0 XP   0   0   0

Far East Fame Line DDB Public Company Limited










Financial Health of Far East Fame Line DDB Public Company Limited




Comparing to competitors in the Advertising Agencies industry




  Industry Rankings  


Far East Fame Line DDB Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Far East Fame Line DDB Public Company Limited?

I guess you are interested in Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited

Let's start. I'm going to help you getting a better view of Far East Fame Line DDB 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 Far East Fame Line DDB 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 Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited. The closing price on 2022-12-02 was ฿179.00 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.
Far East Fame Line DDB 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 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 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 Far East Fame Line DDB Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Far East Fame Line DDB Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • A Net Profit Margin of 8.5% means that ฿0.09 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 13.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ8.5%TTM13.2%-4.7%
TTM13.2%YOY10.5%+2.7%
TTM13.2%5Y11.3%+1.9%
5Y11.3%10Y12.4%-1.1%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%0.9%+7.6%
TTM13.2%0.3%+12.9%
YOY10.5%1.1%+9.4%
5Y11.3%-+11.3%
10Y12.4%0.3%+12.1%
1.1.2. Return on Assets

Shows how efficient Far East Fame Line DDB Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • 0.7% Return on Assets means that Far East Fame Line DDB Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.9%-0.2%
TTM0.9%YOY1.1%-0.1%
TTM0.9%5Y1.2%-0.3%
5Y1.2%10Y1.5%-0.3%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.5%+0.2%
TTM0.9%0.5%+0.4%
YOY1.1%0.6%+0.5%
5Y1.2%0.2%+1.0%
10Y1.5%0.2%+1.3%
1.1.3. Return on Equity

Shows how efficient Far East Fame Line DDB Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • 0.8% Return on Equity means Far East Fame Line DDB Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.1%-0.3%
TTM1.1%YOY1.4%-0.2%
TTM1.1%5Y1.6%-0.5%
5Y1.6%10Y2.2%-0.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.3%-0.5%
TTM1.1%1.4%-0.3%
YOY1.4%1.3%+0.1%
5Y1.6%0.7%+0.9%
10Y2.2%0.6%+1.6%

1.2. Operating Efficiency of Far East Fame Line DDB Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Far East Fame Line DDB Public Company Limited is operating .

  • Measures how much profit Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • An Operating Margin of 11.9% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 11.9%. The company is operating less efficient.
  • The TTM is 12.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.9%TTM12.0%-0.1%
TTM12.0%YOY3.7%+8.3%
TTM12.0%5Y7.9%+4.1%
5Y7.9%10Y4.1%+3.8%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ11.9%1.1%+10.8%
TTM12.0%1.1%+10.9%
YOY3.7%1.7%+2.0%
5Y7.9%1.3%+6.6%
10Y4.1%1.1%+3.0%
1.2.2. Operating Ratio

Measures how efficient Far East Fame Line DDB Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies 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 Far East Fame Line DDB Public Company Limited:

  • The MRQ is 1.508. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.469. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.508TTM1.469+0.039
TTM1.469YOY1.647-0.178
TTM1.4695Y1.586-0.117
5Y1.58610Y1.140+0.446
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5081.145+0.363
TTM1.4691.084+0.385
YOY1.6471.024+0.623
5Y1.5860.984+0.602
10Y1.1400.969+0.171

1.3. Liquidity of Far East Fame Line DDB Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Far East Fame Line DDB Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 1.78 means the company has ฿1.78 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 1.784. The company is able to pay all its short-term debts. +1
  • The TTM is 1.684. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.784TTM1.684+0.100
TTM1.684YOY2.007-0.324
TTM1.6845Y1.863-0.179
5Y1.86310Y1.063+0.800
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7841.543+0.241
TTM1.6841.518+0.166
YOY2.0071.533+0.474
5Y1.8631.584+0.279
10Y1.0631.382-0.319
1.3.2. Quick Ratio

