25 XP   0   0   10

Bangkok Land Public Company Limited
Buy, Hold or Sell?

Let's analyse Bangkok Land Public Company Limited together

PenkeI guess you are interested in Bangkok Land 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.

I'm going to help you getting a better view of Bangkok Land 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Bangkok Land Public Company Limited

I send you an email if I find something interesting about Bangkok Land Public Company Limited.

Quick analysis of Bangkok Land Public Company Limited (30 sec.)










What can you expect buying and holding a share of Bangkok Land Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
60.5%

What is your share worth?

Current worth
฿3.08
Expected worth in 1 year
฿3.12
How sure are you?
81.6%

+ What do you gain per year?

Total Gains per Share
฿0.07
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
฿0.78
Expected price per share
฿0.75 - ฿0.81
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Bangkok Land Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.78

Intrinsic Value Per Share

฿1.11 - ฿1.33

Total Value Per Share

฿4.20 - ฿4.42

2. Growth of Bangkok Land Public Company Limited (5 min.)




Is Bangkok Land Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.4b$20m1.4%

How much money is Bangkok Land Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$4.5m$5.3m-$767.2k-16.8%
Net Profit Margin16.3%28.9%--

How much money comes from the company's main activities?

3. Financial Health of Bangkok Land Public Company Limited (5 min.)




4. Comparing to competitors in the Real Estate-Diversified industry (5 min.)




  Industry Rankings (Real Estate-Diversified)  


Richest
#46 / 125

Most Revenue
#85 / 125

Most Profit
#56 / 125
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Bangkok Land Public Company Limited? (5 min.)

Welcome investor! Bangkok Land Public Company Limited's management wants to use your money to grow the business. In return you get a share of Bangkok Land Public Company Limited.

What can you expect buying and holding a share of Bangkok Land Public Company Limited?

First you should know what it really means to hold a share of Bangkok Land Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Bangkok Land Public Company Limited is ฿0.78. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Bangkok Land Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bangkok Land Public Company Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿3.08. Based on the TTM, the Book Value Change Per Share is ฿0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bangkok Land Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.02-0.03-0.03-0.03-0.04-
Price to Earnings Ratio-53.40--30.44--138.43--22.29--1.07-
Price-to-Total Gains Ratio214.49-3,753.88-70.25-803.16-448.24-
Price to Book Ratio0.27-0.31-0.35-0.39-0.47-
Price-to-Total Gains Ratio214.49-3,753.88-70.25-803.16-448.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.021606
Number of shares46283
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (46283 shares)23.1623.80
Gains per Year (46283 shares)92.6395.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
138548397-285
277108176195-5180
3115163269292-7275
4154217362390-9370
5192271455487-11465
6231325548585-14560
7269379641682-16655
8308433734780-18750
9346488827877-21845
10385542920975-23940

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%4.08.00.033.3%11.09.00.055.0%29.09.00.076.3%56.09.00.086.2%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%10.010.00.050.0%24.014.00.063.2%48.017.00.073.8%
Dividend per Share2.00.02.050.0%10.00.02.083.3%16.00.04.080.0%23.00.015.060.5%23.00.042.035.4%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%31.07.00.081.6%55.010.00.084.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Bangkok Land Public Company Limited

About Bangkok Land Public Company Limited

Bangkok Land Public Company Limited, together with its subsidiaries, engages in the real estate development, exhibition and convention, food and beverage, education, and hotel investment businesses in Thailand. The company also provides financing, project management, and building maintenance services; and real estate investment trust services. In addition, it acts as a REIT manager; and rents properties. The company was founded in 1973 and is based in Nonthaburi, Thailand.

Fundamental data was last updated by Penke on 2023-09-16 07:30:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient 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 able to pay all its short-term debts.
The company is just not 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.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Bangkok Land Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Net Profit Margin of -7.0% means that ฿-0.07 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -7.0%. The company is making a loss. -1
  • The TTM is 16.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ-7.0%TTM16.3%-23.3%
TTM16.3%YOY28.9%-12.6%
TTM16.3%5Y0.9%+15.4%
5Y0.9%10Y20.3%-19.4%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.0%4.5%-11.5%
TTM16.3%3.7%+12.6%
YOY28.9%13.3%+15.6%
5Y0.9%13.0%-12.1%
10Y20.3%13.0%+7.3%
1.1.2. Return on Assets

Shows how efficient Bangkok Land Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • -0.1% Return on Assets means that Bangkok Land Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.3%-0.4%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y0.3%+0.0%
5Y0.3%10Y0.6%-0.3%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.4%-0.5%
TTM0.3%0.3%0.0%
YOY0.3%1.2%-0.9%
5Y0.3%1.1%-0.8%
10Y0.6%1.4%-0.8%
1.1.3. Return on Equity

Shows how efficient Bangkok Land Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • -0.1% Return on Equity means Bangkok Land Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.4%-0.5%
TTM0.4%YOY0.4%-0.1%
TTM0.4%5Y0.3%+0.0%
5Y0.3%10Y0.8%-0.4%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%1.4%-1.5%
TTM0.4%1.3%-0.9%
YOY0.4%2.7%-2.3%
5Y0.3%2.4%-2.1%
10Y0.8%3.2%-2.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Bangkok Land Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Land Public Company Limited is operating .

