Lautan Luas Tbk PT
IDX:LTLS
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Estee Lauder Companies Inc
NYSE:EL
|
Consumer products
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Church & Dwight Co Inc
NYSE:CHD
|
Consumer products
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
American Express Co
NYSE:AXP
|
Financial Services
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Target Corp
NYSE:TGT
|
Retail
|
|
US |
Walt Disney Co
NYSE:DIS
|
Media
|
|
US |
Mueller Industries Inc
NYSE:MLI
|
Machinery
|
|
US |
PayPal Holdings Inc
NASDAQ:PYPL
|
Technology
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
940
1 350
|
Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Estee Lauder Companies Inc
NYSE:EL
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Church & Dwight Co Inc
NYSE:CHD
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
American Express Co
NYSE:AXP
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Target Corp
NYSE:TGT
|
US | |
Walt Disney Co
NYSE:DIS
|
US | |
Mueller Industries Inc
NYSE:MLI
|
US | |
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Lautan Luas Tbk PT
Revenue
|
7.5T
IDR
|
Cost of Revenue
|
-6.3T
IDR
|
Gross Profit
|
1.2T
IDR
|
Operating Expenses
|
-884.8B
IDR
|
Operating Income
|
357.9B
IDR
|
Other Expenses
|
-111.8B
IDR
|
Net Income
|
246.1B
IDR
|
Income Statement
Lautan Luas Tbk PT
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 | Mar-2024 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 906 096
N/A
|
5 858 690
-1%
|
5 888 153
+1%
|
6 241 401
+6%
|
6 294 282
+1%
|
6 386 190
+1%
|
6 465 959
+1%
|
6 200 860
-4%
|
6 215 503
+0%
|
6 414 262
+3%
|
6 438 172
+0%
|
6 651 210
+3%
|
6 821 065
+3%
|
6 593 242
-3%
|
6 596 941
+0%
|
6 613 210
+0%
|
6 498 914
-2%
|
6 948 102
+7%
|
7 076 493
+2%
|
7 153 168
+1%
|
7 097 808
-1%
|
6 726 081
-5%
|
6 534 734
-3%
|
6 285 553
-4%
|
6 037 025
-4%
|
5 804 808
-4%
|
5 592 338
-4%
|
5 530 746
-1%
|
5 787 363
+5%
|
6 107 003
+6%
|
6 635 544
+9%
|
7 245 292
+9%
|
7 621 833
+5%
|
7 918 768
+4%
|
7 879 115
-1%
|
7 629 597
-3%
|
7 320 405
-4%
|
7 258 108
-1%
|
7 316 902
+1%
|
7 381 738
+1%
|
7 519 812
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 918 514)
|
(4 812 442)
|
(4 868 977)
|
(5 183 675)
|
(5 195 416)
|
(5 311 207)
|
(5 381 492)
|
(5 138 625)
|
(5 138 966)
|
(5 292 668)
|
(5 285 604)
|
(5 468 586)
|
(5 634 961)
|
(5 406 161)
|
(5 390 304)
|
(5 380 377)
|
(5 270 330)
|
(5 668 882)
|
(5 787 390)
|
(5 860 855)
|
(5 780 783)
|
(5 443 886)
|
(5 253 452)
|
(4 996 637)
|
(4 791 755)
|
(4 596 926)
|
(4 417 520)
|
(4 379 612)
|
(4 608 132)
|
(4 904 881)
|
(5 337 364)
|
(5 836 645)
|
