25 XP   0   0   10

Forth Corporation Public Company Limited
Buy, Hold or Sell?

Let's analyse Forth together

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

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

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

Get notifications about Forth Corporation Public Company Limited

I send you an email if I find something interesting about Forth Corporation Public Company Limited.

Quick analysis of Forth (30 sec.)










What can you expect buying and holding a share of Forth? (30 sec.)

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
87.5%

What is your share worth?

Current worth
฿3.60
Expected worth in 1 year
฿4.11
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
฿0.66
Return On Investment
2.3%

For what price can you sell your share?

Current Price per Share
฿29.00
Expected price per share
฿26.55 - ฿32.25
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Forth (5 min.)




Live pricePrice per Share (EOD)

฿29.00

Intrinsic Value Per Share

฿-23.00 - ฿0.41

Total Value Per Share

฿-19.40 - ฿4.01

2. Growth of Forth (5 min.)




Is Forth growing?

Current yearPrevious yearGrowGrow %
How rich?$92m$73.8m$16.1m17.9%

How much money is Forth making?

Current yearPrevious yearGrowGrow %
Making money$5.5m$4.9m$676.5k12.1%
Net Profit Margin7.9%8.2%--

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

3. Financial Health of Forth (5 min.)




4. Comparing to competitors in the Electronic Components industry (5 min.)




  Industry Rankings (Electronic Components)  


Richest
#322 / 527

Most Revenue
#225 / 527

Most Profit
#177 / 527

Most Efficient
#171 / 527
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Forth? (5 min.)

Welcome investor! Forth's management wants to use your money to grow the business. In return you get a share of Forth.

What can you expect buying and holding a share of Forth?

First you should know what it really means to hold a share of Forth. And how you can make/lose money.

Speculation

The Price per Share of Forth is ฿29.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

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

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿3.60. Based on the TTM, the Book Value Change Per Share is ฿0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.12 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Forth.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.010.0%0.010.0%0.010.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.010.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Price Per Share0.73-0.97-0.76-0.45-0.32-
Price to Earnings Ratio30.72-40.70-37.50-24.82-23.72-
Price-to-Total Gains Ratio-176.45-61.31-111.03-39.46-38.97-
Price to Book Ratio7.42-10.21-9.42-5.54-4.13-
Price-to-Total Gains Ratio-176.45-61.31-111.03-39.46-38.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.7917
Number of shares1263
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (1263 shares)5.697.65
Gains per Year (1263 shares)22.7430.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15181324721
2103536481352
3165359722083
42170829626114
5268810512033145
63110512814439176
73612315116846207
84114117419352238
94715819721759269
105217622024165300

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%67.00.04.094.4%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%23.017.00.057.5%44.026.01.062.0%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%35.00.05.087.5%51.00.020.071.8%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%36.04.00.090.0%62.08.01.087.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Forth

About Forth Corporation Public Company Limited

Forth Corporation Public Company Limited, together with its subsidiaries, manufactures and distributes electronic equipment in Thailand. It operates through three segments: Electronics Manufacturing Service Business; Enterprise Solutions Business; and Smart Service Business. It offers Forth Taglock EM, a tracking device made for prisoners; nurse call systems; GPS devices and GPS tracking systems; lighting system solutions; smart traffic light systems; smart grids; multi-service access network telephone exchange equipment; EV charging stations; smart meter systems, including digital meters that show energy/water consumptions digitally, as well as smart software, which pulls data from meters automatically; and small gas station and oil vending machines. The company also provides top-up and payment kiosks; Boonterm Counter Service that has a touch screen with a data acquisition system that helps monitor usage and print receipts backwards; Boonterm water dispensers; automated cup beverage vending machines; smart vending machines; and KODIAK, a high performance aircraft, as well as operates commercial aircraft maintenance center. In addition, it engages in the trading of electronic parts; sale and installation of light boards and traffic systems; provision of consulting service for information management and computer software management, as well as engineering services; sale of aircraft, aircraft hangar and maintenance business, and flight training; electronic commerce business; and turnkey on installation of CCTV. Additionally, the company offers nano finance and personal loan services; and distributes goods. Forth Corporation Public Company Limited was founded in 1989 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-18 07:51:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is 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 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 unable to pay all its debts with equity.

Valuation

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

1.1. Profitability of Forth Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Forth earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Forth to the Electronic Components industry mean.
  • A Net Profit Margin of 7.5% means that ฿0.08 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 7.5%. The company is making a profit. +1
  • The TTM is 7.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.5%TTM7.9%-0.3%
TTM7.9%YOY8.2%-0.3%
TTM7.9%5Y7.0%+0.8%
5Y7.0%10Y6.8%+0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5%4.9%+2.6%
TTM7.9%4.3%+3.6%
YOY8.2%5.6%+2.6%
5Y7.0%4.4%+2.6%
10Y6.8%4.6%+2.2%
1.1.2. Return on Assets

Shows how efficient Forth is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Forth to the Electronic Components industry mean.
  • 1.7% Return on Assets means that Forth generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.8%-0.1%
TTM1.8%YOY2.0%-0.2%
TTM1.8%5Y1.6%+0.2%
5Y1.6%10Y1.5%+0.1%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.0%+0.7%
TTM1.8%1.0%+0.8%
YOY2.0%1.3%+0.7%
5Y1.6%1.1%+0.5%
10Y1.5%1.1%+0.4%
1.1.3. Return on Equity

Shows how efficient Forth is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Forth to the Electronic Components industry mean.
  • 9.4% Return on Equity means Forth generated ฿0.09 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 9.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ9.4%TTM9.7%-0.3%
TTM9.7%YOY10.3%-0.6%
TTM9.7%5Y9.0%+0.7%
5Y9.0%10Y7.0%+2.0%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%1.9%+7.5%
TTM9.7%1.8%+7.9%
YOY10.3%2.4%+7.9%
5Y9.0%2.1%+6.9%
10Y7.0%2.1%+4.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Forth Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Forth is operating .