  • Measures how much profit Bangkok Land 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 Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bangkok Land Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM14.8%-14.8%
TTM14.8%YOY-9.0%+23.8%
TTM14.8%5Y6.4%+8.4%
5Y6.4%10Y4.8%+1.6%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.2%-19.2%
TTM14.8%11.5%+3.3%
YOY-9.0%19.7%-28.7%
5Y6.4%15.6%-9.2%
10Y4.8%13.3%-8.5%
1.2.2. Operating Ratio

Measures how efficient Bangkok Land Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • An Operation Ratio of 1.51 means that the operating costs are ฿1.51 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Land Public Company Limited:

  • The MRQ is 1.506. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.434. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.506TTM1.434+0.072
TTM1.434YOY1.837-0.402
TTM1.4345Y1.749-0.315
5Y1.74910Y1.153+0.597
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5061.141+0.365
TTM1.4341.143+0.291
YOY1.8371.039+0.798
5Y1.7491.128+0.621
10Y1.1531.019+0.134
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Bangkok Land Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Land Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • A Current Ratio of 2.11 means the company has ฿2.11 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Land Public Company Limited:

  • The MRQ is 2.114. The company is able to pay all its short-term debts. +1
  • The TTM is 2.215. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.114TTM2.215-0.100
TTM2.215YOY1.775+0.440
TTM2.2155Y3.076-0.862
5Y3.07610Y2.688+0.388
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1141.493+0.621
TTM2.2151.532+0.683
YOY1.7751.604+0.171
5Y3.0761.657+1.419
10Y2.6881.711+0.977
1.3.2. Quick Ratio

Measures if Bangkok Land 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 Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Quick Ratio of 0.98 means the company can pay off ฿0.98 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangkok Land Public Company Limited:

  • The MRQ is 0.978. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.767. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.978TTM0.767+0.210
TTM0.767YOY0.357+0.410
TTM0.7675Y0.859-0.092
5Y0.85910Y1.022-0.163
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9780.291+0.687
TTM0.7670.299+0.468
YOY0.3570.448-0.091
5Y0.8590.562+0.297
10Y1.0220.535+0.487
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Bangkok Land Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Land Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangkok Land Public Company Limited to Real Estate-Diversified industry mean.
  • A Debt to Asset Ratio of 0.17 means that Bangkok Land Public Company Limited assets are financed with 17.5% credit (debt) and the remaining percentage (100% - 17.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.175. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.172. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.175TTM0.172+0.003
TTM0.172YOY0.166+0.006
TTM0.1725Y0.157+0.015
5Y0.15710Y0.148+0.009
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1750.562-0.387
TTM0.1720.564-0.392
YOY0.1660.554-0.388
5Y0.1570.541-0.384
10Y0.1480.554-0.406
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Debt to Equity ratio of 25.1% means that company has ฿0.25 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.251. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.246. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.251TTM0.246+0.005
TTM0.246YOY0.236+0.010
TTM0.2465Y0.220+0.026
5Y0.22010Y0.202+0.018
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2511.400-1.149
TTM0.2461.367-1.121
YOY0.2361.303-1.067
5Y0.2201.365-1.145
10Y0.2021.449-1.247
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Bangkok Land Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A PE ratio of -53.40 means the investor is paying ฿-53.40 for every ฿1 in earnings.

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

  • The EOD is -50.791. Based on the earnings, the company is expensive. -2
  • The MRQ is -53.396. Based on the earnings, the company is expensive. -2
  • The TTM is -30.438. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-50.791MRQ-53.396+2.605
MRQ-53.396TTM-30.438-22.958
TTM-30.438YOY-138.427+107.989
TTM-30.4385Y-22.288-8.150
5Y-22.28810Y-1.074-21.214
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD-50.7913.904-54.695
MRQ-53.3964.438-57.834
TTM-30.4385.003-35.441
YOY-138.4278.764-147.191
5Y-22.2887.582-29.870
10Y-1.0749.838-10.912
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bangkok Land Public Company Limited:

  • The EOD is 72.635. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 76.360. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 13.386. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD72.635MRQ76.360-3.725
MRQ76.360TTM13.386+62.974
TTM13.386YOY20.549-7.163
TTM13.3865Y-106.719+120.105
5Y-106.71910Y-55.452-51.267
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD72.6352.210+70.425
MRQ76.3602.922+73.438
TTM13.3861.946+11.440
YOY20.5493.842+16.707
5Y-106.7190.690-107.409
10Y-55.4520.762-56.214
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • A PB ratio of 0.27 means the investor is paying ฿0.27 for each ฿1 in book value.

