0 XP   0   0   0

Asian Insulators Public Company Limited










Financial Health of Asian Insulators Public Company Limited




Comparing to competitors in the Electrical Equipment & Parts industry




  Industry Rankings  


Richest
#285 / 459

Total Sales
#177 / 459

Making Money
#207 / 459

Working Efficiently
#192 / 459

Asian Insulators Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Asian Insulators Public Company Limited?

I guess you are interested in Asian Insulators Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Asian Insulators Public Company Limited

Let's start. I'm going to help you getting a better view of Asian Insulators Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Asian Insulators Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Asian Insulators Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Asian Insulators Public Company Limited. The closing price on 2022-12-01 was ฿6.05 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Asian Insulators Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Asian Insulators Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asian Insulators Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of 1.9% means that ฿0.02 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asian Insulators Public Company Limited:

  • The MRQ is 1.9%. The company is making a profit. +1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM4.6%-2.7%
TTM4.6%YOY9.4%-4.8%
TTM4.6%5Y9.3%-4.8%
5Y9.3%10Y9.3%+0.0%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%4.2%-2.3%
TTM4.6%2.9%+1.7%
YOY9.4%4.2%+5.2%
5Y9.3%3.0%+6.3%
10Y9.3%3.8%+5.5%
1.1.2. Return on Assets

Shows how efficient Asian Insulators Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • 1.1% Return on Assets means that Asian Insulators Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asian Insulators Public Company Limited:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.4%-1.3%
TTM2.4%YOY3.7%-1.4%
TTM2.4%5Y3.2%-0.8%
5Y3.2%10Y3.1%+0.1%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.0%+0.1%
TTM2.4%0.8%+1.6%
YOY3.7%0.9%+2.8%
5Y3.2%0.8%+2.4%
10Y3.1%0.9%+2.2%
1.1.3. Return on Equity

Shows how efficient Asian Insulators Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • 1.7% Return on Equity means Asian Insulators Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asian Insulators Public Company Limited:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM3.8%-2.1%
TTM3.8%YOY5.5%-1.7%
TTM3.8%5Y4.7%-0.9%
5Y4.7%10Y5.2%-0.5%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.9%-0.2%
TTM3.8%1.6%+2.2%
YOY5.5%1.8%+3.7%
5Y4.7%1.6%+3.1%
10Y5.2%1.7%+3.5%

1.2. Operating Efficiency of Asian Insulators Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asian Insulators Public Company Limited is operating .

  • Measures how much profit Asian Insulators Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • An Operating Margin of 2.7% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asian Insulators Public Company Limited:

  • The MRQ is 2.7%. The company is operating less efficient.
  • The TTM is 6.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM6.8%-4.1%
TTM6.8%YOY12.5%-5.8%
TTM6.8%5Y6.9%-0.1%
5Y6.9%10Y3.2%+3.7%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%4.4%-1.7%
TTM6.8%3.9%+2.9%
YOY12.5%5.2%+7.3%
5Y6.9%4.4%+2.5%
10Y3.2%3.2%+0.0%
1.2.2. Operating Ratio

Measures how efficient Asian Insulators Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ฿1.94 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is 1.935. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.848. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.935TTM1.848+0.087
TTM1.848YOY1.714+0.134
TTM1.8485Y1.441+0.407
5Y1.44110Y1.130+0.311
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9351.704+0.231
TTM1.8481.683+0.165
YOY1.7141.623+0.091
5Y1.4411.545-0.104
10Y1.1301.240-0.110

1.3. Liquidity of Asian Insulators Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asian Insulators Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Current Ratio of 3.88 means the company has ฿3.88 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is 3.885. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.524. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.885TTM3.524+0.361
TTM3.524YOY4.617-1.093
TTM3.5245Y2.710+0.814
5Y2.71010Y1.270+1.440
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8851.852+2.033
TTM3.5241.846+1.678
YOY4.6171.904+2.713
5Y2.7101.808+0.902
10Y1.2701.417-0.147
1.3.2. Quick Ratio