Measures if Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • A Quick Ratio of 1.13 means the company can pay off ฿1.13 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 1.131. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.030. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.131TTM1.030+0.101
TTM1.030YOY1.276-0.246
TTM1.0305Y1.130-0.100
5Y1.13010Y1.095+0.035
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1311.018+0.113
TTM1.0301.038-0.008
YOY1.2760.972+0.304
5Y1.1301.050+0.080
10Y1.0951.049+0.046

1.4. Solvency of Far East Fame Line DDB Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Far East Fame Line DDB Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Far East Fame Line DDB Public Company Limited to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.13 means that Far East Fame Line DDB Public Company Limited assets are financed with 12.6% credit (debt) and the remaining percentage (100% - 12.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 0.126. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.138. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.126TTM0.138-0.012
TTM0.138YOY0.167-0.029
TTM0.1385Y0.197-0.059
5Y0.19710Y0.236-0.039
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1260.504-0.378
TTM0.1380.501-0.363
YOY0.1670.541-0.374
5Y0.1970.552-0.355
10Y0.2360.539-0.303
1.4.2. Debt to Equity Ratio

Measures if Far East Fame Line DDB Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 14.6% means that company has ฿0.15 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The MRQ is 0.146. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.163. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.146TTM0.163-0.017
TTM0.163YOY0.205-0.042
TTM0.1635Y0.255-0.091
5Y0.25510Y0.325-0.070
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1460.806-0.660
TTM0.1630.951-0.788
YOY0.2051.111-0.906
5Y0.2551.073-0.818
10Y0.3251.031-0.706

2. Market Valuation of Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Far East Fame Line DDB Public Company Limited to the Advertising Agencies industry mean.
  • A PE ratio of 121.69 means the investor is paying ฿121.69 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The EOD is 123.768. Seems overpriced? -1
  • The MRQ is 121.694. Seems overpriced? -1
  • The TTM is 8.056. Very good. +2
Trends
Current periodCompared to+/- 
EOD123.768MRQ121.694+2.074
MRQ121.694TTM8.056+113.638
TTM8.056YOY-4,267.732+4,275.788
TTM8.0565Y-890.822+898.877
5Y-890.82210Y-381.878-508.943
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD123.76813.634+110.134
MRQ121.69411.399+110.295
TTM8.05624.565-16.509
YOY-4,267.73220.991-4,288.723
5Y-890.82224.744-915.566
10Y-381.87825.622-407.500
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Far East Fame Line DDB 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 Far East Fame Line DDB Public Company Limited:

  • The MRQ is 77.598. Seems overpriced? -1
  • The TTM is 64.805. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ77.598TTM64.805+12.792
TTM64.805YOY239.363-174.558
TTM64.8055Y122.560-57.755
5Y122.56010Y6.270+116.290
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ77.5980.119+77.479
TTM64.8050.023+64.782
YOY239.3630.116+239.247
5Y122.5600.007+122.553
10Y6.2700.034+6.236

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

Measures if the stock price of Far East Fame Line DDB Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 1.00 means the investor is paying ฿1.00 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Far East Fame Line DDB Public Company Limited:

