0 XP   0   0   0

Jack Chia Industries (Thailand) Public Company Limited










Financial Health of Jack Chia Industries (Thailand) Public Company Limited




Comparing to competitors in the Household & Personal Products industry




  Industry Rankings  


Jack Chia Industries (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Jack Chia Industries (Thailand) Public Company Limited?

I guess you are interested in Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited. The closing price on 2022-12-07 was ฿80.00 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.
Jack Chia Industries (Thailand) Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient 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 very able to pay all its short-term debts.
The company is very 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 Jack Chia Industries (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Jack Chia Industries (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • A Net Profit Margin of 0.0% means that ฿0.00 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM8.0%-8.0%
TTM8.0%YOY9.3%-1.3%
TTM8.0%5Y9.3%-1.3%
5Y9.3%10Y10.4%-1.1%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.8%-3.8%
TTM8.0%3.3%+4.7%
YOY9.3%5.2%+4.1%
5Y9.3%4.1%+5.2%
10Y10.4%4.7%+5.7%
1.1.2. Return on Assets

Shows how efficient Jack Chia Industries (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • 1.5% Return on Assets means that Jack Chia Industries (Thailand) Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.3%+0.1%
TTM1.3%YOY1.2%+0.1%
TTM1.3%5Y1.4%-0.1%
5Y1.4%10Y1.9%-0.4%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%0.9%+0.6%
TTM1.3%0.9%+0.4%
YOY1.2%1.3%-0.1%
5Y1.4%1.1%+0.3%
10Y1.9%1.3%+0.6%
1.1.3. Return on Equity

Shows how efficient Jack Chia Industries (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • 1.7% Return on Equity means Jack Chia Industries (Thailand) Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.5%+0.2%
TTM1.5%YOY1.4%+0.1%
TTM1.5%5Y1.7%-0.1%
5Y1.7%10Y2.2%-0.5%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.1%-0.4%
TTM1.5%1.9%-0.4%
YOY1.4%3.0%-1.6%
5Y1.7%2.2%-0.5%
10Y2.2%2.5%-0.3%

1.2. Operating Efficiency of Jack Chia Industries (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Jack Chia Industries (Thailand) Public Company Limited is operating .

  • Measures how much profit Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products 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 Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.8%-9.8%
TTM9.8%YOY10.7%-0.9%
TTM9.8%5Y11.5%-1.7%
5Y11.5%10Y6.7%+4.8%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.5%-4.5%
TTM9.8%3.5%+6.3%
YOY10.7%6.1%+4.6%
5Y11.5%5.9%+5.6%
10Y6.7%6.0%+0.7%
1.2.2. Operating Ratio

Measures how efficient Jack Chia Industries (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Household & Personal Products industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.084-1.084
TTM1.084YOY1.491-0.407
TTM1.0845Y1.413-0.330
5Y1.41310Y1.092+0.321
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.314-1.314
TTM1.0841.207-0.123
YOY1.4911.046+0.445
5Y1.4130.986+0.427
10Y1.0920.935+0.157

1.3. Liquidity of Jack Chia Industries (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Jack Chia Industries (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Household & Personal Products industry mean).
  • A Current Ratio of 8.02 means the company has ฿8.02 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 8.023. The company is very able to pay all its short-term debts. +2
  • The TTM is 8.302. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.023TTM8.302-0.279
TTM8.302YOY7.965+0.337
TTM8.3025Y8.019+0.283
5Y8.01910Y4.761+3.257
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ8.0231.634+6.389
TTM8.3021.569+6.733
YOY7.9651.643+6.322
5Y8.0191.661+6.358
10Y4.7611.442+3.319
1.3.2. Quick Ratio

Measures if Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • A Quick Ratio of 1.70 means the company can pay off ฿1.70 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 1.700. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.771. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.700TTM3.771-2.071
TTM3.771YOY4.104-0.333
TTM3.7715Y3.592+0.179
5Y3.59210Y2.820+0.773
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7000.658+1.042
TTM3.7710.655+3.116
YOY4.1040.732+3.372
5Y3.5920.721+2.871
10Y2.8200.674+2.146

