25 XP   0   0   10

KGI Securities (Thailand) Public Company Limited
Buy, Hold or Sell?

Let's analyse KGI Securities (Thailand) Public Company Limited together

PenkeI guess you are interested in KGI Securities (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.

I'm going to help you getting a better view of KGI Securities (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.

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

Get notifications about KGI Securities (Thailand) Public Company Limited

I send you an email if I find something interesting about KGI Securities (Thailand) Public Company Limited.

Quick analysis of KGI Securities (Thailand) Public Company Limited (30 sec.)










What can you expect buying and holding a share of KGI Securities (Thailand) Public Company Limited? (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?
65.0%

What is your share worth?

Current worth
฿3.76
Expected worth in 1 year
฿3.80
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
฿0.04
Return On Investment
0.9%

For what price can you sell your share?

Current Price per Share
฿4.44
Expected price per share
฿4.36 - ฿4.5
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of KGI Securities (Thailand) Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿4.44

Intrinsic Value Per Share

฿-13.65 - ฿-16.29

Total Value Per Share

฿-9.90 - ฿-12.54

2. Growth of KGI Securities (Thailand) Public Company Limited (5 min.)




Is KGI Securities (Thailand) Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$213.3m$212.6m-$41k0.0%

How much money is KGI Securities (Thailand) Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$5.5m$8.9m-$3.3m-61.2%
Net Profit Margin20.7%29.5%--

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

3. Financial Health of KGI Securities (Thailand) Public Company Limited (5 min.)




4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#160 / 380

Most Revenue
#178 / 380

Most Profit
#153 / 380

Most Efficient
#125 / 380
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of KGI Securities (Thailand) Public Company Limited? (5 min.)

Welcome investor! KGI Securities (Thailand) Public Company Limited's management wants to use your money to grow the business. In return you get a share of KGI Securities (Thailand) Public Company Limited.

What can you expect buying and holding a share of KGI Securities (Thailand) Public Company Limited?

First you should know what it really means to hold a share of KGI Securities (Thailand) Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of KGI Securities (Thailand) Public Company Limited is ฿4.44. 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 KGI Securities (Thailand) Public Company Limited.
  • 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 KGI Securities (Thailand) Public Company Limited, 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 ฿3.76. Based on the TTM, the Book Value Change Per Share is ฿0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.02 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 ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of KGI Securities (Thailand) Public Company Limited.

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 Eps0.000.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.3%0.010.1%0.000.1%
Usd Total Gains Per Share0.000.1%0.000.0%0.010.3%0.010.2%0.010.1%
Usd Price Per Share0.13-0.13-0.16-0.14-0.12-
Price to Earnings Ratio8.69-16.41-9.08-9.00-9.36-
Price-to-Total Gains Ratio33.74-55.31-19.70-30.46-28.33-
Price to Book Ratio1.19-1.26-1.51-1.43-1.42-
Price-to-Total Gains Ratio33.74-55.31-19.70-30.46-28.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.12654
Number of shares7902
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (7902 shares)2.2257.64
Gains per Year (7902 shares)8.88230.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
109-119140221
2018838279452
302717572119683
403626763159914
5044359541991145
60534411452381376
70625313362781607
80716215273181838
90807117173572069
100898019083972300

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%19.01.00.095.0%39.01.00.097.5%73.01.00.098.6%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%54.020.00.073.0%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%26.00.014.065.0%26.00.048.035.1%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%36.04.00.090.0%61.013.00.082.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of KGI Securities (Thailand) Public Company Limited

