0 XP   0   0   0

Bangkok Union Insurance Public Co. Ltd.
Buy, Hold or Sell?

I guess you are interested in Bangkok Union Insurance Public Co. Ltd.. 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 Bangkok Union Insurance Public Co. Ltd.

Let's start. I'm going to help you getting a better view of Bangkok Union Insurance Public Co. Ltd.. 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 Bangkok Union Insurance Public Co. Ltd. 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 Bangkok Union Insurance Public Co. Ltd. is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Bangkok Union Insurance Public Co. Ltd.. The closing price on 2022-10-03 was ฿20.00 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.
Bangkok Union Insurance Public Co. Ltd. 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 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Bangkok Union Insurance Public Co. Ltd..

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Bangkok Union Insurance Public Co. Ltd. earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Bangkok Union Insurance Public Co. Ltd. to the Insurance-Property & Casualty industry mean.
  • A Net Profit Margin of 3.5% means that ฿0.04 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is -4.6%. The company is making a loss. -1
  • The TTM is 3.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM3.5%-8.1%
TTM3.5%YOY11.3%-7.7%
TTM3.5%5Y5.3%-1.8%
5Y5.3%10Y7.4%-2.1%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%-0.6%-4.0%
TTM3.5%2.1%+1.4%
YOY11.3%6.6%+4.7%
5Y5.3%4.0%+1.3%
10Y7.4%4.4%+3.0%
1.1.2. Return on Assets

Shows how efficient Bangkok Union Insurance Public Co. Ltd. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Union Insurance Public Co. Ltd. to the Insurance-Property & Casualty industry mean.
  • 0.5% Return on Assets means that Bangkok Union Insurance Public Co. Ltd. generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM0.5%-1.1%
TTM0.5%YOY1.5%-1.0%
TTM0.5%5Y0.7%-0.2%
5Y0.7%10Y0.7%-0.1%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%0.2%-0.8%
TTM0.5%0.3%+0.2%
YOY1.5%0.7%+0.8%
5Y0.7%0.5%+0.2%
10Y0.7%0.4%+0.3%
1.1.3. Return on Equity

Shows how efficient Bangkok Union Insurance Public Co. Ltd. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Union Insurance Public Co. Ltd. to the Insurance-Property & Casualty industry mean.
  • -1.9% Return on Equity means the company generated ฿-0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM1.1%-3.0%
TTM1.1%YOY3.7%-2.6%
TTM1.1%5Y1.7%-0.6%
5Y1.7%10Y2.0%-0.3%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9%1.2%-3.1%
TTM1.1%1.6%-0.5%
YOY3.7%2.3%+1.4%
5Y1.7%2.1%-0.4%
10Y2.0%2.1%-0.1%

1.2. Operating Efficiency of Bangkok Union Insurance Public Co. Ltd..

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Union Insurance Public Co. Ltd. is operating .

  • Measures how much profit Bangkok Union Insurance Public Co. Ltd. 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 Union Insurance Public Co. Ltd. to the Insurance-Property & Casualty industry mean.
  • An Operating Margin of -6.1% means the company generated ฿-0.06  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is -6.1%. The company is operating very inefficient. -2
  • The TTM is 7.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-6.1%TTM7.5%-13.5%
TTM7.5%YOY13.7%-6.2%
TTM7.5%5Y6.2%+1.3%
5Y6.2%10Y2.9%+3.3%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.1%2.8%-8.9%
TTM7.5%5.1%+2.4%
YOY13.7%12.8%+0.9%
5Y6.2%6.8%-0.6%
10Y2.9%5.9%-3.0%
1.2.2. Operating Ratio

Measures how efficient Bangkok Union Insurance Public Co. Ltd. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • An Operation Ratio of 1.06 means that the operating costs are ฿1.06 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is 1.061. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.925. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.061TTM0.925+0.135
TTM0.925YOY0.863+0.062
TTM0.9255Y0.631+0.295
5Y0.63110Y0.293+0.338
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0610.955+0.106
TTM0.9250.867+0.058
YOY0.8630.847+0.016
5Y0.6311.060-0.429
10Y0.2930.962-0.669