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

  • The EOD is 0.253. Based on the equity, the company is cheap. +2
  • The MRQ is 0.266. Based on the equity, the company is cheap. +2
  • The TTM is 0.313. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.253MRQ0.266-0.013
MRQ0.266TTM0.313-0.047
TTM0.313YOY0.349-0.036
TTM0.3135Y0.387-0.073
5Y0.38710Y0.466-0.079
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD0.2530.635-0.382
MRQ0.2660.688-0.422
TTM0.3130.669-0.356
YOY0.3490.877-0.528
5Y0.3870.889-0.502
10Y0.4660.988-0.522
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Land 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--0.0040.011-64%0.005-29%0.000+112%0.011-65%
Book Value Per Share--3.0833.049+1%3.007+3%3.058+1%3.040+1%
Current Ratio--2.1142.215-5%1.775+19%3.076-31%2.688-21%
Debt To Asset Ratio--0.1750.172+2%0.166+5%0.157+12%0.148+18%
Debt To Equity Ratio--0.2510.246+2%0.236+6%0.220+14%0.202+24%
Dividend Per Share---0.007-100%0.015-100%0.019-100%0.019-100%
Eps---0.0040.009-140%0.011-135%0.009-141%0.020-119%
Free Cash Flow Per Share--0.003-0.006+316%0.004-39%0.024-89%0.026-90%
Free Cash Flow To Equity Per Share---0.005-0.022+295%-0.006+11%-0.001-91%-0.003-52%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.334--------
Intrinsic Value_10Y_min--1.113--------
Intrinsic Value_1Y_max--0.032--------
Intrinsic Value_1Y_min--0.032--------
Intrinsic Value_3Y_max--0.174--------
Intrinsic Value_3Y_min--0.165--------
Intrinsic Value_5Y_max--0.409--------
Intrinsic Value_5Y_min--0.373--------
Market Cap13535027650.560-5%14229152626.28016571757022.070-14%18220256411.700-22%20562067314.995-31%24897421002.921-43%
Net Profit Margin---0.0700.163-143%0.289-124%0.009-878%0.203-135%
Operating Margin---0.148-100%-0.0900%0.064-100%0.048-100%
Operating Ratio--1.5061.434+5%1.837-18%1.749-14%1.153+31%
Pb Ratio0.253-5%0.2660.313-15%0.349-24%0.387-31%0.466-43%
Pe Ratio-50.791+5%-53.396-30.438-43%-138.427+159%-22.288-58%-1.074-98%
Price Per Share0.780-5%0.8200.955-14%1.050-22%1.185-31%1.412-42%
Price To Free Cash Flow Ratio72.635-5%76.36013.386+470%20.549+272%-106.719+240%-55.452+173%
Price To Total Gains Ratio204.026-5%214.4883753.883-94%70.253+205%803.163-73%448.235-52%
Quick Ratio--0.9780.767+27%0.357+174%0.859+14%1.022-4%
Return On Assets---0.0010.003-140%0.003-134%0.003-141%0.006-118%
Return On Equity---0.0010.004-140%0.004-135%0.003-142%0.008-119%
Total Gains Per Share--0.0040.018-79%0.020-81%0.019-79%0.030-87%
Usd Book Value--1481716378.2001465639443.957+1%1445561428.864+3%1470475461.886+1%1479558057.353+0%
Usd Book Value Change Per Share--0.0000.000-64%0.000-29%0.000+112%0.000-65%
Usd Book Value Per Share--0.0850.084+1%0.083+3%0.085+1%0.084+1%
Usd Dividend Per Share---0.000-100%0.000-100%0.001-100%0.001-100%
Usd Eps--0.0000.000-140%0.000-135%0.000-141%0.001-119%
Usd Free Cash Flow--1290432.200-2793386.376+316%2115749.469-39%11610789.917-89%9212971.585-86%
Usd Free Cash Flow Per Share--0.0000.000+316%0.000-39%0.001-89%0.001-90%
Usd Free Cash Flow To Equity Per Share--0.000-0.001+295%0.000+11%0.000-91%0.000-52%
Usd Market Cap374920265.921-5%394147527.748459037669.511-14%504701102.604-22%569569264.625-31%689658561.781-43%
Usd Price Per Share0.022-5%0.0230.026-14%0.029-22%0.033-31%0.039-42%
Usd Profit---1845401.7004562145.285-140%5329442.750-135%4470986.449-141%9958885.527-119%
Usd Revenue--26383862.20027594744.252-4%16526334.541+60%30009716.589-12%41330559.730-36%
Usd Total Gains Per Share--0.0000.001-79%0.001-81%0.001-79%0.001-87%
 EOD+3 -5MRQTTM+12 -23YOY+12 -225Y+10 -2510Y+6 -29

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-50.791
Price to Book Ratio (EOD)Between0-10.253
Net Profit Margin (MRQ)Greater than0-0.070
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.978
Current Ratio (MRQ)Greater than12.114
Debt to Asset Ratio (MRQ)Less than10.175
Debt to Equity Ratio (MRQ)Less than10.251
Return on Equity (MRQ)Greater than0.15-0.001
Return on Assets (MRQ)Greater than0.05-0.001
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.790
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets64,835,764
Total Liabilities11,344,198
Total Stockholder Equity45,262,686
 As reported
Total Liabilities 11,344,198
Total Stockholder Equity+ 45,262,686
Total Assets = 64,835,764

