0 XP   0   0   0

Diamond Building Products Public Company Limited










Financial Health of Diamond Building Products Public Company Limited




Comparing to competitors in the Building Products & Equipment industry




  Industry Rankings  


Richest
#160 / 240

Total Sales
#124 / 240

Making Money
#109 / 240

Working Efficiently
#36 / 240

Diamond Building Products Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Diamond Building Products Public Company Limited?

I guess you are interested in Diamond Building Products 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 Diamond Building Products Public Company Limited

Let's start. I'm going to help you getting a better view of Diamond Building Products 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 Diamond Building Products 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 Diamond Building Products 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 Diamond Building Products Public Company Limited. The closing price on 2022-12-01 was ฿8.05 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.
Diamond Building Products Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient 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.

1.1. Profitability of Diamond Building Products Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Diamond Building Products Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 10.5% means that ฿0.11 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Diamond Building Products Public Company Limited:

  • The MRQ is 10.5%. The company is making a huge profit. +2
  • The TTM is 11.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.5%TTM11.6%-1.0%
TTM11.6%YOY12.4%-0.8%
TTM11.6%5Y11.5%+0.1%
5Y11.5%10Y10.1%+1.3%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%6.6%+3.9%
TTM11.6%4.7%+6.9%
YOY12.4%5.8%+6.6%
5Y11.5%3.8%+7.7%
10Y10.1%4.3%+5.8%
1.1.2. Return on Assets

Shows how efficient Diamond Building Products Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • 3.6% Return on Assets means that Diamond Building Products Public Company Limited generated ฿0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Diamond Building Products Public Company Limited:

  • The MRQ is 3.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM4.3%-0.7%
TTM4.3%YOY4.3%+0.0%
TTM4.3%5Y4.1%+0.2%
5Y4.1%10Y3.3%+0.7%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%1.5%+2.1%
TTM4.3%1.4%+2.9%
YOY4.3%1.4%+2.9%
5Y4.1%1.1%+3.0%
10Y3.3%1.1%+2.2%
1.1.3. Return on Equity

Shows how efficient Diamond Building Products Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • 5.8% Return on Equity means Diamond Building Products Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Diamond Building Products Public Company Limited:

  • The MRQ is 5.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.8%TTM6.6%-0.8%
TTM6.6%YOY7.1%-0.5%
TTM6.6%5Y6.4%+0.2%
5Y6.4%10Y5.3%+1.0%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%3.1%+2.7%
TTM6.6%2.7%+3.9%
YOY7.1%3.0%+4.1%
5Y6.4%2.1%+4.3%
10Y5.3%2.2%+3.1%

1.2. Operating Efficiency of Diamond Building Products Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Diamond Building Products Public Company Limited is operating .

  • Measures how much profit Diamond Building Products 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 Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • An Operating Margin of 13.3% means the company generated ฿0.13  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Diamond Building Products Public Company Limited:

  • The MRQ is 13.3%. The company is operating less efficient.
  • The TTM is 14.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.3%TTM14.1%-0.8%
TTM14.1%YOY15.0%-0.9%
TTM14.1%5Y15.3%-1.2%
5Y15.3%10Y8.9%+6.4%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ13.3%6.9%+6.4%
TTM14.1%5.8%+8.3%
YOY15.0%8.1%+6.9%
5Y15.3%5.6%+9.7%
10Y8.9%4.9%+4.0%
1.2.2. Operating Ratio

Measures how efficient Diamond Building Products Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 1.61 means that the operating costs are ฿1.61 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Diamond Building Products Public Company Limited:

  • The MRQ is 1.610. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.594. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.610TTM1.594+0.016
TTM1.594YOY1.563+0.031
TTM1.5945Y1.578+0.016
5Y1.57810Y1.211+0.368
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6101.548+0.062
TTM1.5941.469+0.125
YOY1.5631.267+0.296
5Y1.5781.135+0.443
10Y1.2111.023+0.188

1.3. Liquidity of Diamond Building Products Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Diamond Building Products Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 1.55 means the company has ฿1.55 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Diamond Building Products Public Company Limited:

  • The MRQ is 1.550. The company is able to pay all its short-term debts. +1
  • The TTM is 1.618. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.550TTM1.618-0.068
TTM1.618YOY1.332+0.286
TTM1.6185Y1.483+0.135
5Y1.48310Y0.857+0.626
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5501.668-0.118
TTM1.6181.548+0.070
YOY1.3321.588-0.256
5Y1.4831.493-0.010
10Y0.8571.271-0.414
1.3.2. Quick Ratio