About KGI Securities (Thailand) Public Company Limited

KGI Securities (Thailand) Public Company Limited, together with its subsidiaries, engages in the securities and derivatives business in Thailand. The company provides securities brokerage, securities dealing, investment advisory, securities borrowing and lending, securities registrar, derivatives brokerage, financial instruments, and financial advisory services, as well as over-the-counter derivatives and sells mutual fund units. It also offers securities trading, derivative warrants, futures, fixed income, private repo, and securities underwriting services. In addition, the company provides OTC equity derivatives, structured products, and exchange-traded funds; and investment banking services, including fund raising, IPOs, secondary market placements, mergers and acquisitions, firm valuations, loan arrangements, debt restructuring, and other advisory services, as well as proprietary trading and wealth management services. As of December 31, 2021, it operated 14 branches in Bangkok and other provinces. The company was formerly known as KGI Securities One Public Company Limited and changed its name to KGI Securities (Thailand) Public Company Limited in May 2001.KGI Securities (Thailand) Public Company Limited was founded in 1975 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-22 03:50:04.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
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 KGI Securities (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit KGI Securities (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • A Net Profit Margin of 27.2% means that ฿0.27 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 27.2%. The company is making a huge profit. +2
  • The TTM is 20.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.2%TTM20.7%+6.5%
TTM20.7%YOY29.5%-8.8%
TTM20.7%5Y45.7%-25.0%
5Y45.7%10Y36.9%+8.8%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ27.2%9.4%+17.8%
TTM20.7%9.8%+10.9%
YOY29.5%15.3%+14.2%
5Y45.7%12.7%+33.0%
10Y36.9%13.0%+23.9%
1.1.2. Return on Assets

Shows how efficient KGI Securities (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • 1.3% Return on Assets means that KGI Securities (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 KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.1%+0.2%
TTM1.1%YOY1.6%-0.5%
TTM1.1%5Y1.4%-0.3%
5Y1.4%10Y1.4%0.0%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%0.3%+1.0%
TTM1.1%0.3%+0.8%
YOY1.6%0.4%+1.2%
5Y1.4%0.4%+1.0%
10Y1.4%0.4%+1.0%
1.1.3. Return on Equity

Shows how efficient KGI Securities (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • 3.4% Return on Equity means KGI Securities (Thailand) Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM2.6%+0.8%
TTM2.6%YOY4.2%-1.6%
TTM2.6%5Y4.0%-1.4%
5Y4.0%10Y4.0%+0.0%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%1.3%+2.1%
TTM2.6%1.5%+1.1%
YOY4.2%2.1%+2.1%
5Y4.0%1.9%+2.1%
10Y4.0%2.0%+2.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of KGI Securities (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient KGI Securities (Thailand) Public Company Limited is operating .

  • Measures how much profit KGI Securities (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 KGI Securities (Thailand) Public Company Limited to the Capital Markets 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 KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.2%-4.2%
TTM4.2%YOY37.3%-33.1%
TTM4.2%5Y51.0%-46.8%
5Y51.0%10Y25.5%+25.5%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-16.6%-16.6%
TTM4.2%14.5%-10.3%
YOY37.3%20.5%+16.8%
5Y51.0%9.7%+41.3%
10Y25.5%10.3%+15.2%
1.2.2. Operating Ratio

Measures how efficient KGI Securities (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 1.23 means that the operating costs are ฿1.23 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 1.233. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.283. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.233TTM1.283-0.050
TTM1.283YOY1.177+0.107
TTM1.2835Y0.747+0.536
5Y0.74710Y0.517+0.230
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2331.083+0.150
TTM1.2831.062+0.221
YOY1.1770.952+0.225
5Y0.7470.922-0.175
10Y0.5170.887-0.370
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of KGI Securities (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if KGI Securities (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 1.11 means the company has ฿1.11 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 1.110. The company is just able to pay all its short-term debts.
  • The TTM is 1.123. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.110TTM1.123-0.013
TTM1.123YOY1.583-0.460
TTM1.1235Y1.358-0.235
5Y1.35810Y0.972+0.387
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1102.120-1.010
TTM1.1231.723-0.600
YOY1.5831.781-0.198
5Y1.3581.967-0.609
10Y0.9721.968-0.996
1.3.2. Quick Ratio

Measures if KGI Securities (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 KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • A Quick Ratio of 0.78 means the company can pay off ฿0.78 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of KGI Securities (Thailand) Public Company Limited:

  • The MRQ is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.778. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.776TTM0.778-0.002
TTM0.778YOY0.929-0.151
TTM0.7785Y0.860-0.083
5Y0.86010Y0.596+0.264
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7761.531-0.755
TTM0.7781.281-0.503
YOY0.9291.326-0.397
5Y0.8601.587-0.727
10Y0.5961.553-0.957
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of KGI Securities (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of KGI Securities (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare KGI Securities (Thailand) Public Company Limited to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.62 means that KGI Securities (Thailand) Public Company Limited assets are financed with 61.9% credit (debt) and the remaining percentage (100% - 61.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.619. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.587. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.619TTM0.587+0.032
TTM0.587YOY0.629-0.043
TTM0.5875Y0.641-0.054
5Y0.64110Y0.633+0.007
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6190.631-0.012
TTM0.5870.631-0.044
YOY0.6290.599+0.030
5Y0.6410.610+0.031
10Y0.6330.598+0.035
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • A Debt to Equity ratio of 162.5% means that company has ฿1.62 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.625. The company is just able to pay all its debts with equity.
  • The TTM is 1.426. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.625TTM1.426+0.199
TTM1.426YOY1.790-0.364
TTM1.4265Y1.922-0.496
5Y1.92210Y1.880+0.042
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6251.523+0.102
TTM1.4261.523-0.097
YOY1.7901.503+0.287
5Y1.9221.511+0.411
10Y1.8801.752+0.128
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of KGI Securities (Thailand) 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 KGI Securities (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare KGI Securities (Thailand) Public Company Limited to the Capital Markets industry mean.
  • A PE ratio of 8.69 means the investor is paying ฿8.69 for every ฿1 in earnings.

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

  • The EOD is 8.647. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.686. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.410. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD8.647MRQ8.686-0.039
MRQ8.686TTM16.410-7.724
TTM16.410YOY9.077+7.333
TTM16.4105Y9.002+7.408
5Y9.00210Y9.363-0.361
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD8.6476.220+2.427
MRQ8.6866.025+2.661
TTM16.4105.172+11.238
YOY9.0778.719+0.358
5Y9.00210.500-1.498
10Y9.36312.267-2.904
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of KGI Securities (Thailand) Public Company Limited:

  • The EOD is -362.554. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -364.187. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -109.318. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-362.554MRQ-364.187+1.633
MRQ-364.187TTM-109.318-254.870
TTM-109.318YOY4.722-114.039
TTM-109.3185Y-20.631-88.687
5Y-20.63110Y-10.316-10.316
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD-362.554-1.138-361.416
MRQ-364.187-1.170-363.017
TTM-109.318-0.319-108.999
YOY4.7220.161+4.561
5Y-20.631-0.580-20.051
10Y-10.316-0.429-9.887
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 KGI Securities (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 Capital Markets industry mean).
  • A PB ratio of 1.19 means the investor is paying ฿1.19 for each ฿1 in book value.