1.3. Liquidity of Bangkok Union Insurance Public Co. Ltd..

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Union Insurance Public Co. Ltd. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A Current Ratio of 0.80 means the company has ฿0.80 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is 0.800. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.826. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.800TTM0.826-0.026
TTM0.826YOY0.929-0.103
TTM0.8265Y0.619+0.207
5Y0.61910Y0.287+0.331
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8001.596-0.796
TTM0.8261.685-0.859
YOY0.9291.753-0.824
5Y0.6191.453-0.834
10Y0.2871.160-0.873
1.3.2. Quick Ratio

Measures if Bangkok Union Insurance Public Co. Ltd. is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Insurance-Property & Casualty industry mean)
  • A Quick Ratio of 0.51 means the company can pay off ฿0.51 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is 0.505. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.530. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.505TTM0.530-0.025
TTM0.530YOY0.624-0.093
TTM0.5305Y0.394+0.136
5Y0.39410Y0.183+0.211
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5050.771-0.266
TTM0.5300.818-0.288
YOY0.6240.968-0.344
5Y0.3940.741-0.347
10Y0.1830.632-0.449

1.4. Solvency of Bangkok Union Insurance Public Co. Ltd..

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Union Insurance Public Co. Ltd. assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A Debt to Asset Ratio of 0.66 means that Bangkok Union Insurance Public Co. Ltd. assets are financed with 65.9% credit (debt) and the remaining percentage (100% - 65.9%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is 0.659. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.602. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.659TTM0.602+0.057
TTM0.602YOY0.598+0.004
TTM0.6025Y0.624-0.022
5Y0.62410Y0.631-0.008
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6590.777-0.118
TTM0.6020.764-0.162
YOY0.5980.764-0.166
5Y0.6240.762-0.138
10Y0.6310.762-0.131
1.4.2. Debt to Equity Ratio

Measures if Bangkok Union Insurance Public Co. Ltd. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A Debt to Equity ratio of 193.6% means that company has ฿1.94 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is 1.936. The company is just able to pay all its debts with equity.
  • The TTM is 1.533. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.936TTM1.533+0.403
TTM1.533YOY1.499+0.034
TTM1.5335Y1.685-0.152
5Y1.68510Y1.765-0.080
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9364.036-2.100
TTM1.5333.678-2.145
YOY1.4993.361-1.862
5Y1.6853.321-1.636
10Y1.7653.381-1.616

2. Market Valuation of Bangkok Union Insurance Public Co. Ltd.

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Bangkok Union Insurance Public Co. Ltd..

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 19.73 means the investor is paying ฿19.73 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The EOD is 16.170. Neutral. Compare to industry.
  • The MRQ is 19.728. Neutral. Compare to industry.
  • The TTM is 9.914. Good. +1
Trends
Current periodCompared to+/- 
EOD16.170MRQ19.728-3.557
MRQ19.728TTM9.914+9.814
TTM9.914YOY6.275+3.639
TTM9.9145Y10.033-0.120
5Y10.03310Y8.833+1.201
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
EOD16.1704.324+11.846
MRQ19.7284.723+15.005
TTM9.9147.528+2.386
YOY6.2756.2750.000
5Y10.0338.804+1.229
10Y8.8339.253-0.420
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bangkok Union Insurance Public Co. Ltd..