Measures if Diamond Building Products 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 Diamond Building Products Public Company Limited to the Building Products & Equipment 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 Diamond Building Products Public Company Limited:

  • The MRQ is 0.512. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.645. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.512TTM0.645-0.133
TTM0.645YOY0.582+0.063
TTM0.6455Y0.616+0.029
5Y0.61610Y0.594+0.022
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5120.802-0.290
TTM0.6450.741-0.096
YOY0.5820.775-0.193
5Y0.6160.739-0.123
10Y0.5940.704-0.110

1.4. Solvency of Diamond Building Products Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Diamond Building Products Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Diamond Building Products Public Company Limited to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.38 means that Diamond Building Products Public Company Limited assets are financed with 37.7% credit (debt) and the remaining percentage (100% - 37.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Diamond Building Products Public Company Limited:

  • The MRQ is 0.377. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.355. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.377TTM0.355+0.023
TTM0.355YOY0.404-0.049
TTM0.3555Y0.357-0.003
5Y0.35710Y0.379-0.022
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3770.509-0.132
TTM0.3550.504-0.149
YOY0.4040.524-0.120
5Y0.3570.513-0.156
10Y0.3790.494-0.115
1.4.2. Debt to Equity Ratio

Measures if Diamond Building Products Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 60.6% means that company has ฿0.61 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Diamond Building Products Public Company Limited:

  • The MRQ is 0.606. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.552. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.606TTM0.552+0.054
TTM0.552YOY0.679-0.128
TTM0.5525Y0.565-0.014
5Y0.56510Y0.621-0.056
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6061.080-0.474
TTM0.5521.031-0.479
YOY0.6791.088-0.409
5Y0.5651.100-0.535
10Y0.6211.019-0.398

2. Market Valuation of Diamond Building Products 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 Diamond Building Products Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Diamond Building Products Public Company Limited to the Building Products & Equipment industry mean.
  • A PE ratio of 48.22 means the investor is paying ฿48.22 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Diamond Building Products Public Company Limited:

  • The EOD is 52.816. Good. +1
  • The MRQ is 48.223. Good. +1
  • The TTM is 48.379. Good. +1
Trends
Current periodCompared to+/- 
EOD52.816MRQ48.223+4.593
MRQ48.223TTM48.379-0.156
TTM48.379YOY43.290+5.089
TTM48.3795Y45.850+2.529
5Y45.85010Y56.522-10.672
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD52.81638.881+13.935
MRQ48.22341.932+6.291
TTM48.37951.714-3.335
YOY43.29049.706-6.416
5Y45.85050.483-4.633
10Y56.52243.862+12.660
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Diamond Building Products 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 Diamond Building Products Public Company Limited:

  • The MRQ is -112.609. Very Bad. -2
  • The TTM is -349.288. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-112.609TTM-349.288+236.679
TTM-349.288YOY-189.993-159.295
TTM-349.2885Y-208.227-141.061
5Y-208.22710Y-193.422-14.805
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-112.6090.608-113.217
TTM-349.2880.088-349.376
YOY-189.9930.103-190.096
5Y-208.2270.201-208.428
10Y-193.4220.151-193.573

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

Measures if the stock price of Diamond Building Products Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 2.80 means the investor is paying ฿2.80 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Diamond Building Products Public Company Limited:

  • The EOD is 3.067. Neutral. Compare to industry.
  • The MRQ is 2.800. Good. +1
  • The TTM is 2.909. Good. +1
Trends
Current periodCompared to+/- 
EOD3.067MRQ2.800+0.267
MRQ2.800TTM2.909-0.108
TTM2.909YOY2.873+0.035
TTM2.9095Y2.668+0.240
5Y2.66810Y2.542+0.126
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD3.0671.775+1.292
MRQ2.8001.802+0.998
TTM2.9092.217+0.692
YOY2.8732.034+0.839
5Y2.6681.645+1.023
10Y2.5421.411+1.131
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Diamond Building Products 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---0.0880.056-258%0.060-246%0.030-388%0.004-2079%
Book Value Growth--0.9700.9720%0.9720%0.9710%0.9710%
Book Value Per Share--2.6252.645-1%2.411+9%2.372+11%2.449+7%
Book Value Per Share Growth---0.0330.021-260%0.025-235%0.011-403%-0.001-98%
Current Ratio--1.5501.618-4%1.332+16%1.483+4%0.857+81%
Debt To Asset Ratio--0.3770.355+6%0.404-7%0.357+6%0.3790%
Debt To Equity Ratio--0.6060.552+10%0.679-11%0.565+7%0.621-2%
Dividend Per Share--0.2400.180+33%0.220+9%0.182+32%0.208+15%
Dividend Per Share Growth--0.000-204460.370+4195649459788%0.023-100%-67031.507+1375526750632%-36388.377+746711330003%
Eps--0.1520.176-13%0.172-11%0.152+0%0.130+17%
Eps Growth---0.428-0.057-87%-0.064-85%-0.052-88%-0.116-73%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1050.116-9%0.124-15%0.115-8%0.101+4%
Operating Margin--0.1330.141-6%0.150-11%0.153-13%0.089+50%
Operating Ratio--1.6101.594+1%1.563+3%1.578+2%1.211+33%
Pb Ratio3.067+9%2.8002.909-4%2.873-3%2.668+5%2.542+10%
Pe Ratio52.816+9%48.22348.3790%43.290+11%45.850+5%56.522-15%
Peg Ratio---112.609-349.288+210%-189.993+69%-208.227+85%-193.422+72%
Price Per Share8.050+9%7.3507.675-4%6.938+6%6.335+16%6.194+19%
Price To Total Gains Ratio52.817+9%48.22443.977+10%31.351+54%19.616+146%25.011+93%
Profit Growth--95.88796.956-1%96.936-1%96.964-1%96.791-1%
Quick Ratio--0.5120.645-21%0.582-12%0.616-17%0.594-14%
Return On Assets--0.0360.043-16%0.043-15%0.041-11%0.033+8%
Return On Equity--0.0580.066-12%0.071-18%0.064-9%0.053+9%
Revenue Growth--0.9680.9720%0.9710%0.9710%0.9710%
Total Gains Per Share--0.1520.236-35%0.280-46%0.213-28%0.213-28%
Total Gains Per Share Growth---0.428-0.271-37%-0.194-55%-0.623+45%-0.481+12%
Usd Book Value--64633708.80065144035.238-1%59382064.289+9%61561865.792+5%62440614.856+4%
Usd Book Value Change Per Share---0.0030.002-258%0.002-246%0.001-388%0.000-2079%
Usd Book Value Per Share--0.0760.076-1%0.069+9%0.068+11%0.071+7%
Usd Dividend Per Share--0.0070.005+33%0.006+9%0.005+32%0.006+15%
Usd Eps--0.0040.005-13%0.005-11%0.004+0%0.004+17%
Usd Price Per Share0.232+9%0.2120.221-4%0.200+6%0.182+16%0.178+19%
Usd Profit--3753244.8004324113.410-13%4237458.473-11%3929011.811-4%3328433.029+13%
Usd Revenue--35620934.40036719513.179-3%33501042.446+6%33624848.048+6%32011774.144+11%
Usd Total Gains Per Share--0.0040.007-35%0.008-46%0.006-28%0.006-28%
 EOD+2 -3MRQTTM+7 -28YOY+12 -235Y+13 -2210Y+21 -14

3.2. Fundamental Score

Let's check the fundamental score of Diamond Building Products Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1552.816
Price to Book Ratio (EOD)Between0-13.067
Net Profit Margin (MRQ)Greater than00.105
Operating Margin (MRQ)Greater than00.133
Quick Ratio (MRQ)Greater than10.512
Current Ratio (MRQ)Greater than11.550
Debt to Asset Ratio (MRQ)Less than10.377
Debt to Equity Ratio (MRQ)Less than10.606
Return on Equity (MRQ)Greater than0.150.058
Return on Assets (MRQ)Greater than0.050.036
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Diamond Building Products Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose8.000
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets3,603,283
Total Liabilities1,359,057
Total Stockholder Equity2,244,226
 As reported
Total Liabilities 1,359,057
Total Stockholder Equity+ 2,244,226
Total Assets = 3,603,283

Assets

Total Assets3,603,283
Total Current Assets1,730,360
Long-term Assets1,730,360
Total Current Assets
Cash And Cash Equivalents 26,558
Net Receivables 571,436
Inventory 1,123,889
Other Current Assets 8,477
Total Current Assets  (as reported)1,730,360
Total Current Assets  (calculated)1,730,360
+/-0
Long-term Assets
Property Plant Equipment 1,788,114
Other Assets 73,746
Long-term Assets  (as reported)1,872,923
Long-term Assets  (calculated)1,861,860
+/- 11,063