  • The EOD is 1.014. Good. +1
  • The MRQ is 0.997. Very good. +2
  • The TTM is 1.028. Good. +1
Trends
Current periodCompared to+/- 
EOD1.014MRQ0.997+0.017
MRQ0.997TTM1.028-0.031
TTM1.028YOY1.104-0.075
TTM1.0285Y1.195-0.167
5Y1.19510Y1.374-0.179
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD1.0141.500-0.486
MRQ0.9971.681-0.684
TTM1.0282.146-1.118
YOY1.1041.626-0.522
5Y1.1951.659-0.464
10Y1.3741.603-0.229
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Far East Fame Line DDB 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---4.6551.311-455%0.921-605%1.866-349%1.917-343%
Book Value Growth--0.9710.9720%0.9710%0.9720%0.9720%
Book Value Per Share--176.502178.438-1%175.283+1%164.069+8%143.232+23%
Book Value Per Share Growth---0.0260.007-466%0.005-655%0.011-336%0.014-295%
Current Ratio--1.7841.684+6%2.007-11%1.863-4%1.063+68%
Debt To Asset Ratio--0.1260.138-9%0.167-25%0.197-36%0.236-47%
Debt To Equity Ratio--0.1460.163-10%0.205-29%0.255-42%0.325-55%
Dividend Per Share--5.5005.5000%7.500-27%7.190-24%6.215-12%
Dividend Per Share Growth----0.0910%-0.0830%0.086-100%0.165-100%
Eps--1.4461.965-26%2.377-39%2.561-44%2.876-50%
Eps Growth--1.568-1.028+166%-12.747+913%-8.500+642%-4.772+404%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0850.132-35%0.105-19%0.113-25%0.124-32%
Operating Margin--0.1190.120-1%0.037+221%0.079+51%0.041+194%
Operating Ratio--1.5081.469+3%1.647-8%1.586-5%1.140+32%
Pb Ratio1.014+2%0.9971.028-3%1.104-10%1.195-17%1.374-27%
Pe Ratio123.768+2%121.6948.056+1411%-4267.732+3607%-890.822+832%-381.878+414%
Peg Ratio--77.59864.805+20%239.363-68%122.560-37%6.270+1138%
Price Per Share179.000+2%176.000183.500-4%193.250-9%194.925-10%190.475-8%
Price To Total Gains Ratio211.903+2%208.35170.268+197%-180.645+187%1.886+10948%53.093+292%
Profit Growth--101.63145.614+123%11.981+748%33.883+200%64.010+59%
Quick Ratio--1.1311.030+10%1.276-11%1.130+0%1.095+3%
Return On Assets--0.0070.009-23%0.011-34%0.012-41%0.015-54%
Return On Equity--0.0080.011-25%0.014-39%0.016-48%0.022-61%
Revenue Growth--0.9810.970+1%0.963+2%0.968+1%0.969+1%
Total Gains Per Share--0.8456.811-88%8.421-90%9.056-91%8.132-90%
Total Gains Per Share Growth---4.842-1.272-74%-7.087+46%-2.032-58%-2.260-53%
Usd Book Value--39866337.70040303623.718-1%39591027.549+1%37058043.014+8%32351600.818+23%
Usd Book Value Change Per Share---0.1340.038-455%0.026-605%0.054-349%0.055-343%
Usd Book Value Per Share--5.0665.121-1%5.031+1%4.709+8%4.111+23%
Usd Dividend Per Share--0.1580.1580%0.215-27%0.206-24%0.178-12%
Usd Eps--0.0420.056-26%0.068-39%0.073-44%0.083-50%
Usd Price Per Share5.137+2%5.0515.266-4%5.546-9%5.594-10%5.467-8%
Usd Profit--326663.400443871.498-26%536860.554-39%578347.874-44%649489.904-50%
Usd Revenue--3842757.8003165481.092+21%3618865.374+6%4288241.496-10%4680060.856-18%
Usd Total Gains Per Share--0.0240.195-88%0.242-90%0.260-91%0.233-90%
 EOD+2 -3MRQTTM+11 -21YOY+16 -185Y+15 -2010Y+14 -21

3.2. Fundamental Score

Let's check the fundamental score of Far East Fame Line DDB Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15123.768
Price to Book Ratio (EOD)Between0-11.014
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.119
Quick Ratio (MRQ)Greater than11.131
Current Ratio (MRQ)Greater than11.784
Debt to Asset Ratio (MRQ)Less than10.126
Debt to Equity Ratio (MRQ)Less than10.146
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.007
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Far East Fame Line DDB Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5081.172
Ma 20Greater thanMa 50175.200
Ma 50Greater thanMa 100173.880
Ma 100Greater thanMa 200175.110
OpenGreater thanClose179.000
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets1,589,314
Total Liabilities200,243
Total Stockholder Equity1,366,892
 As reported
Total Liabilities 200,243
Total Stockholder Equity+ 1,366,892
Total Assets = 1,589,314