Assets

Total Assets64,835,764
Total Current Assets5,733,977
Long-term Assets5,733,977
Total Current Assets
Cash And Cash Equivalents 1,387,881
Short-term Investments 2,579,946
Net Receivables 71,000
Inventory 1,497,677
Other Current Assets 86,190
Total Current Assets  (as reported)5,733,977
Total Current Assets  (calculated)5,622,694
+/- 111,283
Long-term Assets
Long Term Investments 213,902
Long-term Assets Other 1,117,402
Long-term Assets  (as reported)59,101,787
Long-term Assets  (calculated)1,331,304
+/- 57,770,483

Liabilities & Shareholders' Equity

Total Current Liabilities2,711,824
Long-term Liabilities8,632,374
Total Stockholder Equity45,262,686
Total Current Liabilities
Accounts payable 861,089
Other Current Liabilities 350,854
Total Current Liabilities  (as reported)2,711,824
Total Current Liabilities  (calculated)1,211,943
+/- 1,499,881
Long-term Liabilities
Long term Debt 3,858,646
Capital Lease Obligations Min Short Term Debt48,607
Long-term Liabilities Other 15,093
Long-term Liabilities  (as reported)8,632,374
Long-term Liabilities  (calculated)3,922,346
+/- 4,710,028
Total Stockholder Equity
Retained Earnings 10,125,362
Total Stockholder Equity (as reported)45,262,686
Total Stockholder Equity (calculated)10,125,362
+/- 35,137,324
Other
Capital Stock17,374,401
Common Stock Shares Outstanding 17,352,625
Net Debt 2,470,765
Net Invested Capital 49,121,332
Net Working Capital 3,022,153