  • Measures how much profit Forth 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 Forth to the Electronic Components industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Forth Corporation Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM6.7%-6.7%
TTM6.7%YOY13.4%-6.7%
TTM6.7%5Y13.6%-6.9%
5Y13.6%10Y8.9%+4.7%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.4%-4.4%
TTM6.7%2.1%+4.6%
YOY13.4%5.5%+7.9%
5Y13.6%5.1%+8.5%
10Y8.9%4.1%+4.8%
1.2.2. Operating Ratio

Measures how efficient Forth is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components industry mean).
  • An Operation Ratio of 1.62 means that the operating costs are ฿1.62 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Forth Corporation Public Company Limited:

  • The MRQ is 1.624. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.636. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.624TTM1.636-0.012
TTM1.636YOY1.658-0.021
TTM1.6365Y1.660-0.024
5Y1.66010Y1.315+0.346
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6241.738-0.114
TTM1.6361.721-0.085
YOY1.6581.698-0.040
5Y1.6601.686-0.026
10Y1.3151.448-0.133
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Forth Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Forth is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 0.88 means the company has ฿0.88 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Forth Corporation Public Company Limited:

  • The MRQ is 0.885. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.926. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.885TTM0.926-0.041
TTM0.926YOY0.991-0.065
TTM0.9265Y0.893+0.033
5Y0.89310Y0.619+0.274
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8851.807-0.922
TTM0.9261.885-0.959
YOY0.9911.815-0.824
5Y0.8931.890-0.997
10Y0.6191.683-1.064
1.3.2. Quick Ratio

Measures if Forth is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Forth to the Electronic Components industry mean.
  • A Quick Ratio of 0.27 means the company can pay off ฿0.27 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Forth Corporation Public Company Limited:

  • The MRQ is 0.266. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.314. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.266TTM0.314-0.048
TTM0.314YOY0.480-0.166
TTM0.3145Y0.395-0.080
5Y0.39510Y0.498-0.104
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2660.706-0.440
TTM0.3140.735-0.421
YOY0.4800.833-0.353
5Y0.3950.858-0.463
10Y0.4980.882-0.384
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Forth Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Forth assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Forth to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.72 means that Forth assets are financed with 72.3% credit (debt) and the remaining percentage (100% - 72.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.723. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.713. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.723TTM0.713+0.010
TTM0.713YOY0.701+0.012
TTM0.7135Y0.710+0.003
5Y0.71010Y0.671+0.039
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7230.436+0.287
TTM0.7130.427+0.286
YOY0.7010.452+0.249
5Y0.7100.438+0.272
10Y0.6710.429+0.242
1.4.2. Debt to Equity Ratio

Measures if Forth is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Forth to the Electronic Components industry mean.
  • A Debt to Equity ratio of 404.1% means that company has ฿4.04 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 4.041. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.850. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.041TTM3.850+0.191
TTM3.850YOY3.640+0.210
TTM3.8505Y3.952-0.103
5Y3.95210Y3.105+0.847
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0410.788+3.253
TTM3.8500.781+3.069
YOY3.6400.846+2.794
5Y3.9520.824+3.128
10Y3.1050.812+2.293
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Forth Corporation Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Forth generates.

  • Above 15 is considered overpriced but always compare Forth to the Electronic Components industry mean.
  • A PE ratio of 30.72 means the investor is paying ฿30.72 for every ฿1 in earnings.

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

  • The EOD is 33.303. Based on the earnings, the company is overpriced. -1
  • The MRQ is 30.719. Based on the earnings, the company is overpriced. -1
  • The TTM is 40.704. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD33.303MRQ30.719+2.584
MRQ30.719TTM40.704-9.985
TTM40.704YOY37.505+3.199
TTM40.7045Y24.825+15.879
5Y24.82510Y23.718+1.107
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD33.30315.381+17.922
MRQ30.71916.076+14.643
TTM40.70414.022+26.682
YOY37.50515.368+22.137
5Y24.82519.262+5.563
10Y23.71823.823-0.105
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -41.753. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -38.513. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -93.778. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-41.753MRQ-38.513-3.239
MRQ-38.513TTM-93.778+55.264
TTM-93.778YOY289.688-383.466
TTM-93.7785Y43.973-137.750
5Y43.97310Y24.906+19.067
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD-41.7535.582-47.335
MRQ-38.5135.797-44.310
TTM-93.7781.538-95.316
YOY289.6880.370+289.318
5Y43.9731.658+42.315
10Y24.9062.071+22.835
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Forth is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 7.42 means the investor is paying ฿7.42 for each ฿1 in book value.