Liabilities & Shareholders' Equity

Total Current Liabilities1,116,514
Long-term Liabilities242,543
Total Stockholder Equity2,244,226
Total Current Liabilities
Short Long Term Debt 535,000
Accounts payable 302,781
Other Current Liabilities 266,521
Total Current Liabilities  (as reported)1,116,514
Total Current Liabilities  (calculated)1,104,302
+/- 12,212
Long-term Liabilities
Other Liabilities 230,727
Long-term Liabilities  (as reported)242,543
Long-term Liabilities  (calculated)230,727
+/- 11,816
Total Stockholder Equity
Common Stock855,033
Retained Earnings 1,057,475
Total Stockholder Equity (as reported)2,244,226
Total Stockholder Equity (calculated)1,912,508
+/- 331,718
Other
Capital Stock855,033
Common Stock Shares Outstanding 855,033
Net Debt 508,442
Net Invested Capital 2,779,226
Net Tangible Assets 2,233,163
Net Working Capital 613,846



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-03-312004-12-31
> Total Assets 
1,353,642
0
1,580,930
1,767,664
1,826,083
1,883,288
1,810,775
1,847,751
2,043,732
2,050,478
1,950,836
1,941,717
2,134,235
2,053,604
1,933,027
1,995,376
2,108,924
2,141,836
2,252,213
2,347,748
2,386,522
2,370,134
2,394,903
2,401,100
2,715,463
2,783,129
2,931,158
3,092,871
3,322,298
3,464,212
3,575,136
3,644,664
3,916,782
4,259,546
4,238,544
4,240,071
4,160,694
4,131,124
3,918,314
3,791,057
3,749,090
3,582,481
3,551,410
3,592,682
3,540,947
3,378,728
3,287,983
3,237,512
3,262,861
3,117,686
3,046,251
3,017,146
3,042,237
3,101,044
3,070,830
3,137,702
3,161,069
3,277,205
3,321,083
3,331,966
3,482,619
3,440,057
3,402,921
3,418,845
3,444,555
3,459,599
3,509,746
3,459,472
3,473,248
3,486,341
3,603,283
3,603,2833,486,3413,473,2483,459,4723,509,7463,459,5993,444,5553,418,8453,402,9213,440,0573,482,6193,331,9663,321,0833,277,2053,161,0693,137,7023,070,8303,101,0443,042,2373,017,1463,046,2513,117,6863,262,8613,237,5123,287,9833,378,7283,540,9473,592,6823,551,4103,582,4813,749,0903,791,0573,918,3144,131,1244,160,6944,240,0714,238,5444,259,5463,916,7823,644,6643,575,1363,464,2123,322,2983,092,8712,931,1582,783,1292,715,4632,401,1002,394,9032,370,1342,386,5222,347,7482,252,2132,141,8362,108,9241,995,3761,933,0272,053,6042,134,2351,941,7171,950,8362,050,4782,043,7321,847,7511,810,7751,883,2881,826,0831,767,6641,580,93001,353,642
   > 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
1,238,879
1,318,995
1,215,815
1,166,952
1,150,754
1,218,315
1,310,987
1,285,498
1,365,864
1,421,503
1,447,603
1,454,997
1,410,261
1,480,881
1,399,894
1,312,687
1,239,419
1,325,332
1,383,479
1,470,127
1,398,064
1,475,302
1,557,111
1,730,360
1,730,3601,557,1111,475,3021,398,0641,470,1271,383,4791,325,3321,239,4191,312,6871,399,8941,480,8811,410,2611,454,9971,447,6031,421,5031,365,8641,285,4981,310,9871,218,3151,150,7541,166,9521,215,8151,318,9951,238,87900000000000000000000000000000000000000000000000
       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
20,585
64,313
69,197
55,965
23,829
27,126
24,663
42,256
20,315
33,572
32,000
33,700
31,316
44,165
31,249
25,761
22,068
32,125
28,504
16,252
22,997
13,493
21,550
26,558
26,55821,55013,49322,99716,25228,50432,12522,06825,76131,24944,16531,31633,70032,00033,57220,31542,25624,66327,12623,82955,96569,19764,31320,58500000000000000000000000000000000000000000000000
       Net Receivables 
290,213
0
210,453
305,575
315,106
272,825
252,982
243,450
303,423
316,719
275,569
286,532
406,457
333,222
206,170
302,111
363,212
318,416
322,484
356,658
386,276
418,113
400,709
366,729
449,514
448,202
451,110
437,543
591,496
536,234
499,428
480,622
669,304
665,470
627,567
584,068
615,615
635,217
551,453
544,896
648,273
610,250
518,347
584,540
649,577