Measures if Asian Insulators Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • A Quick Ratio of 2.23 means the company can pay off ฿2.23 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is 2.234. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.899. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.234TTM1.899+0.335
TTM1.899YOY2.178-0.279
TTM1.8995Y1.825+0.075
5Y1.82510Y1.217+0.607
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2340.814+1.420
TTM1.8990.838+1.061
YOY2.1780.895+1.283
5Y1.8250.902+0.923
10Y1.2170.873+0.344

1.4. Solvency of Asian Insulators Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asian Insulators Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asian Insulators Public Company Limited to Electrical Equipment & Parts industry mean.
  • A Debt to Asset Ratio of 0.15 means that Asian Insulators Public Company Limited assets are financed with 15.1% credit (debt) and the remaining percentage (100% - 15.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is 0.151. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.170. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.151TTM0.170-0.019
TTM0.170YOY0.120+0.050
TTM0.1705Y0.122+0.048
5Y0.12210Y0.214-0.092
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1510.457-0.306
TTM0.1700.448-0.278
YOY0.1200.428-0.308
5Y0.1220.431-0.309
10Y0.2140.428-0.214
1.4.2. Debt to Equity Ratio

Measures if Asian Insulators Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • A Debt to Equity ratio of 23.7% means that company has ฿0.24 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is 0.237. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.274. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.237TTM0.274-0.037
TTM0.274YOY0.176+0.098
TTM0.2745Y0.185+0.089
5Y0.18510Y0.419-0.234
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2370.841-0.604
TTM0.2740.831-0.557
YOY0.1760.737-0.561
5Y0.1850.789-0.604
10Y0.4190.775-0.356

2. Market Valuation of Asian Insulators Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Asian Insulators Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Asian Insulators Public Company Limited to the Electrical Equipment & Parts industry mean.
  • A PE ratio of 101.13 means the investor is paying ฿101.13 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asian Insulators Public Company Limited:

  • The EOD is 97.896. Neutral. Compare to industry.
  • The MRQ is 101.133. Seems overpriced? -1
  • The TTM is 49.859. Good. +1
Trends
Current periodCompared to+/- 
EOD97.896MRQ101.133-3.236
MRQ101.133TTM49.859+51.274
TTM49.859YOY55.588-5.729
TTM49.8595Y34.541+15.318
5Y34.54110Y31.615+2.927
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD97.89644.550+53.346
MRQ101.13342.495+58.638
TTM49.85954.150-4.291
YOY55.58856.787-1.199
5Y34.54161.057-26.516
10Y31.61546.357-14.742
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Asian Insulators Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Asian Insulators Public Company Limited:

  • The MRQ is -91.443. Very Bad. -2
  • The TTM is -7.050. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-91.443TTM-7.050-84.393
TTM-7.050YOY72.544-79.594
TTM-7.0505Y-1.642-5.408
5Y-1.64210Y139.922-141.564
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-91.4430.465-91.908
TTM-7.0500.118-7.168
YOY72.5440.051+72.493
5Y-1.6420.117-1.759
10Y139.9220.118+139.804

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Asian Insulators Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 1.31 means the investor is paying ฿1.31 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Asian Insulators Public Company Limited:

  • The EOD is 1.266. Good. +1
  • The MRQ is 1.308. Good. +1
  • The TTM is 1.106. Good. +1
Trends
Current periodCompared to+/- 
EOD1.266MRQ1.308-0.042
MRQ1.308TTM1.106+0.202
TTM1.106YOY1.713-0.607
TTM1.1065Y0.997+0.109
5Y0.99710Y0.852+0.146
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.2662.004-0.738
MRQ1.3082.008-0.700
TTM1.1062.298-1.192
YOY1.7132.033-0.320
5Y0.9971.876-0.879
10Y0.8521.362-0.510
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asian Insulators Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.5110.891-157%0.025-2183%0.045-1236%0.084-712%
Book Value Growth--0.9680.9710%0.9720%0.9710%0.9720%
Book Value Per Share--4.7784.983-4%1.269+277%3.254+47%3.518+36%
Book Value Per Share Growth---0.1070.184-158%0.017-719%-0.131+22%-0.049-54%
Current Ratio--3.8853.524+10%4.617-16%2.710+43%1.270+206%
Debt To Asset Ratio--0.1510.170-11%0.120+26%0.122+24%0.214-29%
Debt To Equity Ratio--0.2370.274-13%0.176+35%0.185+28%0.419-43%
Dividend Per Share--0.5980.220+172%0.093+544%0.201+198%0.358+67%
Dividend Per Share Growth--1.000-504.980+50604%-1483.675+148486%-568.138+56921%-285.568+28660%
Eps--0.0620.143-57%0.054+14%0.105-41%0.136-55%
Eps Growth---1.106-0.162-85%-0.452-59%-0.227-79%-0.405-63%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.969+3%
Net Profit Margin--0.0190.046-59%0.094-80%0.093-80%0.093-80%
Operating Margin--0.0270.068-60%0.125-78%0.069-60%0.032-16%
Operating Ratio--1.9351.848+5%1.714+13%1.441+34%1.130+71%
Pb Ratio1.266-3%1.3081.106+18%1.713-24%0.997+31%0.852+54%
Pe Ratio97.896-3%101.13349.859+103%55.588+82%34.541+193%31.615+220%
Peg Ratio---91.443-7.050-92%72.544-226%-1.642-98%139.922-165%
Price Per Share6.050-3%6.2505.555+13%2.178+187%2.714+130%2.538+146%
Price To Total Gains Ratio69.814-3%72.12232.294+123%31.655+128%20.500+252%14.466+399%
Profit Growth--93.93596.380-3%95.819-2%96.726-3%96.081-2%
Quick Ratio--2.2341.899+18%2.178+3%1.825+22%1.217+84%
Return On Assets--0.0110.024-53%0.037-71%0.032-65%0.031-64%
Return On Equity--0.0170.038-55%0.055-69%0.047-63%0.052-67%
Revenue Growth--0.9670.974-1%0.9710%0.9720%0.9710%
Total Gains Per Share--0.0871.111-92%0.117-26%0.246-65%0.441-80%
Total Gains Per Share Growth---1.390-3.162+127%-1.458+5%1.994-170%0.018-7663%
Usd Book Value--96321283.200100451095.322-4%102302169.883-6%95297557.100+1%84829248.561+14%
Usd Book Value Change Per Share---0.0150.026-157%0.001-2183%0.001-1236%0.002-712%
Usd Book Value Per Share--0.1380.144-4%0.037+277%0.094+47%0.101+36%
Usd Dividend Per Share--0.0170.006+172%0.003+544%0.006+198%0.010+67%
Usd Eps--0.0020.004-57%0.002+14%0.003-41%0.004-55%
Usd Price Per Share0.174-3%0.1800.160+13%0.063+187%0.078+130%0.073+146%
Usd Profit--1245888.0002878904.174-57%4366261.735-71%3446965.523-64%3376558.569-63%
Usd Revenue--66194006.40065079217.642+2%45903433.111+44%43160759.902+53%38369347.154+73%
Usd Total Gains Per Share--0.0020.032-92%0.003-26%0.007-65%0.013-80%
 EOD+3 -2MRQTTM+12 -23YOY+14 -215Y+13 -2210Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Asian Insulators Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1597.896
Price to Book Ratio (EOD)Between0-11.266
Net Profit Margin (MRQ)Greater than00.019
Operating Margin (MRQ)Greater than00.027
Quick Ratio (MRQ)Greater than12.234
Current Ratio (MRQ)Greater than13.885
Debt to Asset Ratio (MRQ)Less than10.151
Debt to Equity Ratio (MRQ)Less than10.237
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Asian Insulators Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose6.000
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets3,937,504
Total Liabilities593,015
Total Stockholder Equity2,501,987
 As reported
Total Liabilities 593,015
Total Stockholder Equity+ 2,501,987
Total Assets = 3,937,504