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

  • The EOD is 8.047. Based on the equity, the company is overpriced. -1
  • The MRQ is 7.423. Based on the equity, the company is overpriced. -1
  • The TTM is 10.206. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.047MRQ7.423+0.624
MRQ7.423TTM10.206-2.784
TTM10.206YOY9.417+0.789
TTM10.2065Y5.542+4.664
5Y5.54210Y4.129+1.414
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD8.0471.855+6.192
MRQ7.4231.953+5.470
TTM10.2061.847+8.359
YOY9.4172.219+7.198
5Y5.5422.151+3.391
10Y4.1292.297+1.832
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Forth Corporation 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---0.1520.127-219%0.124-223%0.047-421%0.045-437%
Book Value Per Share--3.6043.523+2%2.892+25%2.739+32%2.608+38%
Current Ratio--0.8850.926-4%0.991-11%0.893-1%0.619+43%
Debt To Asset Ratio--0.7230.713+1%0.701+3%0.710+2%0.671+8%
Debt To Equity Ratio--4.0413.850+5%3.640+11%3.952+2%3.105+30%
Dividend Per Share---0.037-100%0.187-100%0.174-100%0.194-100%
Eps--0.2180.219-1%0.192+13%0.156+39%0.126+72%
Free Cash Flow Per Share---0.174-0.155-11%-0.108-38%0.125-238%0.117-249%
Free Cash Flow To Equity Per Share---0.1060.066-260%0.011-1055%0.030-454%0.135-178%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.406--------
Intrinsic Value_10Y_min---23.001--------
Intrinsic Value_1Y_max--0.406--------
Intrinsic Value_1Y_min---0.391--------
Intrinsic Value_3Y_max--0.941--------
Intrinsic Value_3Y_min---2.839--------
Intrinsic Value_5Y_max--1.141--------
Intrinsic Value_5Y_min---7.093--------
Market Cap27125874304.000+8%25021280608.00033147350712.000-25%25980039958.400-4%15543337993.710+61%10907870828.617+129%
Net Profit Margin--0.0750.079-4%0.082-8%0.070+7%0.068+11%
Operating Margin---0.067-100%0.134-100%0.136-100%0.089-100%
Operating Ratio--1.6241.636-1%1.658-2%1.660-2%1.315+24%
Pb Ratio8.047+8%7.42310.206-27%9.417-21%5.542+34%4.129+80%
Pe Ratio33.303+8%30.71940.704-25%37.505-18%24.825+24%23.718+30%
Price Per Share29.000+8%26.75035.438-25%27.775-4%16.573+61%11.607+130%
Price To Free Cash Flow Ratio-41.753-8%-38.513-93.778+143%289.688-113%43.973-188%24.906-255%
Price To Total Gains Ratio-191.291-8%-176.45061.314-388%111.027-259%39.459-547%38.972-553%
Quick Ratio--0.2660.314-15%0.480-45%0.395-33%0.498-47%
Return On Assets--0.0170.018-7%0.020-16%0.016+3%0.015+10%
Return On Equity--0.0940.097-3%0.103-9%0.090+4%0.070+34%
Total Gains Per Share---0.1520.165-192%0.311-149%0.222-168%0.239-163%
Usd Book Value--92026552.80089957463.885+2%73839867.185+25%70419780.873+31%67176550.048+37%
Usd Book Value Change Per Share---0.0040.003-219%0.003-223%0.001-421%0.001-437%
Usd Book Value Per Share--0.0980.096+2%0.079+25%0.075+32%0.071+38%
Usd Dividend Per Share---0.001-100%0.005-100%0.005-100%0.005-100%
Usd Eps--0.0060.006-1%0.005+13%0.004+39%0.003+72%
Usd Free Cash Flow---4434038.700-3951284.323-11%-2749767.855-38%3268743.121-236%3014742.211-247%
Usd Free Cash Flow Per Share---0.005-0.004-11%-0.003-38%0.003-238%0.003-249%
Usd Free Cash Flow To Equity Per Share---0.0030.002-260%0.000-1055%0.001-454%0.004-178%
Usd Market Cap740536368.499+8%683080960.598904922674.438-25%709255090.864-4%424333127.228+61%297784873.621+129%
Usd Price Per Share0.792+8%0.7300.967-25%0.758-4%0.452+61%0.317+130%
Usd Profit--5559071.7005592098.639-1%4915594.866+13%4007846.728+39%3250634.825+71%
Usd Revenue--73766893.20070991567.440+4%60497889.680+22%55638499.397+33%46749800.315+58%
Usd Total Gains Per Share---0.0040.005-192%0.008-149%0.006-168%0.007-163%
 EOD+4 -4MRQTTM+8 -27YOY+12 -235Y+15 -2010Y+15 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1533.303
Price to Book Ratio (EOD)Between0-18.047
Net Profit Margin (MRQ)Greater than00.075
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.266
Current Ratio (MRQ)Greater than10.885
Debt to Asset Ratio (MRQ)Less than10.723
Debt to Equity Ratio (MRQ)Less than14.041
Return on Equity (MRQ)Greater than0.150.094
Return on Assets (MRQ)Greater than0.050.017
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5034.747
Ma 20Greater thanMa 5031.838
Ma 50Greater thanMa 10031.035
Ma 100Greater thanMa 20030.070
OpenGreater thanClose29.250
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets12,164,836
Total Liabilities8,793,900
Total Stockholder Equity2,176,048
 As reported
Total Liabilities 8,793,900
Total Stockholder Equity+ 2,176,048
Total Assets = 12,164,836