599,292
550,879
582,614
671,175
600,655
504,857
535,819
595,164
616,994
548,293
535,654
620,639
602,776
502,853
495,372
568,091
587,298
494,695
486,877
640,665
666,246
543,407
540,873
638,622
676,746
571,436
571,436676,746638,622540,873543,407666,246640,665486,877494,695587,298568,091495,372502,853602,776620,639535,654548,293616,994595,164535,819504,857600,655671,175582,614550,879599,292649,577584,540518,347610,250648,273544,896551,453635,217615,615584,068627,567665,470669,304480,622499,428536,234591,496437,543451,110448,202449,514366,729400,709418,113386,276356,658322,484318,416363,212302,111206,170333,222406,457286,532275,569316,719303,423243,450252,982272,825315,106305,575210,4530290,213
       Other Current Assets 
11,194
0
36,887
22,872
33,790
37,678
33,076
20,012
28,912
48,294
32,796
41,943
45,254
30,884
21,498
34,003
40,177
28,212
40,881
47,734
28,589
45,261
70,551
33,028
46,128
40,801
26,559
46,833
18,524
28,246
20,117
23,460
5,565
14,972
12,442
22,205
12,273
14,416
12,976
18,603
13,194
14,215
13,910
40,856
7,408
7,747
5,869
13,820
6,804
8,675
7,022
15,207
7,323
10,391
6,745
30,657
7,658
11,232
7,590
5,948
7,684
8,536
7,078
6,418
6,858
9,245
8,712
4,763
5,795
9,489
8,477
8,4779,4895,7954,7638,7129,2456,8586,4187,0788,5367,6845,9487,59011,2327,65830,6576,74510,3917,32315,2077,0228,6756,80413,8205,8697,7477,40840,85613,91014,21513,19418,60312,97614,41612,27322,20512,44214,9725,56523,46020,11728,24618,52446,83326,55940,80146,12833,02870,55145,26128,58947,73440,88128,21240,17734,00321,49830,88445,25441,94332,79648,29428,91220,01233,07637,67833,79022,87236,887011,194
   > 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
1,739,566
1,829,602
1,866,086
1,921,705
2,001,738
2,040,163
2,090,234
2,179,426
2,119,223
2,076,120
2,039,619
2,061,408
1,997,946
1,929,230
1,872,923
1,872,9231,929,2301,997,9462,061,4082,039,6192,076,1202,119,2232,179,4262,090,2342,040,1632,001,7381,921,7051,866,0861,829,6021,739,56600000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
664,342
0
835,056
868,180
944,202
971,486
1,006,587
1,020,246
1,026,836
997,031
986,885
987,446
994,464
1,055,756
1,057,109
1,067,679
1,152,477
1,257,725
1,339,758
1,354,194
1,384,201
1,356,796
1,336,323
1,412,476
1,593,064
1,582,269
1,598,020
1,582,317
1,789,182
2,033,132
2,257,215
2,287,460
2,421,521
2,658,306
2,669,211
2,637,733
2,588,537
2,521,937
2,467,266
2,404,434
2,329,741
2,257,951
2,188,259
2,143,698
2,077,069
2,010,928
1,951,304
1,892,210
1,838,538
1,796,916
1,772,300
1,765,225
1,722,444
1,682,760
1,681,090
1,695,080
1,664,608
1,746,174
1,774,443
1,804,195
1,909,586
1,951,681
2,001,418
2,091,783
2,036,398
1,992,239
1,955,736
1,976,141
1,911,674
1,843,787
1,788,114
1,788,1141,843,7871,911,6741,976,1411,955,7361,992,2392,036,3982,091,7832,001,4181,951,6811,909,5861,804,1951,774,4431,746,1741,664,6081,695,0801,681,0901,682,7601,722,4441,765,2251,772,3001,796,9161,838,5381,892,2101,951,3042,010,9282,077,0692,143,6982,188,2592,257,9512,329,7412,404,4342,467,2662,521,9372,588,5372,637,7332,669,2112,658,3062,421,5212,287,4602,257,2152,033,1321,789,1821,582,3171,598,0201,582,2691,593,0641,412,4761,336,3231,356,7961,384,2011,354,1941,339,7581,257,7251,152,4771,067,6791,057,1091,055,756994,464987,446986,885997,0311,026,8361,020,2461,006,587971,486944,202868,180835,0560664,342
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
15,349
41,896
5,000
0
0
39,545
38,290
37,020
35,738
35,019
33,749
32,466
31,828
29,956
28,943
27,770
26,460
25,151
30,261
29,074
27,670
26,130
26,350
54,828
52,547
52,027
50,537
49,030
47,507
45,984
44,493
42,985
41,683
40,837
39,257
37,677
36,080
26,724
25,158
23,574
21,976
20,379
19,392