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The MRQ is -0.298. Very Bad. -2
  • The TTM is 0.059. Very good. +2
Trends
Current periodCompared to+/- 
MRQ-0.298TTM0.059-0.357
TTM0.059YOY-0.064+0.123
TTM0.0595Y-0.207+0.266
5Y-0.20710Y-1.067+0.860
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.298-0.008-0.290
TTM0.0590.001+0.058
YOY-0.0640.023-0.087
5Y-0.207-0.001-0.206
10Y-1.0670.006-1.073

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Bangkok Union Insurance Public Co. Ltd. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A PB ratio of 0.97 means the investor is paying ฿0.97 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Bangkok Union Insurance Public Co. Ltd.:

  • The EOD is 0.795. Very good. +2
  • The MRQ is 0.970. Very good. +2
  • The TTM is 0.817. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.795MRQ0.970-0.175
MRQ0.970TTM0.817+0.152
TTM0.817YOY0.453+0.364
TTM0.8175Y0.422+0.395
5Y0.42210Y0.196+0.226
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
EOD0.7950.880-0.085
MRQ0.9700.990-0.020
TTM0.8170.913-0.096
YOY0.4530.780-0.327
5Y0.4220.912-0.490
10Y0.1960.847-0.651

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Union Insurance Public Co. Ltd. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--25.16326.259-4%24.270+4%17.227+46%7.998+215%
Book Value Per Share Growth---1.838-0.142-92%0.974-289%2.796-166%2.796-166%
Current Ratio--0.8000.826-3%0.929-14%0.619+29%0.287+179%
Debt To Asset Ratio--0.6590.602+10%0.598+10%0.624+6%0.631+4%
Debt To Equity Ratio--1.9361.533+26%1.499+29%1.685+15%1.765+10%
Dividend Per Share--1.0001.0000%0.250+300%0.583+71%0.583+71%
Eps---0.4690.309-252%0.915-151%0.431-209%0.342-237%
Eps Growth---66.21274.236-189%208.812-132%78.780-184%68.068-197%
Gains Per Share---0.8380.858-198%1.224-168%3.379-125%3.379-125%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.0460.035-229%0.113-141%0.053-185%0.074-161%
Operating Margin---0.0610.075-181%0.137-144%0.062-198%0.029-312%
Operating Ratio--1.0610.925+15%0.863+23%0.631+68%0.293+262%
Pb Ratio0.795-22%0.9700.817+19%0.453+114%0.422+130%0.196+395%
Pe Ratio16.170-22%19.7289.914+99%6.275+214%10.033+97%8.833+123%
Peg Ratio---0.2980.059-608%-0.064-79%-0.207-30%-1.067+258%
Price Per Share20.000-22%24.40021.375+14%11.050+121%14.797+65%13.601+79%
Quick Ratio--0.5050.530-5%0.624-19%0.394+28%0.183+176%
Return On Assets---0.0060.005-235%0.015-143%0.007-193%0.007-186%
Return On Equity---0.0190.011-271%0.037-150%0.017-209%0.020-194%
 EOD+3 -0MRQTTM+1 -17YOY+3 -165Y+5 -1410Y+4 -15

3.2. Fundamental Score

Let's check the fundamental score of Bangkok Union Insurance Public Co. Ltd. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.170
Price to Book Ratio (EOD)Between0-10.795
Net Profit Margin (MRQ)Greater than0-0.046
Operating Margin (MRQ)Greater than0-0.061
Quick Ratio (MRQ)Greater than10.505
Current Ratio (MRQ)Greater than10.800
Debt to Asset Ratio (MRQ)Less than10.659
Debt to Equity Ratio (MRQ)Less than11.936
Return on Equity (MRQ)Greater than0.15-0.019
Return on Assets (MRQ)Greater than0.05-0.006
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Bangkok Union Insurance Public Co. Ltd. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.555
Ma 20Greater thanMa 5020.500
Ma 50Greater thanMa 10020.548
Ma 100Greater thanMa 20021.494
OpenGreater thanClose19.900
Total0/5 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Tax Provision  7,1982,85510,05314,19724,250-15,2568,994-13,598-4,604
Income Tax Expense  7,1982,85510,05314,19724,250-15,2568,994-13,598-4,604



Latest Balance Sheet

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

Summary
Total Assets2,216,697
Total Liabilities1,461,806
Total Stockholder Equity754,891
 As reported
Total Liabilities 1,461,806
Total Stockholder Equity+ 754,891
Total Assets = 2,216,697