Assets

Total Assets3,937,504
Total Current Assets2,140,523
Long-term Assets2,140,523
Total Current Assets
Cash And Cash Equivalents 274,529
Short-term Investments 488,760
Net Receivables 742,369
Inventory 604,285
Other Current Assets 30,580
Total Current Assets  (as reported)2,140,523
Total Current Assets  (calculated)2,140,523
+/-0
Long-term Assets
Property Plant Equipment 1,696,654
Other Assets 93,655
Long-term Assets  (as reported)1,796,981
Long-term Assets  (calculated)1,790,309
+/- 6,672

Liabilities & Shareholders' Equity

Total Current Liabilities550,986
Long-term Liabilities42,029
Total Stockholder Equity2,501,987
Total Current Liabilities
Accounts payable 414,132
Other Current Liabilities 60,794
Total Current Liabilities  (as reported)550,986
Total Current Liabilities  (calculated)474,926
+/- 76,060
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt3,348
Other Liabilities 39,771
Long-term Liabilities  (as reported)42,029
Long-term Liabilities  (calculated)43,119
+/- 1,090
Total Stockholder Equity
Common Stock699,999
Other Stockholders Equity 874,093
Total Stockholder Equity (as reported)2,501,987
Total Stockholder Equity (calculated)1,574,092
+/- 927,895
Other
Capital Stock699,999
Common Stock Shares Outstanding 699,999
Net Invested Capital 2,501,987
Net Tangible Assets 2,495,315
Net Working Capital 1,589,537