18,405
17,409
16,384
15,413
17,491
16,383
15,522
0
0
0
12,168
0
0
0
9,649
0
0
0
0009,64900012,16800015,52216,38317,49115,41316,38417,40918,40519,39220,37921,97623,57425,15826,72436,08037,67739,25740,83741,68342,98544,49345,98447,50749,03050,53752,02752,54754,82826,35026,13027,67029,07430,26125,15126,46027,77028,94329,95631,82832,46633,74935,01935,73837,02038,29039,545005,00041,89615,3490000000000
       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
4,965
6,895
15,792
29,871
5,547
5,556
7,283
3,440
1,761
2,448
2,486
2,995
1,556
1,743
1,730
1,7301,7431,5562,9952,4862,4481,7613,4407,2835,5565,54729,87115,7926,8954,96500000000000000000000000000000000000000000000000000000000
> Total Liabilities 
372,986
0
656,310
499,627
480,170
526,260
480,484
445,671
653,723
539,550
472,679
386,257
451,518
460,058
454,670
513,040
552,298
584,090
745,094
752,799
676,900
665,018
732,605
542,342
769,980
874,824
987,411
1,046,094
1,069,486
1,275,649
1,482,270
1,430,431
1,522,281
1,934,442
2,037,294
1,940,428
1,740,460
1,795,983
1,691,585
1,546,541
1,409,189
1,259,111
1,286,230
1,268,685
1,087,644
1,465,947
1,440,353
1,341,789
1,231,575
1,112,094
1,134,585
1,022,636
907,732
1,021,596
1,082,373
1,061,609
873,049
1,021,861
1,125,175
1,072,791
1,055,243
1,531,645
1,554,165
1,481,818
1,311,563
1,336,180
1,455,675
1,313,221
1,135,056
1,167,228
1,359,057
1,359,0571,167,2281,135,0561,313,2211,455,6751,336,1801,311,5631,481,8181,554,1651,531,6451,055,2431,072,7911,125,1751,021,861873,0491,061,6091,082,3731,021,596907,7321,022,6361,134,5851,112,0941,231,5751,341,7891,440,3531,465,9471,087,6441,268,6851,286,2301,259,1111,409,1891,546,5411,691,5851,795,9831,740,4601,940,4282,037,2941,934,4421,522,2811,430,4311,482,2701,275,6491,069,4861,046,094987,411874,824769,980542,342732,605665,018676,900752,799745,094584,090552,298513,040454,670460,058451,518386,257472,679539,550653,723445,671480,484526,260480,170499,627656,3100372,986
   > Total Current Liabilities 
362,434
0
642,153
486,934
468,966
316,682
297,413
289,793
524,483
435,770
394,336
333,357
424,070
394,509
421,520
506,785
543,818
468,843
568,794
585,820
559,236
557,743
624,838
436,001
533,581
646,263
756,705
613,536
574,826
659,389
781,531
707,746
801,239
1,214,701
1,379,293
1,050,917
947,808
1,102,214
1,093,257
1,047,540
1,009,697
950,533
1,037,743
1,069,154
914,034
1,316,467
1,314,849
1,212,604
1,101,021
979,468
999,031
884,592
771,011
884,630
944,372
922,385
733,866
864,323
965,198
857,808
815,399
1,292,910
1,311,586
1,220,114
884,571
941,182
1,093,548
981,436
836,232
897,992
1,116,514
1,116,514897,992836,232981,4361,093,548941,182884,5711,220,1141,311,5861,292,910815,399857,808965,198864,323733,866922,385944,372884,630771,011884,592999,031979,4681,101,0211,212,6041,314,8491,316,467914,0341,069,1541,037,743950,5331,009,6971,047,5401,093,2571,102,214947,8081,050,9171,379,2931,214,701801,239707,746781,531659,389574,826613,536756,705646,263533,581436,001624,838557,743559,236585,820568,794468,843543,818506,785421,520394,509424,070333,357394,336435,770524,483289,793297,413316,682468,966486,934642,1530362,434
       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
936,743
695,176
580,746
25,000
542,385
285,659
388,739
0
0
198,000
368,000
529,400
446,000
0
0
0
0
0
0
0
0
0
0
0
00000000000446,000529,400368,000198,00000388,739285,659542,38525,000580,746695,176936,74300000000000000000000000000000000000000000000000
       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
936,743
695,176
580,746
25,000
542,385
285,659
388,739
0
0
198,000
368,000
529,400
446,000
257,000
804,000
909,000
900,000
320,276
325,000
562,500
562,000
266,000
284,988
535,000