Assets

Total Assets2,216,697
Total Current Assets1,090,269
Long-term Assets1,090,269
Total Current Assets
Cash And Cash Equivalents 266,716
Short-term Investments 319,344
Net Receivables 369,163
Total Current Assets  (as reported)1,090,269
Total Current Assets  (calculated)955,223
+/- 135,046
Long-term Assets
Property Plant Equipment 303,065
Long Term Investments 707,360
Long-term Assets  (as reported)0
Long-term Assets  (calculated)1,010,425
+/- 1,010,425

Liabilities & Shareholders' Equity

Total Current Liabilities1,362,215
Long-term Liabilities-
Total Stockholder Equity754,891
Total Current Liabilities
Accounts payable 710,222
Other Current Liabilities 536,932
Total Current Liabilities  (as reported)1,362,215
Total Current Liabilities  (calculated)1,247,154
+/- 115,061
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt1,358
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)1,358
+/- 1,358
Total Stockholder Equity
Common Stock299,998
Retained Earnings 133,904
Other Stockholders Equity 234,396
Total Stockholder Equity (as reported)754,891
Total Stockholder Equity (calculated)668,298
+/- 86,593
Other
Capital Stock299,998
Common Stock Shares Outstanding 30,000
Net Invested Capital 807,203
Net Tangible Assets 751,460