Assets

Total Assets12,164,836
Total Current Assets6,797,182
Long-term Assets6,797,182
Total Current Assets
Cash And Cash Equivalents 1,046,550
Short-term Investments 4,340
Net Receivables 2,039,628
Inventory 2,125,007
Other Current Assets 170,765
Total Current Assets  (as reported)6,797,182
Total Current Assets  (calculated)5,386,290
+/- 1,410,892
Long-term Assets
Long Term Investments 71,628
Long-term Assets Other 113,123
Long-term Assets  (as reported)5,367,654
Long-term Assets  (calculated)184,751
+/- 5,182,903

Liabilities & Shareholders' Equity

Total Current Liabilities7,682,796
Long-term Liabilities1,111,104
Total Stockholder Equity2,176,048
Total Current Liabilities
Short Long Term Debt 4,430,733
Accounts payable 1,700,105
Other Current Liabilities 215,110
Total Current Liabilities  (as reported)7,682,796
Total Current Liabilities  (calculated)6,345,948
+/- 1,336,848
Long-term Liabilities
Long term Debt 526,897
Capital Lease Obligations Min Short Term Debt205,687
Long-term Liabilities Other 274,752
Long-term Liabilities  (as reported)1,111,104
Long-term Liabilities  (calculated)1,007,336
+/- 103,768
Total Stockholder Equity
Retained Earnings 1,262,241
Total Stockholder Equity (as reported)2,176,048
Total Stockholder Equity (calculated)1,262,241
+/- 913,807
Other
Capital Stock467,687
Common Stock Shares Outstanding 935,375
Net Debt 3,911,080
Net Invested Capital 7,133,678
Net Working Capital -885,614