1.4. Solvency of Jack Chia Industries (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Jack Chia Industries (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jack Chia Industries (Thailand) Public Company Limited to Household & Personal Products industry mean.
  • A Debt to Asset Ratio of 0.13 means that Jack Chia Industries (Thailand) Public Company Limited assets are financed with 13.5% credit (debt) and the remaining percentage (100% - 13.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 0.135. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.137. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.135TTM0.137-0.002
TTM0.137YOY0.136+0.001
TTM0.1375Y0.132+0.004
5Y0.13210Y0.132+0.000
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1350.453-0.318
TTM0.1370.441-0.304
YOY0.1360.431-0.295
5Y0.1320.425-0.293
10Y0.1320.421-0.289
1.4.2. Debt to Equity Ratio

Measures if Jack Chia Industries (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • A Debt to Equity ratio of 15.6% means that company has ฿0.16 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 0.156. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.158. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.156TTM0.158-0.002
TTM0.158YOY0.157+0.001
TTM0.1585Y0.153+0.006
5Y0.15310Y0.152+0.000
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1560.819-0.663
TTM0.1580.782-0.624
YOY0.1570.720-0.563
5Y0.1530.747-0.594
10Y0.1520.759-0.607

2. Market Valuation of Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Jack Chia Industries (Thailand) Public Company Limited to the Household & Personal Products industry mean.
  • A PE ratio of 50.32 means the investor is paying ฿50.32 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The EOD is 50.160. Good. +1
  • The MRQ is 50.317. Good. +1
  • The TTM is 56.405. Good. +1
Trends
Current periodCompared to+/- 
EOD50.160MRQ50.317-0.157
MRQ50.317TTM56.405-6.088
TTM56.405YOY71.525-15.119
TTM56.4055Y114.280-57.875
5Y114.28010Y87.239+27.041
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD50.16051.692-1.532
MRQ50.31755.784-5.467
TTM56.40556.960-0.555
YOY71.52573.878-2.353
5Y114.28051.010+63.270
10Y87.23942.705+44.534
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Jack Chia Industries (Thailand) 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 Jack Chia Industries (Thailand) Public Company Limited:

  • The MRQ is 19,697.727. Seems overpriced? -1
  • The TTM is 5,118.073. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ19,697.727TTM5,118.073+14,579.654
TTM5,118.073YOY-337.661+5,455.734
TTM5,118.0735Y-2,052.381+7,170.454
5Y-2,052.38110Y-1,044.561-1,007.820
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ19,697.7270.205+19,697.522
TTM5,118.073-0.078+5,118.151
YOY-337.661-0.049-337.612
5Y-2,052.381-0.183-2,052.198
10Y-1,044.561-0.202-1,044.359

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

Measures if the stock price of Jack Chia Industries (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Household & Personal Products industry mean).
  • A PB ratio of 0.86 means the investor is paying ฿0.86 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Jack Chia Industries (Thailand) Public Company Limited:

  • The EOD is 0.862. Very good. +2
  • The MRQ is 0.864. Very good. +2
  • The TTM is 0.857. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.862MRQ0.864-0.003
MRQ0.864TTM0.857+0.007
TTM0.857YOY0.908-0.050
TTM0.8575Y0.942-0.085
5Y0.94210Y1.114-0.171
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.8621.544-0.682
MRQ0.8641.792-0.928
TTM0.8571.997-1.140
YOY0.9082.211-1.303
5Y0.9421.942-1.000
10Y1.1141.861-0.747
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Jack Chia Industries (Thailand) 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---0.994-100%0.399-100%0.534-100%0.837-100%
Book Value Growth--0.9710.9720%0.9710%0.9710%0.9720%
Book Value Per Share--92.83193.420-1%88.487+5%88.033+5%78.146+19%
Book Value Per Share Growth---0.011-100%0.004-100%0.006-100%0.011-100%
Current Ratio--8.0238.302-3%7.965+1%8.019+0%4.761+69%
Debt To Asset Ratio--0.1350.137-1%0.136-1%0.132+2%0.132+2%
Debt To Equity Ratio--0.1560.158-1%0.157-1%0.153+2%0.152+2%
Dividend Per Share--0.0170.856-98%0.857-98%1.548-99%2.367-99%
Dividend Per Share Growth---194.615-58.847-70%-879.287+352%-2308.916+1086%-3024.300+1454%
Eps--1.5951.447+10%1.259+27%1.461+9%1.615-1%
Eps Growth--0.003-0.104+4152%-0.019+833%-1.583+62058%-0.938+36806%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.080-100%0.093-100%0.093-100%0.104-100%
Operating Margin---0.098-100%0.107-100%0.115-100%0.067-100%
Operating Ratio---1.084-100%1.491-100%1.413-100%1.092-100%
Pb Ratio0.8620%0.8640.857+1%0.908-5%0.942-8%1.114-22%
Pe Ratio50.1600%50.31756.405-11%71.525-30%114.280-56%87.239-42%
Peg Ratio--19697.7275118.073+285%-337.661+102%-2052.381+110%-1044.561+105%
Price Per Share80.0000%80.25080.063+0%80.3130%82.738-3%84.825-5%
Price To Total Gains Ratio4615.3850%4629.8081189.126+289%73.644+6187%217.897+2025%122.736+3672%
Profit Growth--97.13796.833+0%97.076+0%92.588+5%94.439+3%
Quick Ratio--1.7003.771-55%4.104-59%3.592-53%2.820-40%
Return On Assets--0.0150.013+11%0.012+21%0.014+3%0.019-20%
Return On Equity--0.0170.015+11%0.014+21%0.017+3%0.022-20%
Total Gains Per Share--0.0171.850-99%1.256-99%2.082-99%3.204-99%
Total Gains Per Share Growth---84.466-21.482-75%-0.057-100%-5.740-93%-3.136-96%
Usd Book Value--35967471.40036195617.731-1%34284323.630+5%34108581.087+5%30277530.696+19%
Usd Book Value Change Per Share---0.029-100%0.011-100%0.015-100%0.024-100%
Usd Book Value Per Share--2.6642.681-1%2.540+5%2.527+5%2.243+19%
Usd Dividend Per Share--0.0000.025-98%0.025-98%0.044-99%0.068-99%
Usd Eps--0.0460.042+10%0.036+27%0.042+9%0.046-1%
Usd Price Per Share2.2960%2.3032.298+0%2.3050%2.375-3%2.434-5%
Usd Profit--617939.700560467.347+10%487940.976+27%566017.590+9%625796.999-1%
Usd Revenue---3796199.254-100%5137345.059-100%5390985.462-100%5677424.740-100%
Usd Total Gains Per Share--0.0000.053-99%0.036-99%0.060-99%0.092-99%
 EOD+3 -2MRQTTM+13 -21YOY+19 -155Y+17 -1710Y+12 -22

3.2. Fundamental Score

Let's check the fundamental score of Jack Chia Industries (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.160
Price to Book Ratio (EOD)Between0-10.862
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.700
Current Ratio (MRQ)Greater than18.023
Debt to Asset Ratio (MRQ)Less than10.135
Debt to Equity Ratio (MRQ)Less than10.156
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.015
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Jack Chia Industries (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose80.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets794,403
Long-term Assets794,403
Total Current Assets
Net Receivables 168,291
Inventory 232,555
Other Current Assets 4,377
Total Current Assets  (as reported)794,403
Total Current Assets  (calculated)405,223
+/- 389,180
Long-term Assets
Property Plant Equipment 524,012
Long-term Assets  (as reported)0
Long-term Assets  (calculated)524,012
+/- 524,012

Liabilities & Shareholders' Equity

Total Current Liabilities99,011
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 50,093
Other Current Liabilities 35,388
Total Current Liabilities  (as reported)99,011
Total Current Liabilities  (calculated)85,481
+/- 13,530
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock135,000
Other Stockholders Equity 292,879
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)427,879
+/- 427,879
Other
Net Tangible Assets 1,269,210



