PT Multipolar Technology Tbk (IDX: MLPT)
2,310.00
+460.00 (24.86%)
Sep 9, 2024, 4:13 PM WIB
MLPT 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 | Jun '24 Jun 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 | 3,358,621 | 3,297,221 | 3,442,223 | 2,996,746 | 2,685,797 | 2,455,526 | Upgrade
|
Revenue Growth (YoY) | 0.42% | -4.21% | 14.87% | 11.58% | 9.38% | 0.82% | Upgrade
|
Cost of Revenue | 2,799,301 | 2,760,353 | 2,879,350 | 2,562,394 | 2,317,654 | 2,104,524 | Upgrade
|
Gross Profit | 559,320 | 536,868 | 562,873 | 434,352 | 368,143 | 351,002 | Upgrade
|
Selling, General & Admin | 240,154 | 236,879 | 245,370 | 143,651 | 152,981 | 175,695 | Upgrade
|
Other Operating Expenses | -5,337 | 88 | 5,065 | 8,389 | 2,039 | 2,700 | Upgrade
|
Operating Expenses | 234,817 | 236,967 | 250,435 | 152,040 | 155,020 | 178,395 | Upgrade
|
Operating Income | 324,503 | 299,901 | 312,438 | 282,312 | 213,123 | 172,607 | Upgrade
|
Interest Expense | -33,344 | -19,636 | -7,179 | -13,756 | -19,115 | -18,451 | Upgrade
|
Interest & Investment Income | 20,370 | 20,532 | 10,007 | 15,807 | 15,536 | 20,758 | Upgrade
|
Currency Exchange Gain (Loss) | 14,660 | 282 | 4,922 | 286 | 8,369 | 145 | Upgrade
|
EBT Excluding Unusual Items | 326,189 | 301,079 | 320,188 | 284,649 | 217,913 | 175,059 | Upgrade
|
Gain (Loss) on Sale of Investments | -315 | -9,974 | 4,050 | - | 4,105 | 935 | Upgrade
|
Gain (Loss) on Sale of Assets | 131,013 | - | 310,109 | - | 1,306 | 552 | Upgrade
|
Other Unusual Items | - | - | 17,039 | 9,775 | - | - | Upgrade
|
Pretax Income | 456,887 | 291,105 | 651,386 | 294,424 | 223,324 | 176,546 | Upgrade
|
Income Tax Expense | 69,979 | 66,636 | 95,297 | 33,554 | 62,678 | 51,368 | Upgrade
|
Earnings From Continuing Operations | 386,908 | 224,469 | 556,089 | 260,870 | 160,646 | 125,178 | Upgrade
|
Minority Interest in Earnings | 54 | -34 | 2,915 | -1,672 | 11,889 | 12,097 | Upgrade
|
Net Income | 386,962 | 224,435 | 559,004 | 259,198 | 172,535 | 137,275 | Upgrade
|
Net Income to Common | 386,962 | 224,435 | 559,004 | 259,198 | 172,535 | 137,275 | Upgrade
|
Net Income Growth | 13.93% | -59.85% | 115.67% | 50.23% | 25.69% | 37.74% | Upgrade
|
Shares Outstanding (Basic) | 1,875 | 1,875 | 1,875 | 1,875 | 1,875 | 1,875 | Upgrade
|
Shares Outstanding (Diluted) | 1,875 | 1,875 | 1,875 | 1,875 | 1,875 | 1,875 | Upgrade
|
Shares Change (YoY) | 0.04% | - | - | - | - | - | Upgrade
|
EPS (Basic) | 206.38 | 119.70 | 298.14 | 138.24 | 92.02 | 73.21 | Upgrade
|
EPS (Diluted) | 206.38 | 119.70 | 298.14 | 138.24 | 92.02 | 73.21 | Upgrade
|
EPS Growth | 13.89% | -59.85% | 115.67% | 50.23% | 25.69% | 37.74% | Upgrade
|
Free Cash Flow | 145,969 | 32,091 | 81,809 | 392,846 | 499,622 | -152,466 | Upgrade
|
Free Cash Flow Per Share | 77.85 | 17.12 | 43.63 | 209.52 | 266.47 | -81.32 | Upgrade
|
Dividend Per Share | 107.000 | 107.000 | 336.000 | 135.000 | 115.000 | 133.000 | Upgrade
|
Dividend Growth | -40.88% | -68.15% | 148.89% | 17.39% | -13.53% | 212.94% | Upgrade
|
Gross Margin | 16.65% | 16.28% | 16.35% | 14.49% | 13.71% | 14.29% | Upgrade
|
Operating Margin | 9.66% | 9.10% | 9.08% | 9.42% | 7.94% | 7.03% | Upgrade
|
Profit Margin | 11.52% | 6.81% | 16.24% | 8.65% | 6.42% | 5.59% | Upgrade
|
Free Cash Flow Margin | 4.35% | 0.97% | 2.38% | 13.11% | 18.60% | -6.21% | Upgrade
|
EBITDA | 548,730 | 487,026 | 450,237 | 430,605 | 368,727 | 305,388 | Upgrade
|
EBITDA Margin | 16.34% | 14.77% | 13.08% | 14.37% | 13.73% | 12.44% | Upgrade
|
D&A For EBITDA | 224,227 | 187,125 | 137,799 | 148,293 | 155,604 | 132,781 | Upgrade
|
EBIT | 324,503 | 299,901 | 312,438 | 282,312 | 213,123 | 172,607 | Upgrade
|
EBIT Margin | 9.66% | 9.10% | 9.08% | 9.42% | 7.94% | 7.03% | Upgrade
|
Effective Tax Rate | 15.32% | 22.89% | 14.63% | 11.40% | 28.07% | 29.10% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.