 9.34 | 4.62 | 4.87 | -27.58 | Upgrade
|
| Gross Margin | 30.16% | 25.47% | 23.33% | 21.25% | 1.95% | -3.86% | Upgrade
|
| Operating Margin | 21.21% | 17.06% | 15.23% | 9.46% | -13.63% | -23.37% | Upgrade
|
| Profit Margin | 6.02% | 4.21% | 0.38% | -47.76% | -49.17% | -45.26% | Upgrade
|
| Free Cash Flow Margin | 13.29% | 7.89% | 6.41% | 4.95% | 6.98% | -34.61% | Upgrade
|
| EBITDA | 1,170,271 | 1,107,837 | 1,116,898 | 797,706 | 350,133 | 59,577 | Upgrade
|
| EBITDA Margin | 29.86% | 26.35% | 24.42% | 27.15% | 15.92% | 2.37% | Upgrade
|
| D&A For EBITDA | 339,077 | 390,600 | 420,305 | 519,825 | 649,818 | 646,722 | Upgrade
|
| EBIT | 831,194 | 717,237 | 696,593 | 277,881 | -299,685 | -587,145 | Upgrade
|
| EBIT Margin | 21.21% | 17.06% | 15.23% | 9.46% | -13.63% | -23.37% | Upgrade
|
| Effective Tax Rate | 12.29% | - | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.