Assets

Total Assets1,589,314
Total Current Assets185,982
Long-term Assets185,982
Total Current Assets
Cash And Cash Equivalents 58,757
Short-term Investments 17,569
Net Receivables 100,346
Inventory 2,108
Other Current Assets 4,445
Total Current Assets  (as reported)185,982
Total Current Assets  (calculated)183,225
+/- 2,757
Long-term Assets
Property Plant Equipment 200,907
Long Term Investments 1,199,938
Long-term Assets Other 1,136
Long-term Assets  (as reported)1,403,332
Long-term Assets  (calculated)1,401,981
+/- 1,351

Liabilities & Shareholders' Equity

Total Current Liabilities104,265
Long-term Liabilities95,978
Total Stockholder Equity1,366,892
Total Current Liabilities
Accounts payable 79,749
Other Current Liabilities 10,694
Total Current Liabilities  (as reported)104,265
Total Current Liabilities  (calculated)90,443
+/- 13,822
Long-term Liabilities
Other Liabilities 95,390
Long-term Liabilities  (as reported)95,978
Long-term Liabilities  (calculated)95,390
+/- 588
Total Stockholder Equity
Common Stock78,700
Retained Earnings 857,929
Other Stockholders Equity 302,333
Total Stockholder Equity (as reported)1,366,892
Total Stockholder Equity (calculated)1,238,962
+/- 127,930
Other
Capital Stock78,700
Common Stock Shares Outstanding 7,870
Net Invested Capital 1,366,892
Net Tangible Assets 1,366,892
Net Working Capital 81,717