(6 119 163)
|
(6 355 261)
|
(6 371 515)
|
(6 212 838)
|
(6 037 812)
|
(6 039 232)
|
(6 129 138)
|
(6 215 312)
|
(6 277 064)
|
|
Gross Profit |
987 582
N/A
|
1 046 248
+6%
|
1 019 176
-3%
|
1 057 726
+4%
|
1 098 866
+4%
|
1 074 983
-2%
|
1 084 467
+1%
|
1 062 235
-2%
|
1 076 537
+1%
|
1 121 594
+4%
|
1 152 568
+3%
|
1 182 624
+3%
|
1 186 104
+0%
|
1 187 081
+0%
|
1 206 637
+2%
|
1 232 833
+2%
|
1 228 584
0%
|
1 279 220
+4%
|
1 289 103
+1%
|
1 292 313
+0%
|
1 317 025
+2%
|
1 282 195
-3%
|
1 281 282
0%
|
1 288 916
+1%
|
1 245 270
-3%
|
1 207 882
-3%
|
1 174 818
-3%
|
1 151 134
-2%
|
1 179 231
+2%
|
1 202 122
+2%
|
1 298 180
+8%
|
1 408 647
+9%
|
1 502 670
+7%
|
1 563 507
+4%
|
1 507 600
-4%
|
1 416 759
-6%
|
1 282 593
-9%
|
1 218 876
-5%
|
1 187 764
-3%
|
1 166 426
-2%
|
1 242 748
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(793 240)
|
(763 783)
|
(686 999)
|
(1 022 914)
|
(1 042 825)
|
(944 638)
|
(741 540)
|
(933 322)
|
(897 200)
|
(912 860)
|
(825 526)
|
(795 733)
|
(826 588)
|
(858 808)
|
(841 000)
|
(863 227)
|
(844 637)
|
(847 287)
|
(823 076)
|
(814 273)
|
(837 266)
|
(818 425)
|
(847 893)
|
(846 478)
|
(834 149)
|
(814 998)
|
(772 689)
|
(746 731)
|
(731 817)
|
(713 228)
|
(754 027)
|
(802 093)
|
(873 618)
|
(911 606)
|
(936 690)
|
(885 886)
|
(847 491)
|
(856 464)
|
(834 086)
|
(871 011)
|
(884 820)
|
|
Selling, General & Administrative |
(625 992)
|
(650 700)
|
(660 861)
|
(675 448)
|
(694 583)
|
(695 046)
|
(723 291)
|
(727 866)
|
(740 513)
|
(752 655)
|
(751 375)
|
(763 978)
|
(759 802)
|
(776 434)
|
(806 955)
|
(835 241)
|
(815 902)
|
(813 788)
|
(793 494)
|
(781 007)
|
(808 080)
|
(808 697)
|
(828 992)
|
(828 540)
|
(809 944)
|
(776 958)
|
(717 823)
|
(689 477)
|
(671 840)
|
(663 441)
|
(718 463)
|
(769 288)
|
(844 354)
|
(867 627)
|
(892 784)
|
(839 274)
|
(798 426)
|
(808 108)
|
(787 150)
|
(819 381)
|
(832 397)
|
|
Depreciation & Amortization |
(28 572)
|
(30 227)
|
(25 441)
|
(31 410)
|
(31 281)
|
(31 391)
|
(25 402)
|
(31 925)
|
(32 560)
|
(38 876)
|
(36 117)
|
(45 035)
|
(48 386)
|
(45 868)
|
(52 355)
|
(60 244)
|
(60 907)
|
(61 900)
|
(45 306)
|
(50 732)
|
(50 028)
|
(48 835)
|
(44 573)
|
(50 184)
|
(50 976)
|
(51 863)
|
(57 821)
|
(65 451)
|
(68 490)
|
(58 669)
|
(37 025)
|
(42 083)
|
(38 115)
|
(49 661)
|
(32 799)
|
(41 371)
|
(41 997)
|
(41 682)
|
(50 491)
|
(52 751)
|
(54 035)
|
|
Other Operating Expenses |
(138 676)
|
(82 856)
|
(697)
|
(316 056)
|
(316 961)
|
(218 201)
|
7 153
|
(173 531)
|
(124 127)
|
(121 329)
|
(38 034)
|
13 280
|
(18 400)
|
(36 506)
|
18 310
|
32 258
|
32 172
|
28 401
|
15 724
|
17 466
|
20 842
|
39 107
|
25 672
|
32 246
|
26 771
|
13 823