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
1,278,536
1,382,988
1,320,981
1,321,413
1,386,571
1,266,599
1,262,044
1,489,449
1,569,365
1,094,640
1,242,242
1,175,382
1,486,762
1,101,560
1,172,661
1,056,695
1,090,220
1,081,308
1,172,397
1,119,574
1,181,622
1,180,917
1,211,175
1,140,364
1,120,672
1,091,430
1,174,786
1,106,828
1,090,424
1,051,157
1,054,793
960,987
954,479
897,545
997,597
967,540
976,471
1,070,369
1,139,409
1,080,210
1,098,741
1,205,253
1,452,745
1,408,166
2,116,105
2,094,604
2,202,127
2,223,479
1,769,577
1,876,082
1,870,052
1,630,073
1,526,099
1,625,440
1,742,926
1,617,760
1,481,288
1,554,220
1,633,327
1,640,028
1,573,301
1,542,845
1,794,352
1,651,354
1,512,827
2,270,446
2,273,211
2,144,251
2,054,461
2,001,357
2,137,965
2,001,461
1,919,630
1,896,253
1,732,176
1,718,399
1,919,761
1,977,815
1,834,678
1,936,562
2,216,697
2,216,6971,936,5621,834,6781,977,8151,919,7611,718,3991,732,1761,896,2531,919,6302,001,4612,137,9652,001,3572,054,4612,144,2512,273,2112,270,4461,512,8271,651,3541,794,3521,542,8451,573,3011,640,0281,633,3271,554,2201,481,2881,617,7601,742,9261,625,4401,526,0991,630,0731,870,0521,876,0821,769,5772,223,4792,202,1272,094,6042,116,1051,408,1661,452,7451,205,2531,098,7411,080,2101,139,4091,070,369976,471967,540997,597897,545954,479960,9871,054,7931,051,1571,090,4241,106,8281,174,7861,091,4301,120,6721,140,3641,211,1751,180,9171,181,6221,119,5741,172,3971,081,3081,090,2201,056,6951,172,6611,101,5601,486,7621,175,3821,242,2421,094,6401,569,3651,489,4491,262,0441,266,5991,386,5711,321,4131,320,9811,382,9881,278,5360
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,181,102
1,106,907
951,455
594,180
768,039
869,569
677,371
797,794
1,090,269
1,090,269797,794677,371869,569768,039594,180951,4551,106,9071,181,1020000000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
122,012
14,282
130,645
119,786
3,247
101,790
10,643
16,581
3,342
5,284
4,449
2,197
3,844
2,834
4,412
2,318
4,054
2,086
3,687
2,061
2,207
3,414
2,775
2,613
4,318
2,226
4,877
2,464
4,060
3,686
2,909
2,791
3,544
5,191
4,465
4,293
6,808
4,106
22,311
18,907
19,885
70,065
106,731
127,676
89,108
124,540
84,248
243,078
47,175
115,693
146,166
124,504
105,902
81,530
131,025
69,932
84,392
149,530
124,582
50,786
215,095
92,931
140,228
173,959
126,061
132,566
202,136
259,793
79,093
96,070
160,839
218,883
185,538
149,348
89,314
124,279
117,038
309,587
204,734
287,115
266,716
266,716287,115204,734309,587117,038124,27989,314149,348185,538218,883160,83996,07079,093259,793202,136132,566126,061173,959140,22892,931215,09550,786124,582149,53084,39269,932131,02581,530105,902124,504146,166115,69347,175243,07884,248124,54089,108127,676106,73170,06519,88518,90722,3114,1066,8084,2934,4655,1913,5442,7912,9093,6864,0602,4644,8772,2264,3182,6132,7753,4142,2072,0613,6872,0864,0542,3184,4122,8343,8442,1974,4495,2843,34216,58110,643101,7903,247119,786130,64514,282122,0120
       Short-term Investments 
0
0
10,833
0
0
112,105
12,105
112,105
122,105
122,105
122,105
122,105
122,105
122,105
122,105
122,105
122,105
122,105
146,105
146,105
146,105
147,150
146,105
166,105
166,105
166,105
165,975
45,800
64,500
164,500
64,500
64,500
64,500
64,500
64,500
64,500
64,500
64,500
81,500
81,500
88,500
64,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
302,507
306,344
325,684
322,039
320,672
338,710
342,561
333,549
319,344
319,344333,549342,561338,710320,672322,039325,684306,344302,507000000000000000000000000000000064,50088,50081,50081,50064,50064,50064,50064,50064,50064,50064,50064,500164,50064,50045,800165,975166,105166,105166,105146,105147,150146,105146,105146,105122,105122,105122,105122,105122,105122,105122,105122,105122,105122,105112,10512,105112,1050010,83300
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
285,665
276,596
223,494
194,502
333,919
169,783
142,921
164,077
369,163
369,163164,077142,921169,783333,919194,502223,494276,596285,6650000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
407,392
374,619
312,962
275,399
317,082
390,199
329,717
346,602
454,390
454,390346,602329,717390,199317,082275,399312,962374,619407,3920000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
643,115
635,599
627,428
620,129
605,037
598,708
590,765