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

  • The EOD is 1.181. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.187. Based on the equity, the company is underpriced. +1
  • The TTM is 1.263. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.181MRQ1.187-0.005
MRQ1.187TTM1.263-0.076
TTM1.263YOY1.510-0.247
TTM1.2635Y1.427-0.164
5Y1.42710Y1.420+0.007
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD1.1810.987+0.194
MRQ1.1870.966+0.221
TTM1.2630.973+0.290
YOY1.5101.220+0.290
5Y1.4271.274+0.153
10Y1.4201.483-0.063
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 KGI Securities (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--0.1320.010+1240%0.025+432%0.044+200%0.032+319%
Book Value Per Share--3.7593.745+0%3.746+0%3.361+12%2.992+26%
Current Ratio--1.1101.123-1%1.583-30%1.358-18%0.972+14%
Debt To Asset Ratio--0.6190.587+6%0.629-2%0.641-3%0.633-2%
Debt To Equity Ratio--1.6251.426+14%1.790-9%1.922-15%1.880-14%
Dividend Per Share--0.0000.000+109%0.412-100%0.212-100%0.149-100%
Eps--0.1280.097+32%0.157-18%0.136-6%0.120+7%
Free Cash Flow Per Share---0.0030.110-103%0.104-103%0.002-230%0.002-230%
Free Cash Flow To Equity Per Share---0.0170.007-360%-0.044+157%0.007-342%0.007-342%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---16.295--------
Intrinsic Value_10Y_min---13.654--------
Intrinsic Value_1Y_max---0.543--------
Intrinsic Value_1Y_min---0.532--------
Intrinsic Value_3Y_max---2.461--------
Intrinsic Value_3Y_min---2.333--------
Intrinsic Value_5Y_max---5.382--------
Intrinsic Value_5Y_min---4.924--------
Market Cap8843414400.0000%8883263559.8009426019012.725-6%11303255762.750-21%9587518657.245-7%8494531478.573+5%
Net Profit Margin--0.2720.207+31%0.295-8%0.457-41%0.369-26%
Operating Margin---0.042-100%0.373-100%0.510-100%0.255-100%
Operating Ratio--1.2331.283-4%1.177+5%0.747+65%0.517+138%
Pb Ratio1.1810%1.1871.263-6%1.510-21%1.427-17%1.420-16%
Pe Ratio8.6470%8.68616.410-47%9.077-4%9.002-4%9.363-7%
Price Per Share4.4400%4.4604.733-6%5.675-21%4.814-7%4.265+5%
Price To Free Cash Flow Ratio-362.554+0%-364.187-109.318-70%4.722-7813%-20.631-94%-10.316-97%
Price To Total Gains Ratio33.5920%33.74355.309-39%19.697+71%30.459+11%28.331+19%
Quick Ratio--0.7760.7780%0.929-16%0.860-10%0.596+30%
Return On Assets--0.0130.011+22%0.016-17%0.014-7%0.014-9%
Return On Equity--0.0340.026+31%0.042-19%0.040-15%0.040-14%
Total Gains Per Share--0.1320.010+1240%0.437-70%0.256-48%0.180-27%
Usd Book Value--213357811.500212574978.716+0%212616065.420+0%190764891.612+12%169854573.868+26%
Usd Book Value Change Per Share--0.0040.000+1240%0.001+432%0.001+200%0.001+319%
Usd Book Value Per Share--0.1070.107+0%0.107+0%0.096+12%0.085+26%
Usd Dividend Per Share--0.0000.000+109%0.012-100%0.006-100%0.004-100%
Usd Eps--0.0040.003+32%0.004-18%0.004-6%0.003+7%
Usd Free Cash Flow---173793.0866218081.201-103%5889532.353-103%100088.845-274%50044.423-447%
Usd Free Cash Flow Per Share--0.0000.003-103%0.003-103%0.000-230%0.000-230%
Usd Free Cash Flow To Equity Per Share--0.0000.000-360%-0.001+157%0.000-342%0.000-342%
Usd Market Cap252037310.4000%253173011.454268641541.863-6%322142789.238-21%273244281.731-7%242094147.139+5%
Usd Price Per Share0.1270%0.1270.135-6%0.162-21%0.137-7%0.122+5%
Usd Profit--7287051.0005534177.474+32%8923490.591-18%7726134.965-6%6827200.579+7%
Usd Revenue--26816419.50026795319.853+0%30218130.993-11%27274622.805-2%23948800.672+12%
Usd Total Gains Per Share--0.0040.000+1240%0.012-70%0.007-48%0.005-27%
 EOD+3 -5MRQTTM+21 -14YOY+14 -215Y+12 -2310Y+20 -15

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.647
Price to Book Ratio (EOD)Between0-11.181
Net Profit Margin (MRQ)Greater than00.272
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.776
Current Ratio (MRQ)Greater than11.110
Debt to Asset Ratio (MRQ)Less than10.619
Debt to Equity Ratio (MRQ)Less than11.625
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.013
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose4.460
Total1/1 (100.0%)



Reversals in quarterly reports

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

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Net Interest Income  -3,024-10,959-13,98311,830-2,153-2,535-4,6886,1331,445



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets19,642,864
Total Liabilities12,156,625
Total Stockholder Equity7,481,356
 As reported
Total Liabilities 12,156,625
Total Stockholder Equity+ 7,481,356
Total Assets = 19,642,864

Assets

Total Assets19,642,864
Total Current Assets12,081,310
Long-term Assets12,081,310
Total Current Assets
Cash And Cash Equivalents 1,507,687
Short-term Investments 22,980
Net Receivables 8,419,669
Total Current Assets  (as reported)12,081,310
Total Current Assets  (calculated)9,950,336
+/- 2,130,974
Long-term Assets
Goodwill 26,713
Long Term Investments 5,919,166
Intangible Assets 54,350
Long-term Assets Other 423,790
Long-term Assets  (as reported)7,561,554
Long-term Assets  (calculated)6,424,019
+/- 1,137,535