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-09-302003-03-312002-09-302002-03-312001-09-302001-03-31
> Total Assets 
48,963,487
48,672,159
47,992,460
47,798,906
47,454,395
45,141,001
47,377,000
46,396,000
46,197,000
46,280,000
41,494,000
40,529,000
39,372,000
40,016,000
38,712,000
38,940,000
39,501,000
39,079,000
42,134,257
41,622,168
41,217,268
40,561,538
39,823,995
39,846,053
39,642,662
39,025,891
38,967,646
39,024,985
38,675,810
38,570,527
38,395,495
38,278,784
38,328,007
38,622,914
38,853,984
38,979,718
38,874,535
39,143,014
39,288,171
39,271,753
40,283,143
50,802,234
55,148,136
54,737,220
54,565,976
55,219,862
55,342,387
65,025,667
63,254,726
64,233,988
63,698,660
62,697,127
62,806,918
62,982,813
66,043,948
65,052,802
64,930,397
65,773,236
65,687,452
64,263,092
64,405,198
65,674,968
64,072,636
61,789,663
61,890,023
64,237,110
64,278,517
62,649,103
62,917,661
63,224,346
62,687,316
62,170,692
62,094,547
62,849,820
62,583,479
61,678,057
61,663,794
63,462,708
63,480,963
62,906,715
63,029,725
64,811,266
64,835,764
64,835,76464,811,26663,029,72562,906,71563,480,96363,462,70861,663,79461,678,05762,583,47962,849,82062,094,54762,170,69262,687,31663,224,34662,917,66162,649,10364,278,51764,237,11061,890,02361,789,66364,072,63665,674,96864,405,19864,263,09265,687,45265,773,23664,930,39765,052,80266,043,94862,982,81362,806,91862,697,12763,698,66064,233,98863,254,72665,025,66755,342,38755,219,86254,565,97654,737,22055,148,13650,802,23440,283,14339,271,75339,288,17139,143,01438,874,53538,979,71838,853,98438,622,91438,328,00738,278,78438,395,49538,570,52738,675,81039,024,98538,967,64639,025,89139,642,66239,846,05339,823,99540,561,53841,217,26841,622,16842,134,25739,079,00039,501,00038,940,00038,712,00040,016,00039,372,00040,529,00041,494,00046,280,00046,197,00046,396,00047,377,00045,141,00147,454,39547,798,90647,992,46048,672,15948,963,487
   > 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
13,709,977
14,402,367
13,976,015
12,384,597
12,221,954
13,002,231
11,164,052
11,007,195
10,745,633
10,659,737
10,643,672
8,944,419
9,190,476
7,904,283
7,396,261
7,004,380
7,066,610
6,853,311
6,691,980
5,928,914
6,421,754
6,434,275
6,518,261
5,646,079
5,592,235
5,789,686
5,733,977
5,733,9775,789,6865,592,2355,646,0796,518,2616,434,2756,421,7545,928,9146,691,9806,853,3117,066,6107,004,3807,396,2617,904,2839,190,4768,944,41910,643,67210,659,73710,745,63311,007,19511,164,05213,002,23112,221,95412,384,59713,976,01514,402,36713,709,97700000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
283,333
151,321
118,920
153,232
140,042
125,831
3,322,000
2,225,000
1,957,000
1,880,000
1,943,000
392,000
846,000
307,000
212,000
383,000
1,008,000
593,000
3,904,900
3,538,320
3,152,406
2,688,395
1,667,826
949,429
964,425
951,424
993,147
1,138,999
867,270
1,108,514
1,435,712
1,126,958
988,106
902,094
742,737
899,186
995,279
1,566,305
889,277
969,052
803,300
1,342,324
980,978
1,199,637
829,783
1,161,829
1,796,142
12,326,031
1,052,771
1,187,529
1,356,256
2,208,618
1,420,089
1,976,933
2,326,619
1,499,640
1,600,500
3,197,406
2,946,204
2,337,633
2,018,271
3,739,385
2,449,121
2,755,914
4,549,969
4,389,566
4,359,825
2,076,029
3,155,831
3,571,966
3,937,412
3,427,524
3,793,095
4,326,376
4,210,010
3,454,577
4,148,372
4,224,441
4,433,967
3,120,797
2,914,974
1,537,760
1,387,881
1,387,8811,537,7602,914,9743,120,7974,433,9674,224,4414,148,3723,454,5774,210,0104,326,3763,793,0953,427,5243,937,4123,571,9663,155,8312,076,0294,359,8254,389,5664,549,9692,755,9142,449,1213,739,3852,018,2712,337,6332,946,2043,197,4061,600,5001,499,6402,326,6191,976,9331,420,0892,208,6181,356,2561,187,5291,052,77112,326,0311,796,1421,161,829829,7831,199,637980,9781,342,324803,300969,052889,2771,566,305995,279899,186742,737902,094988,1061,126,9581,435,7121,108,514867,2701,138,999993,147951,424964,425949,4291,667,8262,688,3953,152,4063,538,3203,904,900593,0001,008,000383,000212,000307,000846,000392,0001,943,0001,880,0001,957,0002,225,0003,322,000125,831140,042153,232118,920151,321283,333
       Short-term Investments 
5,273
5,291
5,326
4,813
4,825
4,711
4,000
4,000
4,000
4,000
4,000
999,000
0
599,000
0
0
0
0
0
0
0
45,500
46,421
846,421
846,412
346,412
1,247,747
1,248,096
1,248,508
1,201,436
610,821
611,404
614,752
816,396
620,881
518,883
419,601
215,267
1,096,751
648,484
296,608
113,675
3,412,376
2,602,586
2,887,510
3,200,652
2,517,809
1,196,850
9,838,815
9,681,154
8,682,986
6,317,595
6,879,261
6,752,112
6,411,889
6,134,799
4,531,538
2,506,531
3,554,568
2,782,469
2,848,391
2,400,870
2,453,713
954,275
1,295,606
1,236,910
1,058,567
1,915,837
2,516,695
2,434,606
1,628,002
1,692,433
1,716,640
1,521,000
1,521,000
1,515,000
1,095,000
1,084,000
882,946
1,215,645
1,169,054
2,546,000
2,579,946