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
496,209
494,987
494,403
494,708
496,686
492,201
512,541
528,345
542,592
537,436
555,541
543,460
546,697
547,125
575,253
555,664
563,753
560,210
603,447
578,316
582,458
590,825
634,109
628,876
609,571
613,592
644,079
629,701
642,870
667,696
719,391
679,842
678,702
685,970
723,534
728,980
699,593
820,270
860,896
865,045
904,859
929,212
961,186
907,511
944,568
958,476
1,001,980
973,029
1,004,112
1,015,511
1,057,235
1,016,882
1,036,954
1,040,183
1,075,390
1,049,566
1,203,582
1,247,848
1,288,642
1,232,258
1,279,081
1,279,108
1,321,071
1,289,271
1,307,099
1,315,672
1,358,022
1,322,240
1,350,477
1,363,507
1,414,445
1,348,351
1,357,927
1,380,802
1,400,334
1,358,458
1,389,443
1,461,328
1,484,115
1,448,517
0
01,448,5171,484,1151,461,3281,389,4431,358,4581,400,3341,380,8021,357,9271,348,3511,414,4451,363,5071,350,4771,322,2401,358,0221,315,6721,307,0991,289,2711,321,0711,279,1081,279,0811,232,2581,288,6421,247,8481,203,5821,049,5661,075,3901,040,1831,036,9541,016,8821,057,2351,015,5111,004,112973,0291,001,980958,476944,568907,511961,186929,212904,859865,045860,896820,270699,593728,980723,534685,970678,702679,842719,391667,696642,870629,701644,079613,592609,571628,876634,109590,825582,458578,316603,447560,210563,753555,664575,253547,125546,697543,460555,541537,436542,592528,345512,541492,201496,686494,708494,403494,987496,209
   > 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
578,027
620,919
564,703
610,920
611,904
655,409
620,808
637,221
650,612
692,230
660,223
688,397
702,292
740,667
680,312
695,178
725,434
748,292
706,450
741,313
763,079
790,725
759,875
794,403
794,403759,875790,725763,079741,313706,450748,292725,434695,178680,312740,667702,292688,397660,223692,230650,612637,221620,808655,409611,904610,920564,703620,919578,027000000000000000000000000000000000000000000000000000000000
       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
135,537
146,712
146,894
161,499
153,624
153,836
148,794
160,831
155,736
168,538
177,805
187,794
151,592
236,367
220,858
216,102
223,286
185,769
142,725
92,305
125,302
125,557
205,380
0
0205,380125,557125,30292,305142,725185,769223,286216,102220,858236,367151,592187,794177,805168,538155,736160,831148,794153,836153,624161,499146,894146,712135,537000000000000000000000000000000000000000000000000000000000
       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
94,204
77,092
47,209
88,542
120,929
149,365
104,558
128,042
140,321
150,160
101,393
127,091
150,173
97,057
102,176
115,324
137,520
220,785
235,143
275,395
280,693
295,758
171,036
0
0171,036295,758280,693275,395235,143220,785137,520115,324102,17697,057150,173127,091101,393150,160140,321128,042104,558149,365120,92988,54247,20977,09294,204000000000000000000000000000000000000000000000000000000000
       Net Receivables 
41,458
51,148
48,051
55,012
53,267
49,914
65,628
78,743
85,924
82,750
77,293
86,919
75,797
74,025
80,574
71,107
82,899
71,848
94,803
74,669
90,755
80,750
95,048
100,697
96,271
87,102
90,231
105,913
90,384
95,098
101,948
95,087
97,136
109,309
106,181
115,642
100,685
118,750
117,211
130,580
129,858
164,112
134,959
128,494
143,795
133,717
147,774
154,911
159,161
158,577
152,245
169,449
150,005
162,522
148,988
131,158
167,291
136,619
141,621
155,697
148,160
143,077
150,416
158,911
153,306
138,334
155,798
173,860
157,620
199,277
189,304
130,991
150,764
174,233
151,505
128,756
185,629
162,577
160,806
165,748
168,291
168,291165,748160,806162,577185,629128,756151,505174,233150,764130,991189,304199,277157,620173,860155,798138,334153,306158,911150,416143,077148,160155,697141,621136,619167,291131,158148,988162,522150,005169,449152,245158,577159,161154,911147,774133,717143,795128,494134,959164,112129,858130,580117,211118,750100,685115,642106,181109,30997,13695,087101,94895,09890,384105,91390,23187,10296,271100,69795,04880,75090,75574,66994,80371,84882,89971,10780,57474,02575,79786,91977,29382,75085,92478,74365,62849,91453,26755,01248,05151,14841,458
