0% found this document useful (0 votes)
19 views5 pages

Alk Bird1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 5

Income Statement

(dalam jutaan Rupiah) 2023 2022


Net revenues 4,293,773 4,278,653
Direct costs (6,039,700) (6,018,431)
Gross profit 1,745,926 1,739,778
Selling, General & Adm. expenses (602,357) (600,236)
Depreciation expenses (35,704) (34,752)
Interest expenses (35,878) (35,878)
Income before tax 1,071,987 1,068,912
Income tax expense 152,054 151,617
Income (loss) from extraordinary items (dispossals of plant assets) 0 0
Net income 1,224,040 1,220,529

Outstanding share 2,502,100,000 2,502,100,000

2018
Sales growth 0.35%
Gross profit margin 40.66%
Selling, General & Adm. expenses/Sales 14.03%
Depreciation
Interest expense/Gross prior-year
expense/Beginning-of year PP&E 0.36%
interest-bearing debt 8.57%
Income tax expense/Pretax income 14.18%
2021 2020 2019 2018 2017
4,263,586 4,248,572 4,233,610 4,218,702 4,203,846
(5,997,237) (5,976,118) (5,955,074) (2,503,301) (2,442,597)
1,733,652 1,727,547 1,721,463 1,715,401 1,761,249
(598,123) (596,016) (593,917) (591,826) (554,276)
(33,803) (32,857) (30,976) (29,474) (25,706)
(35,878) (38,450) (63,415) (65,483) (132,731)
1,065,848 1,060,223 1,033,154 1,028,618 1,048,536
151,183 150,385 146,545 145,902 134,682
0 0 0 (2,236) 322
1,217,031 1,210,608 1,179,700 1,172,284 1,183,540

2,502,100,000 2,502,100,000 2,502,100,000 2,502,100,000 2,502,100,000


2023 2022 2021
Cash and cash equivalents
Receivables 203,363 202,646 201,933
Inventories 39,262 39,124 38,986
Other current assets 151,955 151,955 151,955
Total current assets
Property, plant and equipment (PP&E) 9,849,760 9,587,045 9,325,255
Accumulated depreciation (2,988,994) (2,953,289) (2,918,538)
Net property, plant and equipment 6,860,767 6,633,756 6,406,718
Other assets 80,697 80,697 80,697
Total assets
Accounts payable 513,175 511,368 509,567
Current portion of long term-debt 291,187 291,187 291,187
Accrued expenses 11,332 11,292 11,252
Income taxes & other 77,325 77,104 76,882
Total current liabilities 893,020 890,951 888,889
Deferred income taxes and other liabilities 523,470 523,470 523,470
Long-term debt 127,289 127,289 127,289
Total liabilities 1,543,779 1,541,710 1,539,648
Common stock 250,210 250,210 250,210
Additional paid-in capital 2,512,774 2,512,774 2,512,774
Retained earnings
Shareholder's equity
Total liabilities and net worth

2018
Account receivable turnover rate 21.11
Inventory turnover rate 153.83
Account payable turnover rate 11.77
Accrued expenses turnover rate 378.90
Taxes payable/Tax expense 50.85%
Dividend per share
Capital expenditure 259,034
Capex/Sales 6.12%
2020 2019 2018 2017
575,900 474,289
201,222 200,513 199,807 178,365
38,848 38,712 16,273 11,817
151,955 151,955 151,955 110,581
943,935 775,052
9,064,387 8,804,438 8,545,404 8,131,011
(2,884,735) (2,851,877) (2,820,901) (2,636,068)
6,179,653 5,952,561 5,724,503 5,494,943
80,697 80,697 80,697 57,994
6,749,135 6,327,989
507,773 505,985 212,698 134,258
291,187 291,187 291,187 269,117
11,213 11,173 11,134 11,481
76,477 74,524 74,197 35,450
886,649 882,869 589,216 450,306
523,470 523,470 524,019 527,580
127,289 157,289 448,476 494,664
1,537,408 1,563,628 1,561,711 1,472,550
250,210 250,210 250,210 250,210
2,512,774 2,512,774 2,512,774 2,512,774
2,424,440 2,092,455
5,187,424 4,855,439
6,749,135 6,327,989
Likuiditas 2017 2018
Aset lancar
Current Ratio 1.72 1.60
Liabilitas jangka pendek

(aset lancar - Persediaan)


Acid Test Ratio 1.69 1.57
Liabilitas jangka pendek

Solvabilitas 2017 2018


Total Liabilitas
Total debt to equity 0.30 0.30
Total Ekuitas

Liabilitas jangka panjang


long-term debt to equity 0.21 0.19
Total ekuitas

Profitabilitas 2017 2018


NOPAT
RNOA 16% 15%
NOA

NOPAT
operating profit margin 22% 21%
Penjualan

Utilization 2017 2018


penjualan
AR turnover 23.57 21.11
Piutang

HPP
inventory turnover 206.70 153.83
Persediaan

Penjualan
Total Asset Turn Over 0.66 0.63
Total Asset

NOA 5,685,125 5,940,583


Tarif Pajak 13% 14%
NOPAT 913,854 882,716

You might also like