Liabilities & Shareholders' Equity

Total Current Liabilities10,881,594
Long-term Liabilities1,275,031
Total Stockholder Equity7,481,356
Total Current Liabilities
Short Long Term Debt 3,311,028
Accounts payable 4,397,147
Other Current Liabilities 2,455,000
Total Current Liabilities  (as reported)10,881,594
Total Current Liabilities  (calculated)10,163,175
+/- 718,419
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt742,883
Long-term Liabilities Other 28,910
Long-term Liabilities  (as reported)1,275,031
Long-term Liabilities  (calculated)771,793
+/- 503,238
Total Stockholder Equity
Retained Earnings 4,228,145
Total Stockholder Equity (as reported)7,481,356
Total Stockholder Equity (calculated)4,228,145
+/- 3,253,211
Other
Capital Stock1,991,763
Common Stock Shares Outstanding 1,991,763
Net Debt 1,803,341
Net Invested Capital 10,792,384
Net Working Capital 1,199,716



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-06-302002-06-302001-06-30
> Total Assets 
8,079,253
9,254,970
5,204,220
5,854,554
6,058,688
6,356,575
8,005,366
7,040,295
7,134,050
6,438,494
6,042,144
6,152,030
7,076,619
6,343,045
7,100,368
7,027,313
8,514,104
8,277,513
7,919,484
7,605,473
7,090,668
6,654,595
8,073,648
9,381,141
7,426,812
8,059,342
10,272,340
9,646,236
15,525,525
11,171,914
13,434,438
13,823,483
12,960,506
7,357,231
10,939,123
11,931,945
13,203,090
12,369,875
12,530,809
18,893,985
10,158,776
8,258,738
9,890,915
11,785,829
15,320,059
10,522,444
10,933,031
18,565,267
14,872,260
9,649,304
20,629,357
16,031,913
14,845,732
14,130,726
16,684,258
15,666,145
17,105,293
17,025,071
20,500,747
16,498,984
17,681,428
15,519,477
18,817,624
20,308,541
16,497,811
12,438,539
16,793,493
15,190,669
12,023,316
25,272,423
26,587,711
26,663,160
28,578,628
27,696,794
20,354,670
18,746,552
16,492,074
17,832,491
17,477,120
17,377,703
19,642,864
19,642,86417,377,70317,477,12017,832,49116,492,07418,746,55220,354,67027,696,79428,578,62826,663,16026,587,71125,272,42312,023,31615,190,66916,793,49312,438,53916,497,81120,308,54118,817,62415,519,47717,681,42816,498,98420,500,74717,025,07117,105,29315,666,14516,684,25814,130,72614,845,73216,031,91320,629,3579,649,30414,872,26018,565,26710,933,03110,522,44415,320,05911,785,8299,890,9158,258,73810,158,77618,893,98512,530,80912,369,87513,203,09011,931,94510,939,1237,357,23112,960,50613,823,48313,434,43811,171,91415,525,5259,646,23610,272,3408,059,3427,426,8129,381,1418,073,6486,654,5957,090,6687,605,4737,919,4848,277,5138,514,1047,027,3137,100,3686,343,0457,076,6196,152,0306,042,1446,438,4947,134,0507,040,2958,005,3666,356,5756,058,6885,854,5545,204,2209,254,9708,079,253
   > 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
13,533,370
15,654,426
14,748,060
16,098,258
16,045,483
19,365,476
15,514,474
16,670,301
14,599,180
11,284,783
10,677,963
8,542,959
11,531,129
15,380,158
14,121,744
10,800,683
24,240,351
25,317,924
25,398,641
27,488,914
26,779,247
19,294,534
17,873,901
15,463,410
10,264,750
10,088,967
11,762,299
12,081,310
12,081,31011,762,29910,088,96710,264,75015,463,41017,873,90119,294,53426,779,24727,488,91425,398,64125,317,92424,240,35110,800,68314,121,74415,380,15811,531,1298,542,95910,677,96311,284,78314,599,18016,670,30115,514,47419,365,47616,045,48316,098,25814,748,06015,654,42613,533,37000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
1,060,860
544,942
732,914
2,487,498
1,064,806
774,681
1,294,779
287,768
385,065
740,614
1,260,148
807,885
365,333
427,198
1,254,689
636,247
352,648
1,265,773
339,954
978,717
1,294,599
1,916,613
1,116,754
2,152,443
435,681
208,915
606,158
583,275
246,027
276,227
408,616