       Other Current Assets 
3,624
3,338
4,193
3,822
6,042
5,777
23,026
11,526
9,702
9,599
11,434
13,201
13,120
6,639
7,856
8,283
10,207
10,970
15,484
13,409
9,785
8,988
9,550
9,360
9,118
6,901
7,828
6,478
13,685
7,257
17,697
11,816
5,858
6,285
6,295
8,440
6,552
5,902
6,077
5,066
8,694
5,227
6,199
5,712
6,513
8,001
8,983
17,099
11,744
13,284
15,828
16,343
10,157
8,019
7,934
12,308
9,942
8,248
11,379
10,379
12,480
5,980
10,486
7,687
8,496
3,882
3,871
4,478
7,176
8,412
10,504
3,910
2,795
2,339
2,490
2,681
2,735
3,498
3,588
4,055
4,377
4,3774,0553,5883,4982,7352,6812,4902,3392,7953,91010,5048,4127,1764,4783,8713,8828,4967,68710,4865,98012,48010,37911,3798,2489,94212,3087,9348,01910,15716,34315,82813,28411,74417,0998,9838,0016,5135,7126,1995,2278,6945,0666,0775,9026,5528,4406,2956,2855,85811,81617,6977,25713,6856,4787,8286,9019,1189,3609,5508,9889,78513,40915,48410,97010,2078,2837,8566,63913,12013,20111,4349,5999,70211,52623,0265,7776,0423,8224,1933,3383,624
   > 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
665,792
662,017
662,080
661,214
673,778
668,039
662,749
655,368
652,042
652,008
648,130
698,250
693,390
688,642
0
0688,642693,390698,250648,130652,008652,042655,368662,749668,039673,778661,214662,080662,017665,792000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
253,736
249,811
244,700
241,657
237,937
236,492
222,624
220,407
221,673
224,138
223,092
221,253
248,161
216,633
215,675
214,475
212,130
211,121
208,962
206,717
204,426
201,241
199,053
196,946
197,072
196,323
193,898
191,484
189,528
189,792
189,043
191,333
190,608
191,782
211,443
210,097
232,365
341,630
355,531
370,429
372,816
372,371
372,480
380,419
396,835
405,310
403,050
400,603
398,371
399,950
297,678
296,867
293,892
296,930
301,875
307,223
430,453
494,207
498,720
500,454
502,978
503,807
503,326
507,630
510,179
507,027
505,106
506,433
506,497
506,588
520,110
515,270
510,964
504,480
501,850
497,606
493,604
544,447
532,041
527,904
524,012
524,012527,904532,041544,447493,604497,606501,850504,480510,964515,270520,110506,588506,497506,433505,106507,027510,179507,630503,326503,807502,978500,454498,720494,207430,453307,223301,875296,930293,892296,867297,678399,950398,371400,603403,050405,310396,835380,419372,480372,371372,816370,429355,531341,630232,365210,097211,443191,782190,608191,333189,043189,792189,528191,484193,898196,323197,072196,946199,053201,241204,426206,717208,962211,121212,130214,475215,675216,633248,161221,253223,092224,138221,673220,407222,624236,492237,937241,657244,700249,811253,736
       Goodwill 
0
19,489
0
12,719
0
5,949
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000005,949012,719019,4890
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,001
4,996
4,990
5,000
4,956
0
04,9565,0004,9904,9965,001000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
19,489
0
12,719
0
5,949
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,341
29,566
30,420
29,590
28,591
27,674
26,747
26,009
25,111
24,152
23,209
22,287
21,354
20,412
19,576
18,868
18,079
17,285
16,786
16,037
18,310
18,001
19,360
19,191
19,157
20,244
20,197
19,163
19,731
33,292
33,781
32,688
31,141
30,347
29,124
27,503
25,603
23,683
21,763
19,871
18,520
17,383
16,304
15,276
14,259
14,258
13,282
12,304
11,329
0
9,429
0
0
0
7,354
0
0
0
0007,3540009,429011,32912,30413,28214,25814,25915,27616,30417,38318,52019,87121,76323,68325,60327,50329,12430,34731,14132,68833,78133,29219,73119,16320,19720,24419,15719,19119,36018,00118,31016,03716,78617,28518,07918,86819,57620,41221,35422,28723,20924,15225,11126,00926,74727,67428,59129,59030,42029,56630,341000000000000000005,949012,719019,4890
       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
4,099
14
14
33
53
129
129
148
191
148
148
148
158
158
0
0158158148148148191148129129533314144,099000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