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
716,938
0
843,917
1,758,916
1,618,847
1,666,489
1,588,020
1,752,546
1,622,293
1,625,859
1,622,627
1,654,037
1,785,137
1,936,224
2,044,035
1,974,607
2,075,024
2,554,460
2,559,174
2,422,661
2,461,609
2,283,631
2,620,217
2,865,424
2,736,082
2,704,839
2,790,065
2,677,551
2,629,801
2,643,119
3,022,801
3,321,257
3,337,140
3,241,787
3,320,679
3,607,996
3,675,261
3,455,784
3,429,469
3,615,352
4,279,718
3,873,150
4,089,384
3,826,985
3,698,634
3,632,722
3,965,718
3,789,237
3,471,039
3,525,141
3,622,785
3,455,023
3,381,544
3,183,656
3,272,383
3,261,484
3,350,195
3,835,486
3,496,698
3,801,913
4,160,299
4,322,965
3,850,526
4,011,898
4,340,510
4,526,856
3,937,504
3,937,5044,526,8564,340,5104,011,8983,850,5264,322,9654,160,2993,801,9133,496,6983,835,4863,350,1953,261,4843,272,3833,183,6563,381,5443,455,0233,622,7853,525,1413,471,0393,789,2373,965,7183,632,7223,698,6343,826,9854,089,3843,873,1504,279,7183,615,3523,429,4693,455,7843,675,2613,607,9963,320,6793,241,7873,337,1403,321,2573,022,8012,643,1192,629,8012,677,5512,790,0652,704,8392,736,0822,865,4242,620,2172,283,6312,461,6092,422,6612,559,1742,554,4602,075,0241,974,6072,044,0351,936,2241,785,1371,654,0371,622,6271,625,8591,622,2931,752,5461,588,0201,666,4891,618,8471,758,916843,9170716,938
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,807,220
1,521,658
1,762,390
2,159,565
2,332,671
1,896,831
2,092,754
2,505,686
2,726,626
2,140,523
2,140,5232,726,6262,505,6862,092,7541,896,8312,332,6712,159,5651,762,3901,521,6581,807,220000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
287,515
197,020
586,533
782,467
590,083
226,593
379,076
439,316
424,377
274,529
274,529424,377439,316379,076226,593590,083782,467586,533197,020287,515000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
384,739
348,696
219,190
219,417
739,647
604,954
410,157
609,425
591,607
488,760
488,760591,607609,425410,157604,954739,647219,417219,190348,696384,739000000000000000000000000000000000000000000000000000000000
       Net Receivables 
196,211
0
147,553
148,648
205,668
597,529
296,700
712,217
459,071
275,035
257,730
361,905
326,088
333,033
388,357
344,251
363,860
466,420
420,540
252,293
369,274
322,933
466,815
406,504
388,247
415,009
430,215
468,151
386,744
269,558
263,727
279,347
373,667
404,113
538,984
502,677
542,021
569,534
653,627
566,665
386,479
657,646
624,471
421,844
569,481
533,176
515,986
624,500
525,809
490,217
299,766
350,235
364,663
290,994
299,578
261,346
250,321
654,585
512,788
516,692
568,699
481,879
479,438
673,177
720,546
845,508
742,369
742,369845,508720,546673,177479,438481,879568,699516,692512,788654,585250,321261,346299,578290,994364,663350,235299,766490,217525,809624,500515,986533,176569,481421,844624,471657,646386,479566,665653,627569,534542,021502,677538,984404,113373,667279,347263,727269,558386,744468,151430,215415,009388,247406,504466,815322,933369,274252,293420,540466,420363,860344,251388,357333,033326,088361,905257,730275,035459,071712,217296,700597,529205,668148,648147,5530196,211
       Other Current Assets 
1,040
0
13,012
11,734
1,779
3,135
2,758
3,299
8,664
14,478
10,335
13,917
12,580
27,442
21,373
18,202
14,793
43,324
10,656
8,684
82,846
62,930
71,885
33,823
19,924
17,776
12,141
10,255
8,339
6,843
9,107
10,914
7,147
7,817
9,713
9,653
9,498
7,107
16,473
17,560
22,851
22,912
14,407
11,635
5,066
32,120
28,412
21,782
18,052
232,255
238,867
230,432
28,786
12,920
0
14,463
10,179
2,917
0
0
0
11,183
34,144
42,230
39,889
38,270
30,580