348,322
874,075
1,121,559
226,923
271,905
213,846
199,316
395,730
378,664
328,311
985,216
371,666
344,952
311,397
393,172
491,858
361,482
269,771
446,998
240,409
260,303
316,583
392,297
261,327
347,508
405,209
322,235
316,812
428,118
361,353
347,150
404,551
383,708
397,472
335,551
4,008,384
600,985
1,036,539
613,329
1,651,142
2,145,940
941,464
2,309,346
1,359,517
865,334
3,042,951
537,358
3,485,985
1,390,874
1,507,687
1,507,6871,390,8743,485,985537,3583,042,951865,3341,359,5172,309,346941,4642,145,9401,651,142613,3291,036,539600,9854,008,384335,551397,472383,708404,551347,150361,353428,118316,812322,235405,209347,508261,327392,297316,583260,303240,409446,998269,771361,482491,858393,172311,397344,952371,666985,216328,311378,664395,730199,316213,846271,905226,9231,121,559874,075348,322408,616276,227246,027583,275606,158208,915435,6812,152,4431,116,7541,916,6131,294,599978,717339,9541,265,773352,648636,2471,254,689427,198365,333807,8851,260,148740,614385,065287,7681,294,779774,6811,064,8062,487,498732,914544,9421,060,860
       Short-term Investments 
420,489
543,612
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
359,923
0
508,610
7,988
2,538,000
8,000
781,000
700,000
600,000
0
898,000
500,000
600,000
2,140,160
681,328
425,435
1,267,863
499,354
827,016
1,357,735
1,558,076
131,543
657,495
818,055
877,245
149,986
1,260,788
787,254
903,375
472,177
880,000
709,407
496,150
468,211
2,258,174
2,377,062
2,369,263
1,298,000
2,859,370
30,876
0
30,185
1,022,948
2,699,186
1,022,948
22,948
22,948
22,980
22,980
722,980
1,022,980
436,000
1,482,980
22,980
22,980
22,980
22,980
22,98022,98022,98022,9801,482,980436,0001,022,980722,98022,98022,98022,94822,9481,022,9482,699,1861,022,94830,185030,8762,859,3701,298,0002,369,2632,377,0622,258,174468,211496,150709,407880,000472,177903,375787,2541,260,788149,986877,245818,055657,495131,5431,558,0761,357,735827,016499,3541,267,863425,435681,3282,140,160600,000500,000898,0000600,000700,000781,0008,0002,538,0007,988508,6100359,9230000000000000000000000543,612420,489
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,316,595
8,536,763
7,670,916
8,722,095
7,155,728
8,479,176
6,948,624
7,584,413
7,779,516
8,891,212
8,814,421
8,145,487
5,666,328
5,339,733
5,468,840
4,835,269
15,737,683
15,051,735
16,893,393
17,909,775
17,227,795
9,280,923
9,585,306
7,682,244
5,880,448
6,987,157
9,207,272
8,419,669
8,419,6699,207,2726,987,1575,880,4487,682,2449,585,3069,280,92317,227,79517,909,77516,893,39315,051,73515,737,6834,835,2695,468,8405,339,7335,666,3288,145,4878,814,4218,891,2127,779,5167,584,4136,948,6248,479,1767,155,7288,722,0957,670,9168,536,7637,316,59500000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
225,903
779
72,551
755
58,180
11,452
68,965
733
57,841
721
73,489
694
50,009
741
68,154
717
69,821
710
102,330
769
63,870
754
83,346
860
0
0
0
0
000086083,34675463,870769102,33071069,82171768,15474150,00969473,48972157,84173368,96511,45258,18075572,551779225,90300000000000000000000000000000000000000000000000000000
   > 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
7,532,841
9,630,579
7,954,852
6,406,475
6,422,428
6,421,005
5,128,627
8,318,588
9,757,932
8,009,740
8,740,667
8,792,847
8,958,481
6,109,447
6,716,308
7,567,741
7,388,153
5,615,404
7,561,554
7,561,5545,615,4047,388,1537,567,7416,716,3086,109,4478,958,4818,792,8478,740,6678,009,7409,757,9328,318,5885,128,6276,421,0056,422,4286,406,4757,954,8529,630,5797,532,84100000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
194,630
167,463
62,987
134,955
139,578
129,493
126,957
127,479
122,457
155,099
111,507
113,148
106,584
105,220
100,258