28,936
25,104
27,038
34,342
36,454
22,329
33,467
43,378
42,097
33,038
39,730
37,473
30,650
28,337
45,507
47,613
44,274
35,406
55,094
47,479
54,670
49,520
69,247
72,497
57,645
46,450
58,341
53,765
70,076
53,227
85,617
67,711
69,612
61,286
90,343
100,111
77,032
69,899
93,707
93,915
103,714
110,592
155,264
135,288
138,743
135,823
137,946
132,446
127,617
116,169
141,664
138,431
128,802
110,729
124,535
139,178
164,242
154,371
181,360
150,319
170,083
151,309
173,687
171,997
165,922
152,651
177,415
170,424
176,286
171,906
199,967
189,688
179,880
184,897
190,676
185,289
189,872
202,084
205,118
195,295
0
0195,295205,118202,084189,872185,289190,676184,897179,880189,688199,967171,906176,286170,424177,415152,651165,922171,997173,687151,309170,083150,319181,360154,371164,242139,178124,535110,729128,802138,431141,664116,169127,617132,446137,946135,823138,743135,288155,264110,592103,71493,91593,70769,89977,032100,11190,34361,28669,61267,71185,61753,22770,07653,76558,34146,45057,64572,49769,24749,52054,67047,47955,09435,40644,27447,61345,50728,33730,65037,47339,73033,03842,09743,37833,46722,32936,45434,34227,03825,10428,936
   > Total Current Liabilities 
28,936
25,104
27,038
34,342
36,454
22,329
33,467
43,378
42,097
33,038
39,730
37,473
30,650
28,337
45,507
47,613
44,274
35,406
55,094
47,479
54,670
49,520
69,247
72,497
57,645
46,450
58,341
53,765
70,076
53,227
85,617
67,711
69,612
61,286
78,920
88,095
64,423
57,017
79,380
79,143
88,497
94,168
96,091
75,463
77,886
70,105
85,253
81,060
79,424
67,782
94,756
91,848
82,492
64,439
75,093
90,506
91,353
69,420
96,273
67,794
87,573
69,570
92,069
90,471
83,527
70,122
87,246
79,659
84,958
80,423
104,546
94,354
84,051
88,044
95,142
90,291
93,447
93,801
96,289
85,979
99,011
99,01185,97996,28993,80193,44790,29195,14288,04484,05194,354104,54680,42384,95879,65987,24670,12283,52790,47192,06969,57087,57367,79496,27369,42091,35390,50675,09364,43982,49291,84894,75667,78279,42481,06085,25370,10577,88675,46396,09194,16888,49779,14379,38057,01764,42388,09578,92061,28669,61267,71185,61753,22770,07653,76558,34146,45057,64572,49769,24749,52054,67047,47955,09435,40644,27447,61345,50728,33730,65037,47339,73033,03842,09743,37833,46722,32936,45434,34227,03825,10428,936
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,565
3,077
2,584
2,083
1,576
1,062
542
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000005421,0621,5762,0832,5843,0773,565000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,565
3,077
2,584
2,083
1,576
1,062
542
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000005421,0621,5762,0832,5843,0773,565000000000000000000000000000000000000000000000000000000000
       Accounts payable 
14,362
10,047
12,958
17,721
18,451
11,213
15,799
26,768
22,950
14,900
17,183
15,029
13,336
8,813
17,642
22,280
21,920
12,200
22,626
19,254
28,359
20,927
25,820
34,619
25,038
16,027
19,396
24,662
17,934
15,921
37,890
31,575
36,355
25,599
33,736
47,765
33,274
22,197
42,269
54,717
66,587
52,053
46,478
34,363
38,290
25,813
32,280
33,540
38,500
22,312
38,179
46,879
34,100
23,472
26,581
44,781
52,692
22,724
47,401
27,535
42,352
30,748
43,249
45,482
36,628
31,211
37,195
34,447
33,894
27,197
33,455
31,922
26,139
31,248
25,941
30,111
30,747
45,666
34,879
25,851
50,093
50,09325,85134,87945,66630,74730,11125,94131,24826,13931,92233,45527,19733,89434,44737,19531,21136,62845,48243,24930,74842,35227,53547,40122,72452,69244,78126,58123,47234,10046,87938,17922,31238,50033,54032,28025,81338,29034,36346,47852,05366,58754,71742,26922,19733,27447,76533,73625,59936,35531,57537,89015,92117,93424,66219,39616,02725,03834,61925,82020,92728,35919,25422,62612,20021,92022,28017,6428,81313,33615,02917,18314,90022,95026,76815,79911,21318,45117,72112,95810,04714,362
       Other Current Liabilities 
11,894
10,821
12,286
14,020
15,887
11,022
16,305
16,288
18,799
17,849
22,547
22,444
15,778
19,525
27,556
25,333