535,000284,988266,000562,000562,500325,000320,276900,000909,000804,000257,000446,000529,400368,000198,00000388,739285,659542,38525,000580,746695,176936,74300000000000000000000000000000000000000000000000
       Accounts payable 
139,011
0
142,162
152,011
119,994
110,083
128,699
116,887
134,925
157,901
153,102
97,059
131,774
149,339
154,867
102,630
130,852
143,740
185,176
182,219
170,768
151,987
165,092
143,313
124,510
139,682
161,790
120,926
151,241
162,121
136,322
123,791
193,061
171,190
176,158
202,239
152,394
210,183
136,022
108,020
182,930
132,335
142,359
145,684
182,017
153,656
154,390
124,180
178,300
156,125
178,779
156,330
253,529
255,509
161,646
175,479
239,202
172,466
170,603
137,978
232,717
163,874
140,767
89,354
251,515
240,946
244,712
116,596
248,860
251,562
302,781
302,781251,562248,860116,596244,712240,946251,51589,354140,767163,874232,717137,978170,603172,466239,202175,479161,646255,509253,529156,330178,779156,125178,300124,180154,390153,656182,017145,684142,359132,335182,930108,020136,022210,183152,394202,239176,158171,190193,061123,791136,322162,121151,241120,926161,790139,682124,510143,313165,092151,987170,768182,219185,176143,740130,852102,630154,867149,339131,77497,059153,102157,901134,925116,887128,699110,083119,994152,011142,1620139,011
       Other Current Liabilities 
84,272
0
76,803
87,470
146,902
156,149
136,356
111,166
306,474
171,203
136,624
133,311
190,504
142,539
67,060
103,012
211,768
168,114
158,618
157,995
214,718
222,182
158,671
180,056
228,898
237,418
190,219
235,873
355,076
358,655
273,197
296,679
337,078
317,232
218,819
172,563
202,014
216,348
305,379
139,000
208,332
237,178
186,602
180,056
234,980
657,838
181,079
164,789
239,438
254,171
191,845
197,634
245,935
252,799
206,750
168,410
30,410
24,994
32,898
189,162
307,716
307,816
243,195
142,563
291,029
353,183
264,176
192,511
301,124
344,889
266,521
266,521344,889301,124192,511264,176353,183291,029142,563243,195307,816307,716189,16232,89824,99430,410168,410206,750252,799245,935197,634191,845254,171239,438164,789181,079657,838234,980180,056186,602237,178208,332139,000305,379216,348202,014172,563218,819317,232337,078296,679273,197358,655355,076235,873190,219237,418228,898180,056158,671222,182214,718157,995158,618168,114211,768103,01267,060142,539190,504133,311136,624171,203306,474111,166136,356156,149146,90287,47076,803084,272
   > 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
139,183
157,538
159,977
214,984
239,844
238,735
242,579
261,704
426,992
394,998
362,127
331,784
298,824
269,236
242,543
242,543269,236298,824331,784362,127394,998426,992261,704242,579238,735239,844214,984159,977157,538139,18300000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,068
4,753
5,437
6,122
6,806
56,327
58,304
60,281
62,258
64,373
66,488
68,602
61,303
63,629
65,956
68,283
65,662
68,165
70,667
73,170
73,964
75,187
77,502
79,816
81,713
82,324
84,641
86,957
116,077
118,661
121,052
123,598
126,288
122,609
124,549
127,195
129,841
131,227
151,029
154,326
206,070
206,502
209,424
213,300
225,700
214,046
217,115
220,197
224,012
224,704
226,898
230,727
230,727226,898224,704224,012220,197217,115214,046225,700213,300209,424206,502206,070154,326151,029131,227129,841127,195124,549122,609126,288123,598121,052118,661116,07786,95784,64182,32481,71379,81677,50275,18773,96473,17070,66768,16565,66268,28365,95663,62961,30368,60266,48864,37362,25860,28158,30456,3276,8066,1225,4374,7534,0680000000000000000000
> Total Stockholder Equity
980,656
980,656
924,620
1,268,038
1,345,913
1,357,028
1,330,291
1,402,080
1,390,009
1,510,928
1,478,157
1,555,460
1,682,717
1,593,546
1,478,357
1,482,337
1,556,626
1,557,746
1,507,119