30,58038,27039,88942,23034,14411,1830002,91710,17914,463012,92028,786230,432238,867232,25518,05221,78228,41232,1205,06611,63514,40722,91222,85117,56016,4737,1079,4989,6539,7137,8177,14710,9149,1076,8438,33910,25512,14117,77619,92433,82371,88562,93082,8468,68410,65643,32414,79318,20221,37327,44212,58013,91710,33514,4788,6643,2992,7583,1351,77911,73413,01201,040
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,028,266
1,975,040
2,039,523
2,000,734
1,990,294
1,953,695
1,919,144
1,834,823
1,800,230
1,796,981
1,796,9811,800,2301,834,8231,919,1441,953,6951,990,2942,000,7342,039,5231,975,0402,028,266000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
419,587
0
450,191
416,883
412,920
398,154
387,679
390,944
403,142
407,648
453,947
465,109
478,526
861,834
962,872
1,051,806
1,052,026
1,059,437
1,067,435
1,113,329
1,182,243
1,276,496
1,396,487
1,440,380
1,470,553
1,449,058
1,422,499
1,404,644
1,456,367
1,503,417
1,550,926
1,672,399
1,856,033
1,898,276
1,965,756
1,939,480
1,921,059
1,928,760
1,935,067
1,946,769
1,964,556
1,985,863
2,020,567
2,017,665
2,031,313
1,982,449
1,962,765
1,941,268
1,925,712
1,686,589
1,713,308
1,684,275
1,838,115
1,834,078
1,887,369
1,897,695
1,920,713
2,006,510
1,952,684
1,914,654
1,880,015
1,847,087
1,827,016
1,789,195
1,753,810
1,720,674
1,696,654
1,696,6541,720,6741,753,8101,789,1951,827,0161,847,0871,880,0151,914,6541,952,6842,006,5101,920,7131,897,6951,887,3691,834,0781,838,1151,684,2751,713,3081,686,5891,925,7121,941,2681,962,7651,982,4492,031,3132,017,6652,020,5671,985,8631,964,5561,946,7691,935,0671,928,7601,921,0591,939,4801,965,7561,898,2761,856,0331,672,3991,550,9261,503,4171,456,3671,404,6441,422,4991,449,0581,470,5531,440,3801,396,4871,276,4961,182,2431,113,3291,067,4351,059,4371,052,0261,051,806962,872861,834478,526465,109453,947407,648403,142390,944387,679398,154412,920416,883450,1910419,587
       Goodwill 
0
0
16,076
15,244
14,412
13,581
12,750
11,918
11,087
10,255
9,423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000009,42310,25511,08711,91812,75013,58114,41215,24416,07600
       Intangible Assets 
767
0
17,123
16,789
15,888
15,084
14,184
13,328
12,427
11,482
10,535
1,079
977
872
1,097
8,799
11,734
14,943
14,141
14,701
15,470
14,525
13,668
12,743
13,594
13,119
12,643
12,165
11,691
11,227
10,762
10,384
9,933
9,516
9,673
9,250
8,763
8,285
7,803
7,315
6,895
6,482
6,013
5,526
5,041
4,013
3,494
3,075
2,988
2,440
1,959
1,660
1,494
1,438
6,621
6,330
5,718
9,078
8,772
8,678
8,363
0
0
0
7,241
0
0
007,2410008,3638,6788,7729,0785,7186,3306,6211,4381,4941,6601,9592,4402,9883,0753,4944,0135,0415,5266,0136,4826,8957,3157,8038,2858,7639,2509,6739,5169,93310,38410,76211,22711,69112,16512,64313,11913,59412,74313,66814,52515,47014,70114,14114,94311,7348,7991,0978729771,07910,53511,48212,42713,32814,18415,08415,88816,78917,1230767
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,762
10,045
107,468
107,504
112,218
108,558
109,012
59,058
59,975
61,091
61,09159,97559,058109,012108,558112,218107,504107,46810,0459,762000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
222,082
0
133,086
48,585
47,244
47,050
77,358
103,232
130,286
142,974
111,503
132,602
190,464
326,274
363,054
337,203
379,507
843,938
746,954
766,924
1,131,935
918,972
1,239,505
1,446,349
1,304,329
1,241,361
1,339,662
1,227,087
1,063,656
1,043,836
1,519,217
1,879,752
1,890,295
1,726,840
1,849,224
2,104,343
2,184,098
1,821,423
1,825,345
1,855,078
605,788
1,049,258
1,222,533
994,467
743,548
561,591
807,300
745,233
385,403
392,496
511,579
583,338
490,032
218,458
224,171
224,870
225,768
550,214
373,964
489,722