22,354
23,206
32,468
28,225
26,311
28,593
43,427
37,878
32,607
30,423
38,945
29,103
52,142
37,306
47,727
36,136
33,257
35,687
45,184
40,330
31,149
34,820
37,111
24,426
21,910
42,116
49,613
41,100
39,317
42,883
51,530
46,045
39,425
43,678
54,761
43,130
47,113
39,079
46,599
43,787
36,698
44,707
46,857
38,217
43,526
37,553
47,982
35,785
34,600
33,174
1,209
796
1,065
37,925
50,507
46,456
39,625
51,690
61,064
51,153
50,466
43,734
52,547
50,547
35,388
35,38850,54752,54743,73450,46651,15361,06451,69039,62546,45650,50737,9251,0657961,20933,17434,60035,78547,98237,55343,52638,21746,85744,70736,69843,78746,59939,07947,11343,13054,76143,67839,42546,04551,53042,88339,31741,10049,61342,11621,91024,42637,11134,82031,14940,33045,18435,68733,25736,13647,72737,30652,14229,10338,94530,42332,60737,87843,42728,59326,31128,22532,46823,20622,35425,33327,55619,52515,77822,44422,54717,84918,79916,28816,30511,02215,88714,02012,28610,82111,894
   > 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
90,169
90,765
91,328
91,484
95,421
95,334
95,829
96,853
95,534
94,998
96,425
108,283
108,829
109,316
0
0109,316108,829108,28396,42594,99895,53496,85395,82995,33495,42191,48491,32890,76590,169000000000000000000000000000000000000000000000000000000000000000000
       Other 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
11,423
12,016
12,609
12,882
14,327
14,772
15,217
16,424
17,120
17,815
17,377
17,890
5,232
4,364
4,497
4,127
4,250
3,824
3,947
4,070
8,335
8,566
9,591
9,599
10,925
11,219
11,512
10,070
10,240
81,385
82,338
82,529
90,169
90,765
91,328
91,484
95,421
95,334
95,829
96,853
95,534
94,998
96,425
108,283
108,829
109,316
108,944
108,944109,316108,829108,28396,42594,99895,53496,85395,82995,33495,42191,48491,32890,76590,16982,52982,33881,38510,24010,07011,51211,21910,9259,5999,5918,5668,3354,0703,9473,8244,2504,1274,4974,3645,23217,89017,37717,81517,12016,42415,21714,77214,32712,88212,60912,01611,4230000000000000000000000000000000000
> Total Stockholder Equity
465,102
467,845
465,427
458,483
458,435
468,150
477,328
483,022
498,550
502,454
513,690
503,953
514,013
516,665
529,746
508,051
519,479
524,804
548,353
530,837
527,788
541,305
564,862
556,379
551,926
567,142
585,738
575,936
572,794
614,470
633,774
612,131
609,090
624,685
633,191
628,869
622,561
750,371
767,189
771,130
801,145
818,620
805,922
772,223
805,825
822,654
864,034
840,583
876,495
899,342
915,571
878,451
908,152
929,454
950,855
910,388
1,039,340
1,093,477
1,107,282
1,081,939
1,108,998
1,127,799
1,147,384
1,117,274
1,141,177
1,163,021
1,180,607
1,151,816
1,174,191
1,191,600
1,214,478
1,158,663
1,178,047
1,195,905
1,209,658
1,173,169
1,199,571
1,259,244
1,278,997
1,253,222
0
01,253,2221,278,9971,259,2441,199,5711,173,1691,209,6581,195,9051,178,0471,158,6631,214,4781,191,6001,174,1911,151,8161,180,6071,163,0211,141,1771,117,2741,147,3841,127,7991,108,9981,081,9391,107,2821,093,4771,039,340910,388950,855929,454908,152878,451915,571899,342876,495840,583864,034822,654805,825772,223805,922818,620801,145771,130767,189750,371622,561628,869633,191624,685609,090612,131633,774614,470572,794575,936585,738567,142551,926556,379564,862541,305527,788530,837548,353524,804519,479508,051529,746516,665514,013503,953513,690502,454498,550483,022477,328468,150458,435458,483465,427467,845465,102
   Common Stock
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000-7,351-7,351-7,351-7,351-7,351-7,351-7,351-6,932-6,57800000
   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
249,423
249,423
249,214
249,499
249,828
250,196
250,123
250,529
250,724
251,309
251,437
252,016
251,062
248,559
248,559
248,559
248,559
248,559
248,559
248,559
292,879
292,879
292,879
292,879
292,879292,879292,879292,879248,559248,559248,559248,559248,559248,559248,559251,062252,016251,437251,309250,724250,529250,123250,196249,828249,499249,214249,423249,423000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.