1,594,948
1,709,622
1,705,117
1,662,298
1,858,758
1,945,482
1,908,305
1,943,747
2,046,777
2,252,811
2,188,563
2,092,866
2,214,234
2,394,501
2,325,104
2,201,250
2,299,643
2,420,234
2,335,141
2,226,729
2,244,516
2,339,901
2,323,370
2,265,180
2,323,997
2,453,303
1,912,781
1,847,630
1,895,723
2,031,286
2,005,592
1,911,666
1,994,510
2,134,505
2,079,448
1,988,457
2,076,093
2,288,020
2,255,344
2,195,908
2,259,175
2,427,376
1,908,412
1,848,756
1,937,027
2,132,992
2,123,419
2,054,071
2,146,252
2,338,192
2,319,113
2,244,226
2,244,2262,319,1132,338,1922,146,2522,054,0712,123,4192,132,9921,937,0271,848,7561,908,4122,427,3762,259,1752,195,9082,255,3442,288,0202,076,0931,988,4572,079,4482,134,5051,994,5101,911,6662,005,5922,031,2861,895,7231,847,6301,912,7812,453,3032,323,9972,265,1802,323,3702,339,9012,244,5162,226,7292,335,1412,420,2342,299,6432,201,2502,325,1042,394,5012,214,2342,092,8662,188,5632,252,8112,046,7771,943,7471,908,3051,945,4821,858,7581,662,2981,705,1171,709,6221,594,9481,507,1191,557,7461,556,6261,482,3371,478,3571,593,5461,682,7171,555,4601,478,1571,510,9281,390,0091,402,0801,330,2911,357,0281,345,9131,268,038924,620980,656980,656
   Common Stock
800,000
0
800,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,005,175
1,005,967
1,006,280
1,006,280
1,014,332
1,016,568
1,019,300
1,019,300
1,026,957
1,029,000
1,029,150
1,029,150
1,038,104
1,038,609
1,038,664
1,038,664
1,047,368
1,047,812
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
1,047,958
947,961
947,961
947,962
947,962
947,962
947,962
947,962
947,962
947,962
947,962
947,962
947,962
855,033
855,033
855,033
855,033
855,033
855,033
855,033855,033855,033855,033855,033855,033947,962947,962947,962947,962947,962947,962947,962947,962947,962947,962947,961947,9611,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,9581,047,8121,047,3681,038,6641,038,6641,038,6091,038,1041,029,1501,029,1501,029,0001,026,9571,019,3001,019,3001,016,5681,014,3321,006,2801,006,2801,005,9671,005,1751,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,000800,0000800,000
   Retained Earnings 
180,656
0
124,620
165,790
243,665
254,780
228,043
299,832
287,761
408,680
375,909
453,212
580,469
491,298
376,109
408,028
509,845
517,397
466,770
542,491
655,311
650,073
591,162
675,126
756,617
707,730
640,138
725,251
917,497
852,898
757,201
857,616
1,036,702
967,176
843,322
921,347
1,040,900
955,465
847,053
864,840
960,225
943,694
885,504
944,321
1,073,627
1,053,865
988,714
1,036,807
1,172,370
1,146,676
1,052,750
1,135,594
1,275,589
799,769
708,778
796,413
903,340
870,664
811,228
979,495
1,147,696
1,140,694
1,081,038
1,169,309
1,365,274
936,668
867,320
959,501
1,151,441
1,132,362
1,057,475
1,057,4751,132,3621,151,441959,501867,320936,6681,365,2741,169,3091,081,0381,140,6941,147,696979,495811,228870,664903,340796,413708,778799,7691,275,5891,135,5941,052,7501,146,6761,172,3701,036,807988,7141,053,8651,073,627944,321885,504943,694960,225864,840847,053955,4651,040,900921,347843,322967,1761,036,702857,616757,201852,898917,497725,251640,138707,730756,617675,126591,162650,073655,311542,491466,770517,397509,845408,028376,109491,298580,469453,212375,909408,680287,761299,832228,043254,780243,665165,790124,6200180,656
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000-520,760-520,760-520,760-520,760-520,760-520,760-520,760-520,76000000000000000000-2,448-2,448-29,773-31,230-31,230-56,244-61,899-61,899-61,899-61,899-61,899-55,467-27,939000000000000000
   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
165,210
0
0
0
0
0000165,210000000000000000000000000000000000000000000000000000000000000000000



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.