492,028
492,410
452,909
664,766
783,025
824,421
593,015
593,015824,421783,025664,766452,909492,410492,028489,722373,964550,214225,768224,870224,171218,458490,032583,338511,579392,496385,403745,233807,300561,591743,548994,4671,222,5331,049,258605,7881,855,0781,825,3451,821,4232,184,0982,104,3431,849,2241,726,8401,890,2951,879,7521,519,2171,043,8361,063,6561,227,0871,339,6621,241,3611,304,3291,446,3491,239,505918,9721,131,935766,924746,954843,938379,507337,203363,054326,274190,464132,602111,503142,974130,286103,23277,35847,05047,24448,585133,0860222,082
   > Total Current Liabilities 
220,911
0
132,165
47,792
46,580
47,050
77,358
103,232
130,286
142,974
111,503
132,602
190,464
324,709
361,693
336,046
314,305
599,389
517,910
553,384
882,649
681,872
872,255
1,087,409
952,338
918,321
1,033,962
950,664
818,161
799,720
1,301,624
1,650,045
1,609,410
1,502,949
1,666,998
1,964,129
2,066,283
1,708,611
1,719,113
1,755,426
512,717
972,065
1,106,831
883,813
635,858
525,027
773,610
710,617
349,762
363,175
483,093
554,688
460,507
187,961
197,388
197,656
197,693
513,171
333,040
448,052
450,659
451,992
413,889
624,379
742,140
782,899
550,986
550,986782,899742,140624,379413,889451,992450,659448,052333,040513,171197,693197,656197,388187,961460,507554,688483,093363,175349,762710,617773,610525,027635,858883,8131,106,831972,065512,7171,755,4261,719,1131,708,6112,066,2831,964,1291,666,9981,502,9491,609,4101,650,0451,301,624799,720818,161950,6641,033,962918,321952,3381,087,409872,255681,872882,649553,384517,910599,389314,305336,046361,693324,709190,464132,602111,503142,974130,286103,23277,35847,05046,58047,792132,1650220,911
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
144,633
0
50,000
0
0
30,000
0
0
0
0
000030,0000050,0000144,633000000000000000000000000000000000000000000000000000000000
       Accounts payable 
14,664
0
16,890
31,946
34,181
36,542
69,677
74,123
70,248
90,050
62,501
87,087
146,159
90,421
84,902
70,443
60,981
53,565
90,695
88,430
52,773
78,767
138,117
132,486
161,469
102,394
113,412
83,678
47,038
103,492
264,497
91,576
70,174
84,841
103,358
191,485
176,806
139,814
149,277
247,326
84,862
142,991
256,461
115,509
121,942
105,829
274,939
274,573
92,188
79,839
110,373
182,679
180,379
97,047
183,133
123,436
124,297
233,698
236,684
274,548
308,408
295,582
255,961
423,022
557,400
608,911
414,132
414,132608,911557,400423,022255,961295,582308,408274,548236,684233,698124,297123,436183,13397,047180,379182,679110,37379,83992,188274,573274,939105,829121,942115,509256,461142,99184,862247,326149,277139,814176,806191,485103,35884,84170,17491,576264,497103,49247,03883,678113,412102,394161,469132,486138,11778,76752,77388,43090,69553,56560,98170,44384,90290,421146,15987,08762,50190,05070,24874,12369,67736,54234,18131,94616,890014,664
       Other Current Liabilities 
13,405
0
14,779
15,344
11,892
9,461
6,761
28,316
59,375
52,924
49,002
45,515
44,305
53,471
95,974
84,786
46,757
177,370
35,840
32,921
356,654
132,155
134,533
132,284
102,448
101,386
73,080
62,212
68,953
79,401
72,468
101,757
86,579
92,634
100,281
73,637
61,430
82,170
108,007
106,600
251,895
310,873
100,098
87,989
124,917
95,163
93,671
80,044
81,574
155,336
229,975
301,424
110,282
90,914
14,255
74,220
73,396
66,294
45,197
50,415
80,638
97,153
67,027
121,740
111,923
98,357
60,794
60,79498,357111,923121,74067,02797,15380,63850,41545,19766,29473,39674,22014,25590,914110,282301,424229,975155,33681,57480,04493,67195,163124,91787,989100,098310,873251,895106,600108,00782,17061,43073,637100,28192,63486,579101,75772,46879,40168,95362,21273,080101,386102,448132,284134,533132,155356,65432,92135,840177,37046,75784,78695,97453,47144,30545,51549,00252,92459,37528,3166,7619,46111,89215,34414,779013,405
