Nusantara Pelabuhan Handal Tbk PT
IDX:PORT
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
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 |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
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 |
635
1 080
|
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 | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
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 | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Nusantara Pelabuhan Handal Tbk PT
Revenue
|
2T
IDR
|
Cost of Revenue
|
-1.5T
IDR
|
Gross Profit
|
512.8B
IDR
|
Operating Expenses
|
-149.5B
IDR
|
Operating Income
|
363.3B
IDR
|
Other Expenses
|
-412.3B
IDR
|
Net Income
|
-49B
IDR
|
Income Statement
Nusantara Pelabuhan Handal Tbk PT
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 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
2 471 136
N/A
|
1 998 243
-19%
|
1 433 850
-28%
|
1 501 284
+5%
|
1 547 823
+3%
|
1 610 524
+4%
|
1 292 829
-20%
|
1 216 465
-6%
|
1 170 666
-4%
|
1 299 098
+11%
|
1 321 829
+2%
|
1 333 550
+1%
|
1 349 346
+1%
|
1 273 287
-6%
|
1 256 221
-1%
|
1 275 890
+2%
|
1 296 532
+2%
|
1 205 017
-7%
|
1 143 948
-5%
|
2 043 537
+79%
|
2 026 959
-1%
|
2 001 855
-1%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(1 760 798)
|
(1 416 746)
|
(1 088 577)
|
(1 185 297)
|
(1 296 469)
|
(1 407 283)
|
(1 129 921)
|
(1 067 550)
|
(989 896)
|
(1 114 435)
|
(1 134 310)
|
(1 125 990)
|
(1 132 542)
|
(1 064 391)
|
(1 060 096)
|
(1 074 231)
|
(1 082 196)
|
(957 442)
|
(878 370)
|
(1 569 959)
|
(1 538 326)
|
(1 489 038)
|
|
Gross Profit |
710 338
N/A
|
581 497
-18%
|
345 273
-41%
|
315 987
-8%
|
251 353
-20%
|
203 241
-19%
|
162 908
-20%
|
148 914
-9%
|
180 770
+21%
|
184 663
+2%
|
187 518
+2%
|
207 560
+11%
|
216 804
+4%
|
208 895
-4%
|
196 125
-6%
|
201 659
+3%
|
214 337
+6%
|
247 575
+16%
|
265 577
+7%
|
473 577
+78%
|
488 633
+3%
|
512 817
+5%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(568 236)
|
(481 178)
|
(286 617)
|
(237 218)
|
(226 214)
|
(195 079)
|
(133 863)
|
(139 757)
|
(115 718)
|
(98 912)
|
(101 418)
|
(135 263)
|
(131 188)
|
(121 257)
|
(94 310)
|
(90 708)
|
(101 273)
|
(106 107)
|
(85 788)
|
(160 653)
|
(144 947)
|
(149 519)
|
|
Selling, General & Administrative |
(186 431)
|
(171 602)
|
(92 186)
|
(88 061)
|
(91 442)
|
(82 848)
|
(83 711)
|
(85 482)
|
(79 223)
|
(76 489)
|
(82 700)
|
(82 482)
|
(78 858)
|
(74 000)
|
(84 135)
|
(76 799)
|
(84 943)
|
(89 074)
|
(73 848)
|
(132 418)
|
(124 706)
|
(126 261)
|
|
Depreciation & Amortization |
(59 002)
|
(46 925)
|
(22 847)
|
(20 033)
|
(22 779)
|
(22 751)
|
(37 229)
|
(40 825)
|
(44 322)
|
(46 500)
|
(19 660)
|
(31 182)
|
(28 747)
|
(23 345)
|
(13 327)
|
(15 383)
|
(11 962)
|
(12 775)
|
(13 173)
|
(23 004)
|
(22 971)
|
(22 903)
|
|
Other Operating Expenses |
(322 803)
|
(262 651)
|
(171 583)
|
(129 125)
|
(111 993)
|
(89 479)
|
(12 923)
|
(13 450)
|
7 826