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-31
> Total Assets 
1,799,920
0
1,982,168
2,343,178
2,239,565
2,431,466
2,339,643
2,822,332
3,694,352
3,927,728
3,939,391
4,729,083
4,218,900
4,240,083
4,782,814
5,403,231
5,425,556
5,698,043
5,812,179
6,132,598
6,451,873
6,673,746
7,083,487
7,032,412
5,496,134
5,935,996
5,490,002
5,246,946
4,448,041
4,543,904
4,884,624
4,596,748
4,653,569
4,544,109
4,711,843
5,064,505
6,322,729
6,211,666
6,332,474
5,892,682
5,973,807
6,019,190
6,343,766
6,305,116
6,869,460
7,378,891
7,945,103
8,174,720
8,148,839
8,463,325
8,674,503
8,434,651
8,870,368
7,734,158
7,623,057
7,788,863
7,617,017
7,757,579
7,898,581
7,676,308
7,822,374
8,112,636
8,242,873
8,199,783
8,817,615
9,343,372
9,825,538
10,541,427
11,385,473
11,843,428
12,164,836
12,164,83611,843,42811,385,47310,541,4279,825,5389,343,3728,817,6158,199,7838,242,8738,112,6367,822,3747,676,3087,898,5817,757,5797,617,0177,788,8637,623,0577,734,1588,870,3688,434,6518,674,5038,463,3258,148,8398,174,7207,945,1037,378,8916,869,4606,305,1166,343,7666,019,1905,973,8075,892,6826,332,4746,211,6666,322,7295,064,5054,711,8434,544,1094,653,5694,596,7484,884,6244,543,9044,448,0415,246,9465,490,0025,935,9965,496,1347,032,4127,083,4876,673,7466,451,8736,132,5985,812,1795,698,0435,425,5565,403,2314,782,8144,240,0834,218,9004,729,0833,939,3913,927,7283,694,3522,822,3322,339,6432,431,4662,239,5652,343,1781,982,16801,799,920
   > 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
3,932,414
4,355,438
4,703,927
4,781,354
4,490,691
4,805,778
5,114,601
4,803,268
5,310,550
4,251,702
4,221,687
4,354,451
4,115,165
4,160,409
4,339,149
4,203,550
4,309,333
4,706,531
4,969,190
4,950,664
5,807,677
6,245,947
6,452,842
6,808,167
6,758,510
6,858,347
6,797,182
6,797,1826,858,3476,758,5106,808,1676,452,8426,245,9475,807,6774,950,6644,969,1904,706,5314,309,3334,203,5504,339,1494,160,4094,115,1654,354,4514,221,6874,251,7025,310,5504,803,2685,114,6014,805,7784,490,6914,781,3544,703,9274,355,4383,932,41400000000000000000000000000000000000000000000
       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
428,128
588,625
566,518
1,008,791
998,630
909,137
793,977
497,635
696,327
661,675
646,508
717,672
681,811
628,290
564,594
609,621
740,575
655,265
706,529
736,583
849,507
1,113,988
801,845
759,180
780,988
1,129,010
1,046,550
1,046,5501,129,010780,988759,180801,8451,113,988849,507736,583706,529655,265740,575609,621564,594628,290681,811717,672646,508661,675696,327497,635793,977909,137998,6301,008,791566,518588,625428,12800000000000000000000000000000000000000000000
       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
100,000
50,000
4,733
306
1,278
305
3,713
4,101
430
0
2,331
2,091
234
0
398
4,340
4,34039802342,0912,33104304,1013,7133051,2783064,73350,000100,0000000000000000000000000000000000000000000000000000000000
       Net Receivables 
354,945
0
359,454
676,677
605,612
729,645
734,255
1,206,702
1,886,433
1,798,652
1,708,689
2,421,847
1,991,187
2,047,368
2,564,772
3,131,608
3,026,380
2,995,672
3,022,975
3,125,106
3,362,594
3,721,698
4,476,517
4,545,734
3,154,086
3,613,533
3,194,202
3,066,972
2,315,803
2,339,361
2,658,713
2,261,836
2,219,278
2,043,312
2,087,683
2,225,327
2,485,706
2,307,975
2,489,790
1,797,564
2,053,968
1,861,462
2,008,970
1,525,604
1,877,040
1,791,933
2,177,554
2,015,557
1,996,787
2,333,920
2,547,529
2,726,000
3,322,301
1,479,595
1,371,991
1,288,989
2,101,131
2,178,792
2,229,583
1,835,853
1,984,575
2,197,857
2,171,895
2,164,931
2,828,255
3,023,028
3,379,005
3,354,068
2,015,773
1,777,781
2,039,628
2,039,6281,777,7812,015,7733,354,0683,379,0053,023,0282,828,2552,164,9312,171,8952,197,8571,984,5751,835,8532,229,5832,178,7922,101,1311,288,9891,371,9911,479,5953,322,3012,726,0002,547,5292,333,9201,996,7872,015,5572,177,5541,791,9331,877,0401,525,6042,008,9701,861,4622,053,9681,797,5642,489,7902,307,9752,485,7062,225,3272,087,6832,043,3122,219,2782,261,8362,658,7132,339,3612,315,8033,066,9723,194,2023,613,5333,154,0864,545,7344,476,5173,721,6983,362,5943,125,1063,022,9752,995,6723,026,3803,131,6082,564,7722,047,3681,991,1872,421,8471,708,6891,798,6521,886,4331,206,702734,255729,645605,612676,677359,4540354,945
       Other Current Assets 
41,765
0
66,589
45,348
56,064
68,728
82,494
89,021
163,287
155,543
150,577
180,385
142,780
175,000
162,052
159,725
166,575
251,042
226,591
338,386
336,889
354,772
325,238
312,107
280,481
276,902
246,622
208,476
239,461
231,639
226,815
282,085
294,306
263,205
306,014
299,474
404,595
324,527
384,339
327,158
423,286
359,420
400,882
405,453
461,973
556,409
515,608
358,672
391,453
397,606
524,727
362,639
324,196
303,011
354,055
436,558
303,331
169,173
182,463
190,291
107,570
141,290
162,983
165,741
403,770
267,206
236,201
278,329
175,265
167,923