578,938
578,211
569,935
561,997
553,723
546,019
536,296
528,307
521,727
513,494
505,501
497,788
489,957
482,951
518,706
512,803
506,861
502,743
496,533
490,505
484,652
479,133
474,183
468,813
464,275
458,451
452,609
446,519
440,443
433,751
427,787
422,502
417,700
413,133
407,560
412,163
405,692
460,889
454,352
448,283
443,202
436,804
430,576
424,160
418,264
260,008
257,780
255,764
253,578
251,308
249,188
247,352
282,087
279,895
281,096
279,456
277,858
276,088
274,374
272,645
271,717
273,328
272,318
304,797
305,232
313,531
312,787
311,909
311,318
311,067
302,339
301,805
302,371
303,065
303,065302,371301,805302,339311,067311,318311,909312,787313,531305,232304,797272,318273,328271,717272,645274,374276,088277,858279,456281,096279,895282,087247,352249,188251,308253,578255,764257,780260,008418,264424,160430,576436,804443,202448,283454,352460,889405,692412,163407,560413,133417,700422,502427,787433,751440,443446,519452,609458,451464,275468,813474,183479,133484,652490,505496,533502,743506,861512,803518,706482,951489,957497,788505,501513,494521,727528,307536,296546,019553,723561,997569,935578,211578,938590,765598,708605,037620,129627,428635,599643,1150
       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
528,277
544,619
611,926
641,819
690,534
678,783
728,029
718,525
707,360
707,360718,525728,029678,783690,534641,819611,926544,619528,2770000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,597
1,619
1,476
1,332
1,275
1,133
987
838
1,215
1,377
1,989
2,088
2,230
2,191
2,009
1,880
1,682
1,524
1,396
1,547
1,398
1,295
1,153
1,231
1,096
1,065
909
752
1,304
1,156
1,061
970
2,770
2,713
2,591
3,140
2,921
2,710
2,492
2,285
2,524
3,665
3,407
3,164
2,891
4,220
3,872
3,521
2,780
2,491
2,202
2,597
9,039
12,208
9,746
9,895
0
0
10,248
0
0
0
844
0
0
0084400010,248009,8959,74612,2089,0392,5972,2022,4912,7803,5213,8724,2202,8913,1643,4073,6652,5242,2852,4922,7102,9213,1402,5912,7132,7709701,0611,1561,3047529091,0651,0961,2311,1531,2951,3981,5471,3961,5241,6821,8802,0092,1912,2302,0881,9891,3771,2158389871,1331,2751,3321,4761,6191,59700000000000000000
       Other Assets 
0
118,005
120,514
120,775
117,224
33,687
44,462
38,952
39,437
58,056
49,285
51,456
48,817
40,309
36,123
27,021
22,940
20,059
23,642
20,572
14,288
11,550
12,978
14,853
17,057
16,107
16,234
15,638
17,308
14,053
16,328
13,610
16,432
15,778
17,506
12,284
14,112
14,227
17,080
14,870
18,259
20,707
26,555
22,372
24,213
32,343
36,005
36,612
40,499
25,886
164,636
156,972
145,658
129,059
162,190
157,813
143,338
116,992
119,528
94,374
102,914
20,507
41,046
15,313
15,096
21,705
28,605
25,753
30,984
25,503
28,354
38,061
43,559
214,955
213,851
198,201
191,764
181,800
187,960
156,960
155,301
153,621
153,621155,301156,960187,960181,800191,764198,201213,851214,95543,55938,06128,35425,50330,98425,75328,60521,70515,09615,31341,04620,507102,91494,374119,528116,992143,338157,813162,190129,059145,658156,972164,63625,88640,49936,61236,00532,34324,21322,37226,55520,70718,25914,87017,08014,22714,11212,28417,50615,77816,43213,61016,32814,05317,30815,63816,23416,10717,05714,85312,97811,55014,28820,57223,64220,05922,94027,02136,12340,30948,81751,45649,28558,05639,43738,95244,46233,687117,224120,775120,514118,0050
> Total Liabilities 
0
1,020,989
1,111,250
1,063,578
1,047,488
1,213,382
1,090,233
1,046,646
1,308,087
1,355,973
876,459
923,377
819,811
1,079,149
806,691
809,099
707,575
761,537
714,240
738,627
641,906
648,239
607,314
619,493
553,440
538,764
523,822
581,022
496,210
506,294
475,961
521,925
440,387
484,295
437,002
502,579
420,717
430,266
512,344
584,863
506,058
491,787
583,547
839,603
835,444
1,532,372
1,510,688
1,655,018
1,647,428
1,281,309
1,333,112
1,343,613
1,077,363
988,971
1,060,720
1,175,311
1,020,733
881,172
899,097
963,968
963,632
890,030
855,624
1,125,769
971,713
853,159
1,591,579
1,587,220
1,446,306
1,351,899
1,291,825
1,432,120
1,283,049
1,264,634
1,203,918
1,032,192
970,216
1,147,868
1,173,174
1,053,191
1,126,517
1,461,806