|
24 078
|
942
|
(21 599)
|
(23 584)
|
(23 911)
|
3 151
|
1 474
|
(4 368)
|
(4 257)
|
1 233
|
(5 231)
|
2 729
|
(355)
|
|
Operating Income |
142 102
N/A
|
100 319
-29%
|
58 657
-42%
|
78 768
+34%
|
25 139
-68%
|
8 162
-68%
|
29 045
+256%
|
9 157
-68%
|
65 052
+610%
|
85 751
+32%
|
86 100
+0%
|
72 297
-16%
|
85 616
+18%
|
87 638
+2%
|
101 815
+16%
|
110 951
+9%
|
113 064
+2%
|
141 469
+25%
|
179 789
+27%
|
312 925
+74%
|
343 685
+10%
|
363 297
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(88 305)
|
(65 821)
|
(29 144)
|
(60 947)
|
(43 713)
|
(59 941)
|
(54 228)
|
(45 711)
|
(79 274)
|
(100 471)
|
(108 271)
|
(103 294)
|
(117 391)
|
(116 384)
|
(58 341)
|
(53 052)
|
(50 427)
|
(27 735)
|
(44 721)
|
(104 023)
|
(302 309)
|
(296 517)
|
|
Non-Reccuring Items |
(19 406)
|
(10 384)
|
5 639
|
591
|
1 214
|
2 313
|
(7 151)
|
0
|
(8 450)
|
(13 205)
|
(14 461)
|
132
|
226
|
28 240
|
16 841
|
27 152
|
27 057
|
3 860
|
90
|
173
|
(6 357)
|
(6 441)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(7 994)
|
0
|
0
|
0
|
(10 765)
|
0
|
0
|
(1 165)
|
(2 047)
|
(1 472)
|
(1 936)
|
(1 224)
|
(1 878)
|
(3 047)
|
(3 057)
|
(3 247)
|
|
Pre-Tax Income |
34 391
N/A
|
24 114
-30%
|
35 152
+46%
|
18 413
-48%
|
(17 360)
N/A
|
(49 466)
-185%
|
(40 328)
+18%
|
(36 554)
+9%
|
(22 671)
+38%
|
(27 926)
-23%
|
(47 396)
-70%
|
(30 865)
+35%
|
(31 549)
-2%
|
(1 671)
+95%
|
58 267
N/A
|
83 579
+43%
|
87 758
+5%
|
116 369
+33%
|
133 280
+15%
|
206 029
+55%
|
31 962
-84%
|
57 092
+79%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(119 855)
|
(69 305)
|
(44 699)
|
(43 240)
|
(38 329)
|
(43 866)
|
(30 418)
|
(30 363)
|
(27 186)
|
(29 085)
|
(35 719)
|
(36 478)
|
(38 653)
|
(43 841)
|
(41 299)
|
(46 042)
|
(48 219)
|
(42 022)
|
(41 908)
|
(78 787)
|
(70 340)
|
(64 324)
|
|
Income from Continuing Operations |
(85 464)
|
(45 190)
|
(9 547)
|
(24 828)
|
(55 689)
|
(93 332)
|
(70 745)
|
(66 917)
|
(49 857)
|
(57 011)
|
(83 115)
|
(67 342)
|
(70 202)
|
(45 512)
|
16 969
|
37 537
|
39 540
|
74 347
|
91 371
|
127 242
|
(38 378)
|
(7 231)
|
|
Income to Minority Interest |
89 148
|
67 159
|
22 738
|
32 715
|
26 060
|
28 615
|
11 414
|
1 456
|
9 456
|
9 996
|
24 744
|
13 102
|
17 258
|
12 474
|
3 501
|
3 284
|
(2 374)
|
(6 365)
|
(2 683)
|
15 058
|
(2 962)
|
(9 162)
|
|
Net Income (Common) |
3 684
N/A
|
21 968
+496%
|
13 192
-40%
|
7 887
-40%
|
(29 629)
N/A
|
(64 717)
-118%
|
(59 331)
+8%
|
(65 461)
-10%
|
(40 402)
+38%
|
(47 015)
-16%
|
(58 371)
-24%
|
(54 240)
+7%
|
(52 943)
+2%
|
(33 038)
+38%
|
20 470
N/A
|
40 821
+99%
|
37 165
-9%
|
67 982
+83%
|
62 660
-8%
|
95 026
+52%
|
(67 368)
N/A
|
(48 957)
+27%
|
|
EPS (Diluted) |
1.31
N/A
|
7.81
+496%
|
4.69
-40%
|
2.8
-40%
|
-10.53
N/A
|
-23
-118%
|
-21.08
+8%
|
-23.26
-10%
|
-14.36
+38%
|
-16.71
-16%
|
-20.74
-24%
|
-19.28
+7%
|
-18.81
+2%
|
-11.74
+38%
|
7.27
N/A
|
14.51
+100%
|
13.21
-9%
|
24.16
+83%
|
22.26
-8%
|
33.76
+52%
|
-23.94
N/A
|
-17.39
+27%
|