170,765
170,765167,923175,265278,329236,201267,206403,770165,741162,983141,290107,570190,291182,463169,173303,331436,558354,055303,011324,196362,639524,727397,606391,453358,672515,608556,409461,973405,453400,882359,420423,286327,158384,339324,527404,595299,474306,014263,205294,306282,085226,815231,639239,461208,476246,622276,902280,481312,107325,238354,772336,889338,386226,591251,042166,575159,725162,052175,000142,780180,385150,577155,543163,28789,02182,49468,72856,06445,34866,589041,765
   > 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
3,482,456
3,401,370
3,434,412
3,501,852
3,597,170
3,559,432
3,472,758
3,513,040
3,406,105
3,273,683
3,249,119
3,009,939
3,097,425
3,372,696
3,733,260
4,626,963
4,985,081
5,367,654
5,367,6544,985,0814,626,9633,733,2603,372,6963,097,4253,009,9393,249,1193,273,6833,406,1053,513,0403,472,7583,559,4323,597,1703,501,8523,434,4123,401,3703,482,45600000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
519,811
0
531,448
545,972
551,606
562,526
554,937
549,242
607,235
628,766
616,143
596,768
617,942
599,714
602,830
609,123
647,832
673,644
646,200
686,596
715,063
727,182
744,225
761,809
769,027
782,596
831,066
835,824
837,042
851,745
881,272
941,748
985,987
1,026,847
1,058,067
1,091,676
1,447,563
1,509,165
1,598,234
1,728,872
1,851,546
1,970,636
2,185,771
2,318,983
2,516,564
2,604,779
2,794,233
2,900,487
3,151,542
3,143,206
3,059,804
3,003,304
2,942,237
2,891,487
2,815,953
2,840,516
2,809,032
2,903,293
2,838,998
2,748,622
2,645,709
2,574,263
2,504,408
2,475,030
2,253,929
2,347,190
2,558,222
2,877,171
0
0
0
0002,877,1712,558,2222,347,1902,253,9292,475,0302,504,4082,574,2632,645,7092,748,6222,838,9982,903,2932,809,0322,840,5162,815,9532,891,4872,942,2373,003,3043,059,8043,143,2063,151,5422,900,4872,794,2332,604,7792,516,5642,318,9832,185,7711,970,6361,851,5461,728,8721,598,2341,509,1651,447,5631,091,6761,058,0671,026,847985,987941,748881,272851,745837,042835,824831,066782,596769,027761,809744,225727,182715,063686,596646,200673,644647,832609,123602,830599,714617,942596,768616,143628,766607,235549,242554,937562,526551,606545,972531,4480519,811
       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
51,360
50,688
53,772
56,034
68,235
60,415
63,346
66,719
63,616
58,333
61,196
60,665
64,616
61,586
61,563
66,730
47,194
53,126
67,010
76,295
72,323
66,872
71,785
76,349
78,075
68,516
71,628
71,62868,51678,07576,34971,78566,87272,32376,29567,01053,12647,19466,73061,56361,58664,61660,66561,19658,33363,61666,71963,34660,41568,23556,03453,77250,68851,36000000000000000000000000000000000000000000000
       Intangible Assets 
214,928
0
211,208
205,034
221,757
214,875
208,938
202,034
189,096
182,307
175,634
168,961
154,955
148,321
141,581
135,944
129,281
122,535
116,021
109,753
112,930
108,065
99,996
93,229
71,162
64,046
56,864
49,709
43,035
36,751
51,167
43,661
37,112
38,159
36,101
34,616
33,677
38,141
41,831
40,721
39,810
38,684
38,107
41,975
56,604
55,058
67,019
77,049
84,795
97,735
102,418
115,495
121,342
126,087
128,607
130,616
127,609
113,976
118,063
115,139
114,268
115,054
113,920
0
112,549
111,628
0
0
116,237
0
0
00116,23700111,628112,5490113,920115,054114,268115,139118,063113,976127,609130,616128,607126,087121,342115,495102,41897,73584,79577,04967,01955,05856,60441,97538,10738,68439,81040,72141,83138,14133,67734,61636,10138,15937,11243,66151,16736,75143,03549,70956,86464,04671,16293,22999,996108,065112,930109,753116,021122,535129,281135,944141,581148,321154,955168,961175,634182,307189,096202,034208,938214,875221,757205,034211,2080214,928
       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
23,963
23,659
28,051
83,439
80,178
80,268
84,847
143,230
148,013
86,158
90,951
93,612
88,577
92,801
96,794
102,938
109,311
113,123
113,123109,311102,93896,79492,80188,57793,61290,95186,158148,013143,23084,84780,26880,17883,43928,05123,65923,96300000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,309,537
0
1,465,353
1,261,426
1,110,130
1,357,381
1,220,423
1,696,242
2,501,804
2,690,374
2,757,010
3,524,311
3,170,774
3,256,185
3,780,081
4,368,374
4,294,822
4,479,859
4,578,656
4,914,794
5,129,085
5,292,128
5,762,622
5,579,305
4,066,172
4,681,270
4,150,717
3,842,866
2,993,289
2,812,626
3,197,539
2,933,698
2,957,108
2,808,890
3,078,844
3,303,462
4,027,690
3,796,960
3,992,243
3,587,000
3,467,519
3,359,247
3,771,781
3,818,323
4,240,124
4,709,206
5,250,753
5,585,466
5,429,061
5,549,349
6,122,724
6,052,893
6,363,884
5,118,548
5,310,054
5,556,853
5,170,929
5,778,702
5,876,280
5,701,063
5,594,162
5,654,193
5,810,930
5,808,988
6,198,904
6,428,142
6,931,246
7,503,027
8,126,968
8,330,688
8,793,900