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,043
40,924
41,670
41,369
40,418
39,020
40,387
40,885
41,522
42,029
42,02941,52240,88540,38739,02040,41841,36941,67040,92437,043000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,207
29,757
29,274
27,895
27,829
28,792
29,550
30,017
32,891
34,189
35,487
36,785
28,784
27,782
28,254
30,810
36,564
33,690
34,616
35,641
29,320
28,486
28,650
29,525
30,497
26,783
27,214
28,075
37,043
38,263
39,171
39,034
38,248
36,663
37,307
38,076
38,987
39,771
39,77138,98738,07637,30736,66338,24839,03439,17138,26337,04328,07527,21426,78330,49729,52528,65028,48629,32035,64134,61633,69036,56430,81028,25427,78228,78436,78535,48734,18932,89130,01729,55028,79227,82927,89529,27429,75730,20700000000000000000000000000000
> Total Stockholder Equity
494,856
494,856
710,867
1,710,776
1,572,180
1,610,510
1,501,991
1,640,630
1,483,214
1,474,005
1,502,131
1,521,170
1,514,209
1,533,220
1,588,373
1,549,002
1,624,321
1,634,189
1,734,256
1,591,882
1,288,395
1,315,536
1,344,784
1,383,376
1,396,198
1,434,704
1,422,623
1,419,535
1,530,550
1,561,721
1,470,054
1,411,424
1,420,407
1,508,636
1,465,152
1,495,962
1,485,621
1,627,093
1,587,966
1,743,491
2,428,944
1,544,449
1,566,304
1,534,536
2,031,479
2,359,233
2,436,635
2,303,219
2,352,989
2,403,018
2,421,517
2,202,489
2,181,701
2,266,698
2,349,983
2,309,046
2,405,615
2,591,231
2,410,188
2,578,627
2,838,037
2,957,462
2,595,266
2,513,279
2,664,753
2,755,857
2,501,987
2,501,9872,755,8572,664,7532,513,2792,595,2662,957,4622,838,0372,578,6272,410,1882,591,2312,405,6152,309,0462,349,9832,266,6982,181,7012,202,4892,421,5172,403,0182,352,9892,303,2192,436,6352,359,2332,031,4791,534,5361,566,3041,544,4492,428,9441,743,4911,587,9661,627,0931,485,6211,495,9621,465,1521,508,6361,420,4071,411,4241,470,0541,561,7211,530,5501,419,5351,422,6231,434,7041,396,1981,383,3761,344,7841,315,5361,288,3951,591,8821,734,2561,634,1891,624,3211,549,0021,588,3731,533,2201,514,2091,521,1701,502,1311,474,0051,483,2141,640,6301,501,9911,610,5101,572,1801,710,776710,867494,856494,856
   Common Stock
162,300
0
400,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999
699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999699,999500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000400,0000162,300
   Retained Earnings 
256,794
0
235,105
308,007
169,411
207,741
99,222
237,861
80,445
71,236
99,362
118,401
111,440
130,451
185,604
146,233
221,552
231,420
331,487
189,113
0
0
0
0
0
31,935
19,854
16,766
127,781
158,952
67,285
8,655
17,638
105,867
62,383
93,193
82,852
224,324
188,456
343,981
1,029,434
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-247,944
-234,207
-65,768
193,641
314,419
-47,777
-129,764
21,710
113,201
-139,565
-139,565113,20121,710-129,764-47,777314,419193,641-65,768-234,207-247,94400000000000000001,029,434343,981188,456224,32482,85293,19362,383105,86717,6388,65567,285158,952127,78116,76619,85431,93500000189,113331,487231,420221,552146,233185,604130,451111,440118,40199,36271,23680,445237,86199,222207,741169,411308,007235,1050256,794
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
875,827
875,827
875,827
875,827
874,474
874,474
874,474
874,474
874,087
874,093
874,093874,087874,474874,474874,474874,474875,827875,827875,827875,827000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.




Income Statement

Currency in THB. All numbers in thousands.