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
606,218
680,071
674,751
760,099
754,491
855,714
785,110
821,734
806,320
860,228
812,123
849,206
841,545
907,695
882,941
834,189
868,254
905,697
857,722
849,482
866,291
901,289
845,513
842,152
881,961
893,382
846,861
851,183
933,081
1,105,726
980,640
975,489
1,039,815
1,174,143
1,089,898
1,035,192
1,089,297
1,216,107
1,112,389
1,069,700
1,249,699
1,375,633
1,259,511
1,203,490
1,244,136
1,262,125
1,207,637
1,151,828
1,214,804
1,309,059
1,237,801
1,259,777
1,291,544
1,453,040
1,338,441
1,380,478
1,475,071
1,649,266
1,535,824
1,511,988
1,541,199
1,680,365
1,485,976
1,468,143
1,567,663
1,664,710
1,548,857
1,590,539
1,606,434
1,720,879
1,525,011
1,611,088
1,635,435
1,775,040
1,641,175
1,582,418
1,595,914
1,695,664
1,640,103
1,589,314
1,589,3141,640,1031,695,6641,595,9141,582,4181,641,1751,775,0401,635,4351,611,0881,525,0111,720,8791,606,4341,590,5391,548,8571,664,7101,567,6631,468,1431,485,9761,680,3651,541,1991,511,9881,535,8241,649,2661,475,0711,380,4781,338,4411,453,0401,291,5441,259,7771,237,8011,309,0591,214,8041,151,8281,207,6371,262,1251,244,1361,203,4901,259,5111,375,6331,249,6991,069,7001,112,3891,216,1071,089,2971,035,1921,089,8981,174,1431,039,815975,489980,6401,105,726933,081851,183846,861893,382881,961842,152845,513901,289866,291849,482857,722905,697868,254834,189882,941907,695841,545849,206812,123860,228806,320821,734785,110855,714754,491760,099674,751680,071606,218
   > 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
844,965
632,771
621,411
613,236
766,694
448,999
452,714
527,816
648,222
521,355
567,754
589,228
637,741
419,319
343,837
361,539
456,518
338,960
272,014
193,944
272,281
210,416
185,982
185,982210,416272,281193,944272,014338,960456,518361,539343,837419,319637,741589,228567,754521,355648,222527,816452,714448,999766,694613,236621,411632,771844,965000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122,617
107,918
125,128
142,328
292,333
72,030
82,020
96,588
64,370
117,412
144,355
205,334
177,396
135,732
94,296
126,892
116,819
116,606
98,489
80,753
96,387
66,432
58,757
58,75766,43296,38780,75398,489116,606116,819126,89294,296135,732177,396205,334144,355117,41264,37096,58882,02072,030292,333142,328125,128107,918122,617000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
353,179
204,626
26,130
24,130
20,198
20,198
20,281
20,265
55,342
189,742
138,568
134,939
101,135
120,839
70,913
68,984
105,247
128,385
69,402
14,255
14,545
33,565
17,569
17,56933,56514,54514,25569,402128,385105,24768,98470,913120,839101,135134,939138,568189,74255,34220,26520,28120,19820,19824,13026,130204,626353,179000000000000000000000000000000000000000000000000000000000
       Net Receivables 
252,677
211,181
331,301
305,806
325,480
286,177
216,642
324,851
269,170
273,000
233,452
309,528
266,985
304,875
269,911
279,003
257,093
334,587
293,742
297,368
282,573
265,676
254,338
285,524
302,224
258,710
222,989
258,400
319,650
477,775
400,557
399,661
368,948
420,956
390,451
379,832
361,593
449,818
333,270
265,967
413,050
489,167
458,448
390,002
302,082
264,126
258,767
219,127
223,841
273,037
226,224
238,555
219,740
388,079
238,555
276,459
253,555
361,965
295,392
310,545
268,277
335,667
198,707
225,085
297,432
336,973
186,435
250,175
213,437
330,501
143,271
150,482
151,076
219,036
85,178
93,234
88,597
154,118
103,011
100,346
100,346103,011154,11888,59793,23485,178219,036151,076150,482143,271330,501213,437250,175186,435336,973297,432225,085198,707335,667268,277310,545295,392361,965253,555276,459238,555388,079219,740238,555226,224273,037223,841219,127258,767264,126302,082390,002458,448489,167413,050265,967333,270449,818361,593379,832390,451420,956368,948399,661400,557477,775319,650258,400222,989258,710302,224285,524254,338265,676282,573297,368293,742334,587257,093279,003269,911304,875266,985309,528233,452273,000269,170324,851216,642286,177325,480305,806331,301211,181252,677
       Inventory 
4,967
11,355
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,988
8,019
4,059
660
8,061
6,532
8,355
6,256
3,984
3,289
7,487