8,793,9008,330,6888,126,9687,503,0276,931,2466,428,1426,198,9045,808,9885,810,9305,654,1935,594,1625,701,0635,876,2805,778,7025,170,9295,556,8535,310,0545,118,5486,363,8846,052,8936,122,7245,549,3495,429,0615,585,4665,250,7534,709,2064,240,1243,818,3233,771,7813,359,2473,467,5193,587,0003,992,2433,796,9604,027,6903,303,4623,078,8442,808,8902,957,1082,933,6983,197,5392,812,6262,993,2893,842,8664,150,7174,681,2704,066,1725,579,3055,762,6225,292,1285,129,0854,914,7944,578,6564,479,8594,294,8224,368,3743,780,0813,256,1853,170,7743,524,3112,757,0102,690,3742,501,8041,696,2421,220,4231,357,3811,110,1301,261,4261,465,35301,309,537
   > Total Current Liabilities 
1,258,646
0
1,417,763
1,215,534
1,065,936
1,314,886
1,179,625
1,657,142
2,464,402
2,631,670
2,669,561
3,419,235
3,071,674
3,153,335
3,690,848
4,294,842
4,231,434
4,433,561
4,544,586
4,778,670
4,960,090
5,016,546
5,410,707
5,275,507
3,961,680
4,475,324
3,969,148
3,702,529
2,862,434
2,593,666
2,955,507
2,719,533
2,701,709
2,479,425
2,723,804
2,967,308
3,669,235
3,486,942
3,612,678
3,257,180
3,184,498
2,981,791
3,340,232
3,373,312
3,672,893
4,248,366
4,730,065
5,038,429
4,810,035
4,850,164
5,561,927
5,519,561
5,903,276
4,738,667
4,975,217
5,283,453
4,919,823
5,422,182
5,530,500
5,221,471
5,136,446
5,225,243
5,411,811
5,446,289
5,708,060
5,981,353
6,485,533
7,059,403
7,393,530
7,291,915
7,682,796
7,682,7967,291,9157,393,5307,059,4036,485,5335,981,3535,708,0605,446,2895,411,8115,225,2435,136,4465,221,4715,530,5005,422,1824,919,8235,283,4534,975,2174,738,6675,903,2765,519,5615,561,9274,850,1644,810,0355,038,4294,730,0654,248,3663,672,8933,373,3123,340,2322,981,7913,184,4983,257,1803,612,6783,486,9423,669,2352,967,3082,723,8042,479,4252,701,7092,719,5332,955,5072,593,6662,862,4343,702,5293,969,1484,475,3243,961,6805,275,5075,410,7075,016,5464,960,0904,778,6704,544,5864,433,5614,231,4344,294,8423,690,8483,153,3353,071,6743,419,2352,669,5612,631,6702,464,4021,657,1421,179,6251,314,8861,065,9361,215,5341,417,76301,258,646
       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
2,434,659
2,648,498
3,115,069
580,408
580,544
594,350
590,847
575,550
545,728
2,784,359
2,993,734
3,250,345
2,963,253
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000002,963,2533,250,3452,993,7342,784,359545,728575,550590,847594,350580,544580,4083,115,0692,648,4982,434,65900000000000000000000000000000000000000000000
       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
2,434,659
2,648,498
3,115,069
580,408
580,544
594,350
590,847
575,550
545,728
2,784,359
2,993,734
3,250,345
2,963,253
2,916,998
3,052,237
2,732,657
2,802,831
2,557,700
2,697,380
2,864,538
3,081,947
3,201,149
3,643,338
3,961,797
4,044,277
4,006,771
4,430,733
4,430,7334,006,7714,044,2773,961,7973,643,3383,201,1493,081,9472,864,5382,697,3802,557,7002,802,8312,732,6573,052,2372,916,9982,963,2533,250,3452,993,7342,784,359545,728575,550590,847594,350580,544580,4083,115,0692,648,4982,434,65900000000000000000000000000000000000000000000
       Accounts payable 
379,082
0
332,839
340,325
313,801
318,458
300,733
749,783
1,337,435
1,197,485
1,054,228
1,648,856
1,267,081
1,316,278
1,905,666
2,423,972
2,489,543
2,552,710
2,135,512
2,439,819
1,937,802
1,793,156
1,881,172
1,787,401
560,360
1,358,297
923,556
989,605
626,003
643,198
723,558
403,437
433,263
336,971
410,910
622,315
791,248
581,829
476,036
484,693
490,756
452,097
531,185
561,171
735,336
783,979
853,024
824,450
683,306
910,279
873,670
741,905
1,049,517
647,559
646,295
606,028
553,407
459,004
736,021
676,003
606,403
917,281
964,550
910,747
1,028,852
1,087,797
1,109,607
1,352,517
1,898,498
1,807,409
1,700,105
1,700,1051,807,4091,898,4981,352,5171,109,6071,087,7971,028,852910,747964,550917,281606,403676,003736,021459,004553,407606,028646,295647,5591,049,517741,905873,670910,279683,306824,450853,024783,979735,336561,171531,185452,097490,756484,693476,036581,829791,248622,315410,910336,971433,263403,437723,558643,198626,003989,605923,5561,358,297560,3601,787,4011,881,1721,793,1561,937,8022,439,8192,135,5122,552,7102,489,5432,423,9721,905,6661,316,2781,267,0811,648,8561,054,2281,197,4851,337,435749,783300,733318,458313,801340,325332,8390379,082
       Other Current Liabilities 
154,853
0
199,949
162,561
104,613
193,092
70,114
94,284
65,454
310,478
293,810
313,676
195,986
117,561
105,009
208,335
150,877
144,863
527,989
171,551
220,991
231,702
239,423
284,570
258,023
445,005
279,825
311,328
303,739
332,784
421,676
465,721
427,360
436,259
435,581
460,845
806,717
779,980
703,310
797,687
832,543
890,897
910,325
958,760
1,019,063
1,223,010
1,226,090
1,201,696
1,295,185
1,360,035
1,084,780
1,051,967
1,035,945
948,386
969,499
946,876
1,142,146
1,725,951
1,312,827
1,319,432
1,360,132
1,404,414
1,432,736
1,328,802
1,349,332
1,429,860
1,425,537
1,397,201
170,054
196,756
215,110