2,579,9462,546,0001,169,0541,215,645882,9461,084,0001,095,0001,515,0001,521,0001,521,0001,716,6401,692,4331,628,0022,434,6062,516,6951,915,8371,058,5671,236,9101,295,606954,2752,453,7132,400,8702,848,3912,782,4693,554,5682,506,5314,531,5386,134,7996,411,8896,752,1126,879,2616,317,5958,682,9869,681,1549,838,8151,196,8502,517,8093,200,6522,887,5102,602,5863,412,376113,675296,608648,4841,096,751215,267419,601518,883620,881816,396614,752611,404610,8211,201,4361,248,5081,248,0961,247,747346,412846,412846,42146,42145,5000000000599,0000999,0004,0004,0004,0004,0004,0004,7114,8254,8135,3265,2915,273
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,178,302
3,161,390
4,079,887
4,127,287
4,459,075
3,694,840
4,056,928
3,060,245
867,413
554,000
678,000
594,000
1,035,897
206,010
145,900
229,084
215,653
190,471
167,267
184,307
154,259
132,384
189,109
168,535
164,000
132,000
71,000
71,000132,000164,000168,535189,109132,384154,259184,307167,267190,471215,653229,084145,900206,0101,035,897594,000678,000554,000867,4133,060,2454,056,9283,694,8404,459,0754,127,2874,079,8873,161,3903,178,30200000000000000000000000000000000000000000000000000000000
       Other 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
321,707
207,725
76,206
77,159
78,405
84,128
80,862
80,310
85,288
95,545
103,893
95,924
93,255
105,973
103,731
97,498
98,049
73,178
84,728
80,455
84,380
55,935
64,906
65,576
79,642
80,585
86,190
86,19080,58579,64265,57664,90655,93584,38080,45584,72873,17898,04997,498103,731105,97393,25595,924103,89395,54585,28880,31080,86284,12878,40577,15976,206207,725321,70700000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
53,577,373
53,634,845
53,704,684
53,727,185
55,320,062
55,291,055
55,166,312
55,027,937
55,996,509
55,891,499
55,749,143
55,242,040
57,028,433
56,962,702
57,260,636
57,437,490
59,021,580
59,101,787
59,101,78759,021,58057,437,49057,260,63656,962,70257,028,43355,242,04055,749,14355,891,49955,996,50955,027,93755,166,31255,291,05555,320,06253,727,18553,704,68453,634,84553,577,37300000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,166,105
5,122,731
5,089,134
5,086,860
4,909,615
4,982,880
5,563,000
5,602,000
5,754,000
5,993,000
7,342,000
10,448,000
10,748,000
11,482,000
11,720,000
11,697,000
11,648,000
11,684,000
11,734,669
11,655,810
11,598,972
11,581,804
11,506,586
11,473,838
11,418,842
0
11,294,542
11,278,036
11,323,767
0
11,549,827
11,742,013
12,032,466
12,258,941
12,620,149
12,706,343
12,740,485
12,855,339
12,856,636
12,457,981
12,510,475
22,146,433
22,986,805
22,931,100
22,896,165
22,917,418
22,878,202
22,872,803
22,406,044
0
0
0
0
0
0
0
16,893,479
14,735,312
14,662,494
14,626,768
14,587,143
14,869,214
14,792,457
14,732,101
14,642,773
15,405,098
15,342,858
15,261,772
15,150,052
15,133,793
15,046,732
14,933,876
14,801,325
14,698,842
14,575,974
14,451,583
14,479,897
14,461,946
14,399,193
14,387,676
0
0
0
00014,387,67614,399,19314,461,94614,479,89714,451,58314,575,97414,698,84214,801,32514,933,87615,046,73215,133,79315,150,05215,261,77215,342,85815,405,09814,642,77314,732,10114,792,45714,869,21414,587,14314,626,76814,662,49414,735,31216,893,479000000022,406,04422,872,80322,878,20222,917,41822,896,16522,931,10022,986,80522,146,43312,510,47512,457,98112,856,63612,855,33912,740,48512,706,34312,620,14912,258,94112,032,46611,742,01311,549,827011,323,76711,278,03611,294,542011,418,84211,473,83811,506,58611,581,80411,598,97211,655,81011,734,66911,684,00011,648,00011,697,00011,720,00011,482,00010,748,00010,448,0007,342,0005,993,0005,754,0005,602,0005,563,0004,982,8804,909,6155,086,8605,089,1345,122,7315,166,105
       Long 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
213,902
213,9020000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
469,326
476,634
475,676
483,558
469,481
462,341
454,759
454,204
457,190
451,704
448,007
444,081
444,277
441,286
914,305
1,128,442
1,121,453
1,117,402
1,117,4021,121,4531,128,442914,305441,286444,277444,081448,007451,704457,190454,204454,759462,341469,481483,558475,676476,634469,32600000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
42,529,698
43,701,327
43,486,846
44,244,676
43,843,299
40,557,040
37,918,000
36,334,000
35,902,000
35,103,000
31,504,000
29,998,000
27,296,000
26,363,000
25,165,000
25,243,000
24,921,000
24,358,000
16,313,706
13,551,712
13,030,328
12,533,514
10,582,637
10,335,871
10,450,902
9,174,915
9,010,205
9,038,725
8,558,314
8,075,899
7,747,167
6,982,974
6,960,590
7,180,360
7,435,116
6,765,240
6,921,917
7,030,406
6,830,503
6,676,229
6,887,929
10,370,001
8,780,122
8,306,308
7,752,483
7,390,263
7,131,531
11,491,254
10,737,278
11,196,964
7,753,043
7,271,175
7,080,440
7,528,483
8,323,499
8,816,129
8,777,584
9,367,496
9,062,030
8,715,959
8,513,175
9,178,142
9,083,593
8,792,148
