PT Multipolar Technology Tbk (IDX: MLPT)
Indonesia
· Delayed Price · Currency is IDR 17,400
-50 (-0.29%)
Jan 24, 2025, 4:12 PM WIB
IDX: 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 | 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 | 3,414,382 | 3,297,221 | 3,442,223 | 2,996,746 | 2,685,797 | 2,455,526 | Upgrade
|
| Revenue Growth (YoY) | 4.26% | -4.21% | 14.87% | 11.58% | 9.38% | 0.82% | Upgrade
|
| Cost of Revenue | 2,846,488 | 2,760,353 | 2,879,350 | 2,562,394 | 2,317,654 | 2,104,524 | Upgrade
|
| Gross Profit | 567,894 | 536,868 | 562,873 | 434,352 | 368,143 | 351,002 | Upgrade
|
| Selling, General & Admin | 248,918 | 236,879 | 245,370 | 143,651 | 152,981 | 175,695 | Upgrade
|
| Other Operating Expenses | -244 | 88 | 5,065 | 8,389 | 2,039 | 2,700 | Upgrade
|
| Operating Expenses | 248,674 | 236,967 | 250,435 | 152,040 | 155,020 | 178,395 | Upgrade
|
| Operating Income | 319,220 | 299,901 | 312,438 | 282,312 | 213,123 | 172,607 | Upgrade
|
| Interest Expense | -37,650 | -19,636 | -7,179 | -13,756 | -19,115 | -18,451 | Upgrade
|
| Interest & Investment Income | 22,205 | 20,532 | 10,007 | 15,807 | 15,536 | 20,758 | Upgrade
|
| Currency Exchange Gain (Loss) | -2,013 | 282 | 4,922 | 286 | 8,369 | 145 | Upgrade
|
| EBT Excluding Unusual Items | 301,762 | 301,079 | 320,188 | 284,649 | 217,913 | 175,059 | Upgrade
|
| Gain (Loss) on Sale of Investments | 5,766 | -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 | 438,541 | 291,105 | 651,386 | 294,424 | 223,324 | 176,546 | Upgrade
|
| Income Tax Expense | 68,138 | 66,636 | 95,297 | 33,554 | 62,678 | 51,368 | Upgrade
|
| Earnings From Continuing Operations | 370,403 | 224,469 | 556,089 | 260,870 | 160,646 | 125,178 | Upgrade
|
| Minority Interest in Earnings | -40 | -34 | 2,915 | -1,672 | 11,889 | 12,097 | Upgrade
|
| Net Income | 370,363 | 224,435 | 559,004 | 259,198 | 172,535 | 137,275 | Upgrade
|
| Net Income to Common | 370,363 | 224,435 | 559,004 | 259,198 | 172,535 | 137,275 | Upgrade
|
| Net Income Growth | 5.56% | -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
|
| EPS (Basic) | 197.53 | 119.70 | 298.14 | 138.24 | 92.02 | 73.21 | Upgrade
|
| EPS (Diluted) | 197.53 | 119.70 | 298.14 | 138.24 | 92.02 | 73.21 | Upgrade
|
| EPS Growth | 5.56% | -59.85% | 115.67% | 50.23% | 25.69% | 37.74% | Upgrade
|
| Free Cash Flow | -72,015 | 32,091 | 81,809 | 392,846 | 499,622 | -152,466 | Upgrade
|
| Free Cash Flow Per Share | -38.41 | 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 | 16.63% | 16.28% | 16.35% | 14.49% | 13.71% | 14.29% | Upgrade
|
| Operating Margin | 9.35% | 9.10% | 9.08% | 9.42% | 7.94% | 7.03% | Upgrade
|
| Profit Margin | 10.85% | 6.81% | 16.24% | 8.65% | 6.42% | 5.59% | Upgrade
|
| Free Cash Flow Margin | -2.11% | 0.97% | 2.38% | 13.11% | 18.60% | -6.21% | Upgrade
|
| EBITDA | 547,507 | 487,026 | 450,237 | 430,605 | 368,727 | 305,388 | Upgrade
|
| EBITDA Margin | 16.04% | 14.77% | 13.08% | 14.37% | 13.73% | 12.44% | Upgrade
|
| D&A For EBITDA | 228,287 | 187,125 | 137,799 | 148,293 | 155,604 | 132,781 | Upgrade
|
| EBIT | 319,220 | 299,901 | 312,438 | 282,312 | 213,123 | 172,607 | Upgrade
|
| EBIT Margin | 9.35% | 9.10% | 9.08% | 9.42% | 7.94% | 7.03% | Upgrade
|
| Effective Tax Rate | 15.54% | 22.89% | 14.63% | 11.40% | 28.07% | 29.10% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.