91,403
83,751
86,807
82,343
77,560
86,392
224,516
220,012
206,986
190,440
178,300
165,434
155,541
148,721
143,791
135,703
131,285
123,611
124,206
124,252
118,070
107,989
107,636
99,279
105,069
94,944
103,263
102,585
99,017
104,220
103,880
109,404
107,764
105,793
112,550
107,137
101,139
103,869
107,465
102,934
107,031
101,792
107,717
98,741
91,379
83,995
79,455
73,713
70,163
76,270
76,962
405,249
387,013
365,416
344,877
323,030
294,274
283,816
275,397
246,913
230,722
205,828
0
0
0
0
0000205,828230,722246,913275,397283,816294,274323,030344,877365,416387,013405,24976,96276,27070,16373,71379,45583,99591,37998,741107,717101,792107,031102,934107,465103,869101,139107,137112,550105,793107,764109,404103,880104,22099,017102,585103,26394,944105,06999,279107,636107,989118,070124,252124,206123,611131,285135,703143,791148,721155,541165,434178,300190,440206,986220,012224,51686,39277,56082,34386,80783,75191,403100,258105,220106,584113,148111,507155,099122,457127,479126,957129,493139,578134,95562,987167,463194,630
       Goodwill 
0
66,431
0
0
0
48,378
0
0
0
41,156
0
0
0
33,935
0
30,324
28,519
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,714
26,713
26,714
26,713
26,714
26,713
26,714
26,713
26,71326,71426,71326,71426,71326,71426,71326,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71426,71428,51930,324033,93500041,15600048,37800066,4310
       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
238,928
527,155
537,243
522,068
595,844
552,961
601,581
523,428
549,039
6,870,621
9,139,645
7,360,014
5,893,570
5,226,385
5,595,124
4,283,723
7,565,753
8,821,992
7,280,774
7,891,732
7,510,300
6,286,822
5,525,518
5,801,456
5,445,509
5,650,324
4,648,697
5,919,166
5,919,1664,648,6975,650,3245,445,5095,801,4565,525,5186,286,8227,510,3007,891,7327,280,7748,821,9927,565,7534,283,7235,595,1245,226,3855,893,5707,360,0149,139,6456,870,621549,039523,428601,581552,961595,844522,068537,243527,155238,92800000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
66,431
0
79,226
74,256
68,963
64,012
59,257
54,690
52,202
53,124
48,921
46,442
45,141
44,778
49,901
54,303
54,273
52,668
50,834
51,019
50,022
51,826
50,939
53,226
52,505
52,645
50,793
52,217
51,840
49,933
61,173
66,429
72,633
75,808
82,567
84,896
85,632
82,485
81,878
79,820
86,307
88,550
92,030
91,604
96,098
96,337
97,098
96,709
94,830
94,181
94,233
93,936
93,649
91,401
92,221
94,072
100,123
99,694
69,254
67,960
70,687
73,143
70,013
67,568
72,851
71,310
68,122
62,853
60,111
56,717
55,462
56,132
55,560
54,351
53,204
51,395
59,312
57,791
56,394
54,350
54,35056,39457,79159,31251,39553,20454,35155,56056,13255,46256,71760,11162,85368,12271,31072,85167,56870,01373,14370,68767,96069,25499,694100,12394,07292,22191,40193,64993,93694,23394,18194,83096,70997,09896,33796,09891,60492,03088,55086,30779,82081,87882,48585,63284,89682,56775,80872,63366,42961,17349,93351,84052,21750,79352,64552,50553,22650,93951,82650,02251,01950,83452,66854,27354,30349,90144,77845,14146,44248,92153,12452,20254,69059,25764,01268,96374,25679,226066,4310
       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
315,518
160,815
251,036
170,284
316,232
183,651
284,573
195,560
456,414
220,528
351,403
876,997
2,239,610
160,403
395,360
1,631,718
1,126,613
370,346
423,790
423,790370,3461,126,6131,631,718395,360160,4032,239,610876,997351,403220,528456,414195,560284,573183,651316,232170,284251,036160,815315,51800000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,306,786
2,240,512
2,251,098
1,717,591
1,846,618
2,095,530
3,779,336
2,781,750
2,861,478
2,207,788
1,672,613
1,753,475
2,631,822
1,994,460
2,702,263
2,708,762
4,090,593