5,124
4,075
5,637
10,335
5,431
2,359
9,752
2,624
1,863
3,776
5,581
5,496
804
2,739
2,108
2,1082,7398045,4965,5813,7761,8632,6249,7522,3595,43110,3355,6374,0755,1247,4873,2893,9846,2568,3556,5328,0616604,0598,0197,988000000000000000000000000000000000000000000000000000011,3554,967
   > 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
0
1,027,502
1,022,785
1,017,206
1,083,138
1,105,692
1,267,251
1,273,896
1,318,522
1,302,215
1,310,404
1,401,970
1,423,383
1,429,687
1,403,332
1,403,3321,429,6871,423,3831,401,9701,310,4041,302,2151,318,5221,273,8961,267,2511,105,6921,083,1381,017,2061,022,7851,027,502000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
191,456
198,373
200,307
202,473
208,655
210,074
210,250
208,676
204,285
206,017
203,650
203,114
206,522
213,874
215,541
219,958
220,476
219,842
217,088
216,889
215,438
209,800
206,468
207,477
207,371
203,999
206,551
210,491
215,864
216,427
211,349
208,424
204,521
203,630
200,433
198,984
196,934
199,220
198,189
196,354
196,285
195,571
192,128
189,648
188,181
186,509
184,708
183,325
181,778
181,766
183,762
185,837
184,757
182,088
180,822
194,286
194,617
196,929
196,469
196,621
194,905
194,572
193,906
194,360
195,320
199,572
199,761
202,118
205,408
211,383
211,688
209,809
211,675
217,907
216,861
213,998
210,504
206,248
203,547
200,907
200,907203,547206,248210,504213,998216,861217,907211,675209,809211,688211,383205,408202,118199,761199,572195,320194,360193,906194,572194,905196,621196,469196,929194,617194,286180,822182,088184,757185,837183,762181,766181,778183,325184,708186,509188,181189,648192,128195,571196,285196,354198,189199,220196,934198,984200,433203,630204,521208,424211,349216,427215,864210,491206,551203,999207,371207,477206,468209,800215,438216,889217,088219,842220,476219,958215,541213,874206,522203,114203,650206,017204,285208,676210,250210,074208,655202,473200,307198,373191,456
       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
584,534
685,338
672,900
714,861
703,324
827,232
805,470
831,120
803,807
808,024
800,652
806,335
856,189
875,729
1,039,516
1,044,101
1,083,763
1,081,333
1,079,385
1,176,529
1,215,725
1,223,787
1,199,938
1,199,9381,223,7871,215,7251,176,5291,079,3851,081,3331,083,7631,044,1011,039,516875,729856,189806,335800,652808,024803,807831,120805,470827,232703,324714,861672,900685,338584,534000000000000000000000000000000000000000000000000000000000
       Intangible 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
24
22
20
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000192022240000000000000000000000000000000000000000000000000000000000
       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
0
13,299
13,601
789
13,495
13,496
13,147
13,341
13,341
341
13,341
13,341
341
341
1,136
1,13634134113,34113,34134113,34113,34113,14713,49613,49578913,60113,299000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
185,459
228,893
235,800
283,726
252,706
299,690
230,797
286,861
247,645
282,511
231,201
279,983
256,069
304,282
264,951
230,315
238,491
266,503
214,363
226,310
225,361
244,456
189,018
209,468
230,184
218,153
173,458
197,934
250,663
387,276
244,845
256,999
293,151
383,095
317,550
307,998
329,433
402,016
281,332
284,103
392,211
475,008
351,614
351,188
371,066
348,251
290,401
283,650
321,408
371,884
280,367
301,612
311,053
437,282
306,701
367,315
414,357
548,121
406,068
416,676
384,936
483,903
289,841
333,733
365,281
416,211
294,262
379,405
384,367
423,859
273,482
292,306
293,909
355,157
232,457
234,632
223,609
265,515
214,398
200,243
200,243214,398265,515223,609234,632232,457355,157293,909292,306273,482423,859384,367379,405294,262416,211365,281333,733289,841483,903384,936416,676406,068548,121414,357367,315306,701437,282311,053301,612280,367371,884321,408283,650290,401348,251371,066351,188351,614475,008392,211284,103281,332402,016329,433307,998317,550383,095293,151256,999244,845387,276250,663197,934173,458218,153230,184209,468189,018244,456225,361226,310214,363266,503238,491230,315264,951304,282256,069279,983231,201282,511247,645286,861230,797299,690252,706283,726235,800228,893185,459