|
2 955
|
8 197
|
8 513
|
8 882
|
1 461
|
9 278
|
8 851
|
5 682
|
(11 107)
|
(5 241)
|
(7 068)
|
(6 674)
|
3 555
|
1 121
|
1 612
|
|
Operating Income |
194 342
N/A
|
282 465
+45%
|
332 177
+18%
|
34 812
-90%
|
56 041
+61%
|
130 345
+133%
|
342 927
+163%
|
128 913
-62%
|
179 337
+39%
|
208 734
+16%
|
327 042
+57%
|
386 891
+18%
|
359 516
-7%
|
328 273
-9%
|
365 637
+11%
|
369 606
+1%
|
383 947
+4%
|
431 933
+12%
|
466 027
+8%
|
478 040
+3%
|
479 759
+0%
|
463 770
-3%
|
433 389
-7%
|
442 438
+2%
|
411 121
-7%
|
392 884
-4%
|
402 129
+2%
|
404 403
+1%
|
447 414
+11%
|
488 894
+9%
|
544 153
+11%
|
606 554
+11%
|
629 052
+4%
|
651 901
+4%
|
570 910
-12%
|
530 873
-7%
|
435 102
-18%
|
362 412
-17%
|
353 678
-2%
|
295 415
-16%
|
357 928
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(198 201)
|
(78 892)
|
(61 866)
|
95 758
|
(1 411)
|
(12 233)
|
(268 621)
|
(76 294)
|
(126 319)
|
(93 643)
|
(195 170)
|
(211 617)
|
(139 459)
|
(130 729)
|
(109 772)
|
(117 898)
|
(164 233)
|
(171 667)
|
(150 775)
|
(158 419)
|
(106 300)
|
(98 914)
|
(127 486)
|
(326 356)
|
(217 708)
|
(228 636)
|
(203 218)
|
(13 687)
|
(111 265)
|
(107 559)
|
(107 637)
|
(92 570)
|
(118 679)
|
(115 766)
|
(126 171)
|
(153 641)
|
(157 878)
|
(147 017)
|
(118 958)
|
(106 033)
|
(87 467)
|
|
Non-Reccuring Items |
176 207
|
99 211
|
6 886
|
104 690
|
99 039
|
1 012
|
2 691
|
3 074
|
13 406
|
14 533
|
12 719
|
11 358
|
(1 191)
|
(4 364)
|
(1 049)
|
(3 077)
|
(5 269)
|
(3 876)
|
(7 092)
|
(4 458)
|
(1 420)
|
(1 157)
|
(1 630)
|
(1 609)
|
(1 440)
|
(2 466)
|
(1 166)
|
(1 543)
|
(1 661)
|
(1 530)
|
(3 212)
|
(2 539)
|
(2 735)
|
(2 497)
|
(4 109)
|
(6 169)
|
(6 794)
|
(6 545)
|
(880)
|
80 648
|
82 505
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 348)
|
(3 348)
|
(4 686)
|
(4 686)
|
(3 028)
|
(4 366)
|
(3 871)
|
(3 978)
|
(2 710)
|
(3 104)
|
(2 561)
|
(3 313)
|
(2 126)
|
(2 066)
|
(2 196)
|
(1 867)
|
(1 413)
|
(1 520)
|
(1 455)
|
(1 223)
|
(1 549)
|
(1 455)
|
(1 517)
|
(1 598)
|
(1 905)
|
(1 912)
|
(1 831)
|
(1 805)
|
(1 546)
|
(1 739)
|
(1 881)
|
|
Pre-Tax Income |
172 348
N/A
|
302 784
+76%
|
277 197
-8%
|
235 260
-15%
|
153 669
-35%
|
119 124
-22%
|
76 997
-35%
|
55 693
-28%
|
66 424
+19%
|
129 624
+95%
|
141 243
+9%
|
183 284
+30%
|
214 180
+17%
|
188 494
-12%
|
251 788
+34%
|
244 265
-3%
|
210 574
-14%
|
252 412
+20%
|
305 450
+21%
|
312 059
+2%
|
369 478
+18%
|
360 386
-2%
|
302 147
-16%
|
112 407
-63%
|
189 777
+69%
|
159 915
-16%
|
196 332
+23%
|
387 653
+97%
|
333 033
-14%
|
378 582
+14%
|
431 755
+14%
|
509 990
+18%
|
506 121
-1%
|
532 040
+5%
|
438 725
-18%
|
369 151
-16%
|
268 599
-27%
|
207 045
-23%
|
232 294
+12%