215,110196,756170,0541,397,2011,425,5371,429,8601,349,3321,328,8021,432,7361,404,4141,360,1321,319,4321,312,8271,725,9511,142,146946,876969,499948,3861,035,9451,051,9671,084,7801,360,0351,295,1851,201,6961,226,0901,223,0101,019,063958,760910,325890,897832,543797,687703,310779,980806,717460,845435,581436,259427,360465,721421,676332,784303,739311,328279,825445,005258,023284,570239,423231,702220,991171,551527,989144,863150,877208,335105,009117,561195,986313,676293,810310,47865,45494,28470,114193,092104,613162,561199,9490154,853
   > 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
379,881
334,837
273,400
251,106
356,520
345,780
479,592
457,716
428,950
399,119
362,699
490,844
446,789
445,713
443,624
733,439
1,038,773
1,111,104
1,111,1041,038,773733,439443,624445,713446,789490,844362,699399,119428,950457,716479,592345,780356,520251,106273,400334,837379,88100000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,431
6,972
8,601
9,147
9,679
10,395
11,110
11,826
12,592
13,359
14,125
14,918
15,992
19,726
20,826
28,133
29,925
31,717
34,334
36,148
38,155
39,989
42,217
51,066
53,719
56,570
59,559
61,547
64,733
67,229
70,455
86,401
89,707
123,140
128,908
134,411
138,154
144,304
149,547
164,925
168,788
172,731
162,722
166,868
169,398
173,377
176,625
0
0
0
000176,625173,377169,398166,868162,722172,731168,788164,925149,547144,304138,154134,411128,908123,14089,70786,40170,45567,22964,73361,54759,55956,57053,71951,06642,21739,98938,15536,14834,33431,71729,92528,13320,82619,72615,99214,91814,12513,35912,59211,82611,11010,3959,6799,1478,6016,9726,431000000000000000000000
> Total Stockholder Equity
490,383
490,383
516,815
1,081,752
1,129,435
1,074,085
1,119,220
1,126,090
1,192,548
1,237,354
1,182,381
1,204,772
1,047,630
983,898
1,001,800
1,024,051
1,120,021
1,207,479
1,233,523
1,217,804
1,322,788
1,381,618
1,320,282
1,452,697
1,428,133
1,252,317
1,292,061
1,355,152
1,369,191
1,612,042
1,560,323
1,524,735
1,551,994
1,580,197
1,462,126
1,577,056
1,748,772
1,837,383
1,813,605
1,797,072
1,920,614
2,026,971
1,953,010
1,885,766
1,957,577
2,006,216
1,956,281
1,846,592
1,894,522
2,012,763
1,738,549
1,619,990
1,684,880
1,733,749
1,482,682
1,450,614
1,506,850
1,095,284
1,103,092
1,111,737
1,292,389
1,475,678
1,494,093
1,502,747
1,702,830
1,939,650
1,854,050
1,930,056
2,094,839
2,319,744
2,176,048
2,176,0482,319,7442,094,8391,930,0561,854,0501,939,6501,702,8301,502,7471,494,0931,475,6781,292,3891,111,7371,103,0921,095,2841,506,8501,450,6141,482,6821,733,7491,684,8801,619,9901,738,5492,012,7631,894,5221,846,5921,956,2812,006,2161,957,5771,885,7661,953,0102,026,9711,920,6141,797,0721,813,6051,837,3831,748,7721,577,0561,462,1261,580,1971,551,9941,524,7351,560,3231,612,0421,369,1911,355,1521,292,0611,252,3171,428,1331,452,6971,320,2821,381,6181,322,7881,217,8041,233,5231,207,4791,120,0211,024,0511,001,800983,8981,047,6301,204,7721,182,3811,237,3541,192,5481,126,0901,119,2201,074,0851,129,4351,081,752516,815490,383490,383
   Common Stock
386,100
0
386,100
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
0
0
0
000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000386,1000386,100
   Retained Earnings 
104,283
0
130,715
239,194
286,877
231,527
276,662
283,532
349,991
394,796
339,823
362,214
205,072
141,340
159,242
181,493
277,463
364,921
390,965
375,246
480,230
539,060
477,724
610,139
585,575
409,759
438,355
501,446
515,486
758,337
706,618
671,030
657,398
726,492
567,530
682,460
706,183
794,794
771,016
754,483
878,025
984,382
910,421
842,519
913,766
963,869
916,397
807,659
858,904
974,815
904,899
801,478
896,381
929,263
711,621
683,747
824,671
604,809
652,195
670,271
849,665
1,033,882
1,048,808
1,059,092
1,245,049
1,481,608
1,348,143
1,442,726
1,167,872
1,404,699
1,262,241
1,262,2411,404,6991,167,8721,442,7261,348,1431,481,6081,245,0491,059,0921,048,8081,033,882849,665670,271652,195604,809824,671683,747711,621929,263896,381801,478904,899974,815858,904807,659916,397963,869913,766842,519910,421984,382878,025754,483771,016794,794706,183682,460567,530726,492657,398671,030706,618758,337515,486501,446438,355409,759585,575610,139477,724539,060480,230375,246390,965364,921277,463181,493159,242141,340205,072362,214339,823394,796349,991283,532276,662231,527286,877239,194130,7150104,283
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000
   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
201,253
199,789
197,326
196,375
193,060
195,390
-8,908
-24,046
-54,059
-86,072
-119,497
-123,691
-123,543
-199,877
-239,455
-248,886
-247,627
-248,556
-245,067
-246,697
-232,571
-232,310
-184,445
-203,022
0
0
0
000-203,022-184,445-232,310-232,571-246,697-245,067-248,556-247,627-248,886-239,455-199,877-123,543-123,691-119,497-86,072-54,059-24,046-8,908195,390193,060196,375197,326199,789201,25300000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.