   > Total Current Liabilities 
184,320
227,754
234,661
283,107
252,217
299,162
230,269
286,333
247,117
281,983
230,673
279,455
255,541
303,754
264,423
229,787
238,081
266,093
213,911
225,858
224,948
244,118
188,680
209,262
229,978
217,947
173,252
197,728
250,457
387,070
244,639
256,793
292,945
382,889
279,297
270,312
290,649
362,134
240,485
242,292
349,435
431,268
283,326
285,448
304,858
281,985
222,075
220,287
270,707
322,539
229,100
246,040
261,439
388,448
255,432
314,827
360,542
492,570
349,104
361,198
322,376
415,675
221,016
266,929
294,839
350,719
227,680
312,432
318,824
356,973
219,791
199,394
203,585
254,812
134,637
139,858
128,797
169,807
114,201
104,265
104,265114,201169,807128,797139,858134,637254,812203,585199,394219,791356,973318,824312,432227,680350,719294,839266,929221,016415,675322,376361,198349,104492,570360,542314,827255,432388,448261,439246,040229,100322,539270,707220,287222,075281,985304,858285,448283,326431,268349,435242,292240,485362,134290,649270,312279,297382,889292,945256,793244,639387,070250,457197,728173,252217,947229,978209,262188,680244,118224,948225,858213,911266,093238,081229,787264,423303,754255,541279,455230,673281,983247,117286,333230,269299,162252,217283,107234,661227,754184,320
       Accounts payable 
158,293
181,712
209,002
237,636
216,147
247,054
204,640
257,588
207,442
268,591
206,013
250,930
215,164
293,260
238,543
204,827
204,578
222,354
195,132
200,931
200,305
198,313
165,107
184,532
200,888
173,369
152,959
178,954
215,806
315,133
221,541
225,908
236,810
301,199
241,771
227,707
227,516
285,732
206,929
217,896
311,607
355,991
251,556
261,342
267,958
236,496
196,203
191,075
245,818
276,093
208,666
217,738
229,524
310,423
215,097
280,022
299,448
312,196
312,342
329,461
285,097
348,179
191,862
236,643
247,842
258,323
182,670
259,522
257,100
264,365
175,201
169,948
178,394
199,498
112,548
113,291
108,091
123,817
96,223
79,749
79,74996,223123,817108,091113,291112,548199,498178,394169,948175,201264,365257,100259,522182,670258,323247,842236,643191,862348,179285,097329,461312,342312,196299,448280,022215,097310,423229,524217,738208,666276,093245,818191,075196,203236,496267,958261,342251,556355,991311,607217,896206,929285,732227,516227,707241,771301,199236,810225,908221,541315,133215,806178,954152,959173,369200,888184,532165,107198,313200,305200,931195,132222,354204,578204,827238,543293,260215,164250,930206,013268,591207,442257,588204,640247,054216,147237,636209,002181,712158,293
       Other Current Liabilities 
26,027
40,843
25,659
45,471
36,070
49,108
22,629
24,745
35,675
9,392
20,660
25,025
37,377
7,994
23,880
22,960
31,003
42,239
18,779
24,927
24,643
45,806
23,573
24,730
29,090
44,577
20,293
18,774
34,651
71,937
23,098
30,885
56,135
81,691
37,526
42,605
63,133
76,402
33,556
24,396
37,828
75,277
31,770
24,106
36,900
45,489
25,872
29,212
24,889
46,446
20,434
28,302
31,915
78,025
40,335
34,805
61,094
180,375
36,762
31,737
37,279
67,497
29,154
4,754
10,900
34,803
15,932
24,137
18,661
34,437
20,702
14,285
13,353
21,109
8,886
15,813
13,556
13,965
10,118
10,694
10,69410,11813,96513,55615,8138,88621,10913,35314,28520,70234,43718,66124,13715,93234,80310,9004,75429,15467,49737,27931,73736,762180,37561,09434,80540,33578,02531,91528,30220,43446,44624,88929,21225,87245,48936,90024,10631,77075,27737,82824,39633,55676,40263,13342,60537,52681,69156,13530,88523,09871,93734,65118,77420,29344,57729,09024,73023,57345,80624,64324,92718,77942,23931,00322,96023,8807,99437,37725,02520,6609,39235,67524,74522,62949,10836,07045,47125,65940,84326,027
   > 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
0
66,582
66,973
65,543
66,887
53,691
92,912
90,324
100,344
97,820
94,774
94,812
95,709
100,197
95,978
95,978100,19795,70994,81294,77497,820100,34490,32492,91253,69166,88765,54366,97366,582000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,139
0
619
0
528
528
528
528
528
528
528
528
528
528
528
410
410
452
452
413
339
338
206
206
206
206
206
206
206
206
206
206
206
38,253
37,686
38,784
39,883
40,847
41,811
42,776
43,740
44,773
45,805