1,461,8061,126,5171,053,1911,173,1741,147,868970,2161,032,1921,203,9181,264,6341,283,0491,432,1201,291,8251,351,8991,446,3061,587,2201,591,579853,159971,7131,125,769855,624890,030963,632963,968899,097881,1721,020,7331,175,3111,060,720988,9711,077,3631,343,6131,333,1121,281,3091,647,4281,655,0181,510,6881,532,372835,444839,603583,547491,787506,058584,863512,344430,266420,717502,579437,002484,295440,387521,925475,961506,294496,210581,022523,822538,764553,440619,493607,314648,239641,906738,627714,240761,537707,575809,099806,6911,079,149819,811923,377876,4591,355,9731,308,0871,046,6461,090,2331,213,3821,047,4881,063,5781,111,2501,020,9890
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,155,287
1,105,693
730,267
874,035
1,049,271
1,072,886
745,057
1,016,955
1,362,215
1,362,2151,016,955745,0571,072,8861,049,271874,035730,2671,105,6931,155,2870000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
654,563
548,462
261,295
469,735
520,510
534,762
245,581
545,668
710,222
710,222545,668245,581534,762520,510469,735261,295548,462654,5630000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
417,930
477,440
398,481
336,619
441,386
468,219
408,923
367,289
536,932
536,932367,289408,923468,219441,386336,619398,481477,440417,9300000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
116,705
166,060
107,939
112,304
254,366
147,171
140,092
173,629
479,717
134,762
254,984
157,764
317,529
168,753
247,856
143,918
161,778
150,108
213,798
98,382
98,079
97,069
162,546
86,316
100,596
107,940
185,737
108,281
124,776
125,138
184,980
100,395
122,618
113,732
193,908
126,220
127,588
172,330
233,055
164,977
147,830
154,841
245,981
176,506
142,477
159,849
241,179
281,084
230,188
402,248
449,120
280,158
277,656
328,390
392,996
320,976
284,143
320,778
401,668
358,719
257,388
235,835
355,246
250,931
198,125
194,822
312,570
233,731
207,926
227,800
367,590
290,234
54,431
43,628
247,650
42,233
44,978
47,002
255,136
56,905
47,279
47,27956,905255,13647,00244,97842,233247,65043,62854,431290,234367,590227,800207,926233,731312,570194,822198,125250,931355,246235,835257,388358,719401,668320,778284,143320,976392,996328,390277,656280,158449,120402,248230,188281,084241,179159,849142,477176,506245,981154,841147,830164,977233,055172,330127,588126,220193,908113,732122,618100,395184,980125,138124,776108,281185,737107,940100,59686,316162,54697,06998,07998,382213,798150,108161,778143,918247,856168,753317,529157,764254,984134,762479,717173,629140,092147,171254,366112,304107,939166,060116,7050
> Total Stockholder Equity
605,031
257,547
271,738
257,403
273,925
173,189
176,366
215,398
181,362
213,392
218,181
318,865
355,571
407,613
294,869
363,562
349,120
328,683
367,068
433,770
477,668
533,383
573,603
591,682
586,924
581,908
567,608
593,764
610,618
584,130
575,196
532,868
520,600
470,184
460,543
495,018
546,822
546,205
558,025
554,545
574,152
606,954
621,706
613,142
572,722
583,733
583,915
547,109
576,051
488,268
542,969
526,439
552,710
537,128
564,720
567,616
597,027
600,116
655,123
669,359
676,396
683,271
687,221
668,583
679,641
659,669
678,867
685,991
697,945
702,562
709,532
705,845
718,412
654,996
692,335
699,984
748,183
771,893
804,641
781,487
810,045
754,891
754,891810,045781,487804,641771,893748,183699,984692,335654,996718,412705,845709,532702,562697,945685,991678,867659,669679,641668,583687,221683,271676,396669,359655,123600,116597,027567,616564,720537,128552,710526,439542,969488,268576,051547,109583,915583,733572,722613,142621,706606,954574,152554,545558,025546,205546,822495,018460,543470,184520,600532,868575,196584,130610,618593,764567,608581,908586,924591,682573,603533,383477,668433,770367,068328,683349,120363,562294,869407,613355,571318,865218,181213,392181,362215,398176,366173,189273,925257,403271,738257,547605,031
   Common Stock
0
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
100,000
100,000
100,000
100,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998
299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998299,998200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000100,000100,000100,000100,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,0000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243,923
236,630
257,039
259,004
258,503
248,454
253,637
245,470
234,396
234,396245,470253,637248,454258,503259,004257,039236,630243,9230000000000000000000000000000000000000000000000000000000000000000000000000



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.