|
268 291
+15%
|
351 085
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(43 551)
|
(79 403)
|
(74 051)
|
(65 171)
|
(49 374)
|
(47 031)
|
(42 965)
|
(36 308)
|
(36 856)
|
(41 057)
|
(25 906)
|
(34 301)
|
(42 203)
|
(39 904)
|
(68 167)
|
(63 289)
|
(55 970)
|
(63 360)
|
(72 309)
|
(76 884)
|
(85 320)
|
(83 838)
|
(76 400)
|
(50 033)
|
(59 906)
|
(53 984)
|
(78 136)
|
(115 428)
|
(151 333)
|
(161 668)
|
(126 023)
|
(142 803)
|
(100 675)
|
(109 327)
|
(98 145)
|
(80 105)
|
(62 651)
|
(49 451)
|
(64 849)
|
(64 931)
|
(97 782)
|
|
Income from Continuing Operations |
128 797
|
223 381
|
203 146
|
170 089
|
104 295
|
72 093
|
34 032
|
19 385
|
29 568
|
88 567
|
115 337
|
148 983
|
171 977
|
148 590
|
183 621
|
180 976
|
154 604
|
189 052
|
233 141
|
235 175
|
284 158
|
276 548
|
225 747
|
62 374
|
129 871
|
105 931
|
118 196
|
272 225
|
181 700
|
216 914
|
305 732
|
367 187
|
405 446
|
422 713
|
340 580
|
289 046
|
205 948
|
157 594
|
167 445
|
203 360
|
253 303
|
|
Income to Minority Interest |
(40 717)
|
(41 522)
|
(38 280)
|
(32 523)
|
(32 148)
|
(31 305)
|
(29 964)
|
(29 883)
|
(31 393)
|
(48 329)
|
(55 239)
|
(61 453)
|
(59 865)
|
(42 446)
|
(33 723)
|
(24 677)
|
(25 351)
|
(28 555)
|
(32 805)
|
(37 259)
|
(40 057)
|
(43 090)
|
(45 184)
|
(49 219)
|
(50 982)
|
(48 736)
|
(42 978)
|
(38 373)
|
(35 530)
|
(30 210)
|
(31 275)
|
(28 620)
|
(22 347)
|
(20 413)
|
(19 568)
|
(15 699)
|
(14 372)
|
(14 139)
|
(6 502)
|
(5 623)
|
(7 175)
|
|
Net Income (Common) |
88 080
N/A
|
181 859
+106%
|
164 866
-9%
|
137 566
-17%
|
72 148
-48%
|
40 788
-43%
|
4 068
-90%
|
(10 498)
N/A
|
(1 826)
+83%
|
40 238
N/A
|
60 098
+49%
|
87 530
+46%
|
112 112
+28%
|
106 144
-5%
|
149 898
+41%
|
156 299
+4%
|
129 253
-17%
|
160 497
+24%
|
200 336
+25%
|
197 916
-1%
|
244 101
+23%
|
233 458
-4%
|
180 563
-23%
|
13 155
-93%
|
78 889
+500%
|
57 195
-27%
|
75 218
+32%
|
233 852
+211%
|
146 170
-37%
|
186 704
+28%
|
274 457
+47%
|
338 567
+23%
|
383 099
+13%
|
402 300
+5%
|
321 012
-20%
|
273 347
-15%
|
191 576
-30%
|
143 455
-25%
|
160 943
+12%
|
197 737
+23%
|
246 128
+24%
|
|
EPS (Diluted) |
56.46
N/A
|
116.57
+106%
|
105.68
-9%
|
88.18
-17%
|
46.25
-48%
|
26.15
-43%
|
2.69
-90%
|
-6.72
N/A
|
-1.17
+83%
|
25.79
N/A
|
39.73
+54%
|
56.1
+41%
|
76.52
+36%
|
70.15
-8%
|
99.1
+41%
|
103.3
+4%
|
82.8
-20%
|
104.44
+26%
|
131.33
+26%
|
128.79
-2%
|
158.85
+23%
|
151.92
-4%
|
117.5
-23%
|
8.56
-93%
|
51.43
+501%
|
37.25
-28%
|
48.89
+31%
|
151.98
+211%
|
94.99
-37%
|
121.34
+28%
|
178.64
+47%
|
217.74
+22%
|
246.38
+13%
|
258.73
+5%
|
206.46
-20%
|
175.8
-15%
|
123.21
-30%
|
92.27
-25%
|
103.83
+13%
|
131
+26%
|
160.44
+22%
|