46,786
46,731
48,625
42,715
44,209
42,822
44,078
50,368
46,487
45,289
46,151
46,994
47,502
48,564
46,446
46,374
47,258
46,214
45,876
66,804
70,442
65,493
66,582
66,973
65,543
66,887
53,691
92,912
90,324
96,922
94,361
91,873
92,060
94,414
99,255
95,390
95,39099,25594,41492,06091,87394,36196,92290,32492,91253,69166,88765,54366,97366,58265,49370,44266,80445,87646,21447,25846,37446,44648,56447,50246,99446,15145,28946,48750,36844,07842,82244,20942,71548,62546,73146,78645,80544,77343,74042,77641,81140,84739,88338,78437,68638,253206206206206206206206206206206206338339413452452410410528528528528528528528528528528528061901,1390
> Total Stockholder Equity
413,153
442,065
430,627
467,301
491,024
545,469
544,248
525,403
549,317
566,713
569,548
558,697
573,908
591,814
605,541
591,552
616,524
625,617
629,212
609,823
626,662
641,338
639,785
616,984
635,104
657,730
655,350
637,427
665,118
699,602
716,556
700,529
728,374
771,085
753,835
711,211
742,762
795,105
811,546
767,809
838,382
878,786
884,950
832,458
851,456
890,787
893,351
847,372
871,061
912,893
932,184
914,843
934,849
968,279
984,682
969,745
1,010,751
1,047,168
1,074,507
1,045,584
1,102,144
1,172,220
1,173,021
1,114,391
1,181,140
1,226,051
1,231,862
1,188,704
1,198,526
1,273,198
1,227,827
1,296,768
1,318,800
1,396,437
1,385,583
1,326,230
1,349,901
1,406,239
1,402,732
1,366,892
1,366,8921,402,7321,406,2391,349,9011,326,2301,385,5831,396,4371,318,8001,296,7681,227,8271,273,1981,198,5261,188,7041,231,8621,226,0511,181,1401,114,3911,173,0211,172,2201,102,1441,045,5841,074,5071,047,1681,010,751969,745984,682968,279934,849914,843932,184912,893871,061847,372893,351890,787851,456832,458884,950878,786838,382767,809811,546795,105742,762711,211753,835771,085728,374700,529716,556699,602665,118637,427655,350657,730635,104616,984639,785641,338626,662609,823629,212625,617616,524591,552605,541591,814573,908558,697569,548566,713549,317525,403544,248545,469491,024467,301430,627442,065413,153
   Common Stock
24,930
24,930
24,930
24,930
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
74,790
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
77,500
77,500
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,700
78,70078,70078,70078,70078,70078,70078,70078,70078,70078,70078,70078,70078,70077,50077,50075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79074,79024,93024,93024,93024,930
   Retained Earnings 
279,340
302,955
293,832
323,515
293,958
322,041
326,376
305,074
324,954
338,719
342,387
326,001
342,516
359,065
377,635
359,244
379,659
387,187
398,425
377,560
393,743
407,666
411,000
391,855
413,719
430,303
432,374
412,211
439,223
470,639
484,835
464,353
485,912
528,523
511,673
466,011
494,624
537,905
554,062
507,964
543,429
586,914
623,125
584,954
606,441
645,563
647,505
597,955
616,983
659,812
675,668
657,886
689,669
724,425
733,862
717,168
754,364
785,165
801,681
777,896
808,932
852,296
851,421
799,966
807,449
875,323
872,114
802,683
821,236
899,677
887,653
815,961
834,166
889,243
890,567
831,459
847,751
896,297
889,829
857,929
857,929889,829896,297847,751831,459890,567889,243834,166815,961887,653899,677821,236802,683872,114875,323807,449799,966851,421852,296808,932777,896801,681785,165754,364717,168733,862724,425689,669657,886675,668659,812616,983597,955647,505645,563606,441584,954623,125586,914543,429507,964554,062537,905494,624466,011511,673528,523485,912464,353484,835470,639439,223412,211432,374430,303413,719391,855411,000407,666393,743377,560398,425387,187379,659359,244377,635359,065342,516326,001342,387338,719324,954305,074326,376322,041293,958323,515293,832302,955279,340
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
92,003
102,826
97,688
123,212
149,924
151,600
144,425
203,691
155,983
156,502
170,891
162,160
166,890
133,544
274,177
278,004
300,564
288,386
288,141
295,520
303,313
306,273
302,333
302,333306,273303,313295,520288,141288,386300,564278,004274,177133,544166,890162,160170,891156,502155,983203,691144,425151,600149,924123,21297,688102,82692,003000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.