8,634,098
9,321,516
9,282,405
9,175,269
8,911,773
9,334,602
9,254,882
9,184,194
9,775,776
10,179,334
10,201,163
10,105,655
10,028,353
10,683,544
10,722,637
10,667,783
10,540,764
11,386,040
11,344,198
11,344,19811,386,04010,540,76410,667,78310,722,63710,683,54410,028,35310,105,65510,201,16310,179,3349,775,7769,184,1949,254,8829,334,6028,911,7739,175,2699,282,4059,321,5168,634,0988,792,1489,083,5939,178,1428,513,1758,715,9599,062,0309,367,4968,777,5848,816,1298,323,4997,528,4837,080,4407,271,1757,753,04311,196,96410,737,27811,491,2547,131,5317,390,2637,752,4838,306,3088,780,12210,370,0016,887,9296,676,2296,830,5037,030,4066,921,9176,765,2407,435,1167,180,3606,960,5906,982,9747,747,1678,075,8998,558,3149,038,7259,010,2059,174,91510,450,90210,335,87110,582,63712,533,51413,030,32813,551,71216,313,70624,358,00024,921,00025,243,00025,165,00026,363,00027,296,00029,998,00031,504,00035,103,00035,902,00036,334,00037,918,00040,557,04043,843,29944,244,67643,486,84643,701,32742,529,698
   > Total Current 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
2,323,345
2,745,647
2,421,282
2,073,133
1,811,667
2,258,333
2,138,968
3,828,239
3,651,042
4,038,083
3,921,733
1,800,712
1,513,664
1,551,949
1,428,433
1,349,262
2,103,272
2,329,033
4,214,349
4,114,335
4,009,780
4,347,781
2,528,599
2,497,201
2,338,427
2,768,283
2,711,824
2,711,8242,768,2832,338,4272,497,2012,528,5994,347,7814,009,7804,114,3354,214,3492,329,0332,103,2721,349,2621,428,4331,551,9491,513,6641,800,7123,921,7334,038,0833,651,0423,828,2392,138,9682,258,3331,811,6672,073,1332,421,2822,745,6472,323,34500000000000000000000000000000000000000000000000000000000
       Short-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
3,896,646
3,895,458
3,894,271
4,750
4,750
4,750
4,750
2,004,750
2,004,750
2,004,750
2,004,750
4,750
4,750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000004,7504,7502,004,7502,004,7502,004,7502,004,7504,7504,7504,7504,7503,894,2713,895,4583,896,64600000000000000000000000000000000000000000000000000000000
       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
3,896,646
3,895,458
3,894,271
4,750
4,750
4,750
4,750
2,004,750
2,004,750
2,004,750
2,004,750
4,750
4,750
4,750
4,750
4,750
4,750
4,750
1,875,271
1,874,083
1,872,896
1,872,000
0
0
0
0
0
000001,872,0001,872,8961,874,0831,875,2714,7504,7504,7504,7504,7504,7504,7502,004,7502,004,7502,004,7502,004,7504,7504,7504,7504,7503,894,2713,895,4583,896,64600000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,434,365
1,415,177
873,923
884,713
825,453
870,944
1,039,000
1,000,000
801,000
849,000
1,490,000
1,505,000
1,420,000
1,420,000
1,645,000
0
0
0
439,083
409,453
414,671
366,431
335,071
353,538
344,369
69,148
276,115
268,411
47,134
43,406
49,004
57,268
56,471
51,990
51,854
58,623
48,732
47,689
54,275
65,684
61,082
240,023
230,166
149,421
203,814
299,632
222,212
586,049
367,599
542,829
504,500
484,218
479,603
505,062
492,362
473,333
536,043
606,385
449,000
304,000
257,000
290,000
238,000
210,000
285,000
399,000
321,000
310,000
191,000
76,000
54,000
76,000
71,000
49,000
42,000
33,000
106,000
131,000
780,086
879,587
809,219
242,000
861,089
861,089242,000809,219879,587780,086131,000106,00033,00042,00049,00071,00076,00054,00076,000191,000310,000321,000399,000285,000210,000238,000290,000257,000304,000449,000606,385536,043473,333492,362505,062479,603484,218504,500542,829367,599586,049222,212299,632203,814149,421230,166240,02361,08265,68454,27547,68948,73258,62351,85451,99056,47157,26849,00443,40647,134268,411276,11569,148344,369353,538335,071366,431414,671409,453439,0830001,645,0001,420,0001,420,0001,505,0001,490,000849,000801,0001,000,0001,039,000870,944825,453884,713873,9231,415,1771,434,365
       Other Current 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
1,702,552
2,055,512
1,611,532
1,442,383
1,339,917
1,651,583
1,651,218
1,375,489
1,129,292
206,168
208,480
208,669
1,148,914
1,246,254
1,151,956
1,023,234
1,841,679
2,077,956
2,113,232
2,045,933
1,881,654
2,116,836
1,694,801
1,562,777
293,443
278,805
350,854
350,854278,805293,4431,562,7771,694,8012,116,8361,881,6542,045,9332,113,2322,077,9561,841,6791,023,2341,151,9561,246,2541,148,914208,669208,480206,1681,129,2921,375,4891,651,2181,651,5831,339,9171,442,3831,611,5322,055,5121,702,55200000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
5,283,432
5,360,672
7,374,557
7,398,109
7,782,653
7,826,449
7,834,932
7,672,504
7,850,301
5,986,814
5,991,320
6,018,573
6,335,764
8,194,038
8,170,582
8,202,337
8,617,756
8,632,374
8,632,3748,617,7568,202,3378,170,5828,194,0386,335,7646,018,5735,991,3205,986,8147,850,3017,672,5047,834,9327,826,4497,782,6537,398,1097,374,5575,360,6725,283,43200000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
-3,896,646
-3,895,458
-3,894,271
-4,750
-4,750
-4,750
-4,750
-2,004,750
-2,004,750
-2,004,750
-2,004,750
-4,750
-4,750
0
27,383
26,783
22,668
21,164
19,617
18,059
39,882
67,953
65,696
62,042
61,072
54,475
48,607
48,60754,47561,07262,04265,69667,95339,88218,05919,61721,16422,66826,78327,3830-4,750-4,750-2,004,750-2,004,750-2,004,750-2,004,750-4,750-4,750-4,750-4,750-3,894,271-3,895,458-3,896,64600000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
0
0
0
0
0
0
0
208
21
-167
744
21,724
21,320
19,514
19,593
18,702
18,697
18,728
18,840
15,415
15,037
15,296
14,077
14,486
15,093
15,09314,48614,07715,29615,03715,41518,84018,72818,69718,70219,59319,51421,32021,724744-1672120800000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
6,433,789
4,970,832
4,505,614
3,554,230
3,611,096
4,583,961
9,459,000
10,062,000
10,295,000
11,177,000
9,990,000
10,531,000
12,076,000
13,653,000
13,547,000
13,697,000
14,580,000
14,721,000
21,104,030
23,310,332
23,337,838
23,187,347
24,376,632
24,625,164
24,294,233
24,934,191
25,010,159
25,022,052
25,096,740
25,462,867
25,601,745
26,232,117
26,241,047
26,256,540
26,218,060
26,987,964
26,720,343
26,792,939
27,075,483
27,158,163
27,880,651
40,432,233
46,368,014
46,430,912
46,813,493
47,829,599
48,210,856
45,676,779
44,486,152
45,034,367
47,950,750
47,427,157
47,696,969
47,400,253
49,701,756
48,194,503
48,109,341
48,394,376
48,566,933
47,465,303
47,787,189
48,159,554
46,623,961
44,594,144
44,809,433
46,822,050
46,898,940
45,374,918
45,782,938
45,766,854
45,383,267
44,844,564
44,115,160
44,598,460
44,328,479
43,518,627
43,508,932
44,663,731
44,592,458
44,029,196
44,218,469
45,205,845
45,262,686
45,262,68645,205,84544,218,46944,029,19644,592,45844,663,73143,508,93243,518,62744,328,47944,598,46044,115,16044,844,56445,383,26745,766,85445,782,93845,374,91846,898,94046,822,05044,809,43344,594,14446,623,96148,159,55447,787,18947,465,30348,566,93348,394,37648,109,34148,194,50349,701,75647,400,25347,696,96947,427,15747,950,75045,034,36744,486,15245,676,77948,210,85647,829,59946,813,49346,430,91246,368,01440,432,23327,880,65127,158,16327,075,48326,792,93926,720,34326,987,96426,218,06026,256,54026,241,04726,232,11725,601,74525,462,86725,096,74025,022,05225,010,15924,934,19124,294,23324,625,16424,376,63223,187,34723,337,83823,310,33221,104,03014,721,00014,580,00013,697,00013,547,00013,653,00012,076,00010,531,0009,990,00011,177,00010,295,00010,062,0009,459,0004,583,9613,611,0963,554,2304,505,6144,970,8326,433,789
   Common Stock
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
8,574,000
9,073,000
0
10,586,000
12,010,000
12,234,000
12,341,000
13,948,000
13,948,000
0
0
0
15,698,029
17,791,158
17,791,158
17,791,158
17,791,158
17,791,158
17,791,434
17,791,434
17,791,434
17,791,434
17,791,434
17,791,446
17,791,446
17,791,446
17,791,446
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,795,295
17,795,295
20,642,347
20,642,460
20,643,892
20,643,892
20,643,973
20,643,979
20,662,334
20,662,335
20,662,415
20,662,415
20,662,461
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
18,596,218
18,596,384
18,596,570
18,596,570
18,596,570
18,596,570
18,596,570
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
0
0
0
00017,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40118,596,57018,596,57018,596,57018,596,57018,596,57018,596,38418,596,21820,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46120,662,41520,662,41520,662,33520,662,33420,643,97920,643,97320,643,89220,643,89220,642,46020,642,34717,795,29517,795,29517,794,40017,794,40017,794,40017,794,40017,794,40017,794,40017,794,40017,791,44617,791,44617,791,44617,791,44617,791,43417,791,43417,791,43417,791,43417,791,43417,791,15817,791,15817,791,15817,791,15817,791,15815,698,02900013,948,00013,948,00012,341,00012,234,00012,010,00010,586,00009,073,0008,574,0006,000,0006,000,0006,000,0006,000,0006,000,0006,000,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000-2,328,245-1,697,7600-3,837,567-3,837,567-3,837,567-3,837,567-3,730,864-2,783,720-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-1,162,52500000000000000000000000000000000000000000000000
   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
13,551,915
13,808,754
13,794,768
13,774,982
13,755,015
14,020,113
13,999,854
13,979,146
13,958,560
14,477,947
14,457,623
14,438,485
14,419,040
14,397,834
14,378,570
14,359,095
14,339,632
14,320,579
14,297,644
14,274,496
14,251,348
14,239,640
14,219,458
14,199,064
0
0
0
00014,199,06414,219,45814,239,64014,251,34814,274,49614,297,64414,320,57914,339,63214,359,09514,378,57014,397,83414,419,04014,438,48514,457,62314,477,94713,958,56013,979,14613,999,85414,020,11313,755,01513,774,98213,794,76813,808,75413,551,91500000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.