3,785,050
3,373,112
3,251,205
2,746,994
2,198,334
3,665,743
5,083,266
3,031,236
3,542,990
5,745,432
5,125,595
10,753,119
6,167,037
8,350,224
9,292,883
8,241,440
2,520,792
5,995,404
7,393,361
8,555,329
7,587,260
7,450,879
14,091,646
5,187,945
3,148,801
4,612,053
7,094,487
10,376,864
5,361,331
5,582,511
13,818,452
10,004,931
4,606,002
15,428,435
11,156,731
9,740,515
8,647,070
10,986,112
10,595,990
11,842,954
11,427,907
14,648,050
11,044,959
11,951,061
9,472,574
12,464,509
14,533,154
10,489,320
6,199,496
11,030,557
9,926,770
6,280,463
19,133,632
19,725,999
19,871,735
21,369,019
20,156,913
12,501,459
11,706,469
9,084,398
10,359,261
9,824,483
10,154,725
12,156,625
12,156,62510,154,7259,824,48310,359,2619,084,39811,706,46912,501,45920,156,91321,369,01919,871,73519,725,99919,133,6326,280,4639,926,77011,030,5576,199,49610,489,32014,533,15412,464,5099,472,57411,951,06111,044,95914,648,05011,427,90711,842,95410,595,99010,986,1128,647,0709,740,51511,156,73115,428,4354,606,00210,004,93113,818,4525,582,5115,361,33110,376,8647,094,4874,612,0533,148,8015,187,94514,091,6467,450,8797,587,2608,555,3297,393,3615,995,4042,520,7928,241,4409,292,8838,350,2246,167,03710,753,1195,125,5955,745,4323,542,9903,031,2365,083,2663,665,7432,198,3342,746,9943,251,2053,373,1123,785,0504,090,5932,708,7622,702,2631,994,4602,631,8221,753,4751,672,6132,207,7882,861,4782,781,7503,779,3362,095,5301,846,6181,717,5912,251,0982,240,5122,306,786
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,491,822
10,819,685
10,421,864
11,672,499
11,253,353
14,470,201
10,860,309
10,009,217
8,697,034
11,484,265
13,267,249
9,361,838
5,945,724
10,570,996
9,493,074
5,860,409
18,692,987
19,190,833
19,450,769
20,888,344
19,778,323
12,037,864
11,245,606
8,650,868
9,729,555
9,177,223
9,572,484
10,881,594
10,881,5949,572,4849,177,2239,729,5558,650,86811,245,60612,037,86419,778,32320,888,34419,450,76919,190,83318,692,9875,860,4099,493,07410,570,9965,945,7249,361,83813,267,24911,484,2658,697,03410,009,21710,860,30914,470,20111,253,35311,672,49910,421,86410,819,6858,491,82200000000000000000000000000000000000000000000000000000
       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
3,977,328
4,011,630
5,075,052
5,780,949
7,017,434
9,744,898
6,489,118
0
1,200,000
2,292,429
4,550,095
2,361,782
1,364,008
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001,364,0082,361,7824,550,0952,292,4291,200,00006,489,1189,744,8987,017,4345,780,9495,075,0524,011,6303,977,32800000000000000000000000000000000000000000000000000000
       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
3,977,328
4,011,630
5,075,052
5,780,949
7,017,434
9,744,898
6,489,118
0
1,200,000
2,292,429
4,550,095
2,361,782
1,364,008
1,919,657
550,000
676,837
4,462,703
5,901,882
5,628,845
6,228,296
4,358,595
3,128,500
3,005,299
3,595,834
2,491,338
3,397,581
2,773,513
3,311,028
3,311,0282,773,5133,397,5812,491,3383,595,8343,005,2993,128,5004,358,5956,228,2965,628,8455,901,8824,462,703676,837550,0001,919,6571,364,0082,361,7824,550,0952,292,4291,200,00006,489,1189,744,8987,017,4345,780,9495,075,0524,011,6303,977,32800000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
2,126,060
1,535,676
1,490,826
1,472,480
2,556,620
2,182,611
1,812,278
2,047,705
1,205,056
1,305,562
1,470,966
1,092,791
1,344,099
1,464,295
2,320,566
1,704,068
834,144
1,359,325
1,131,847
788,058
2,105,567
3,422,164
2,111,369
1,269,937
3,195,150
2,331,835
3,365,941
2,356,957
4,011,259
4,730,135
5,653,511
1,208,650
3,057,786
5,215,218
4,924,287
2,474,700
3,461,185
12,819,083
3,491,915
2,283,990
3,049,105
3,267,515
5,175,892
3,236,019
3,060,277
8,389,911
7,061,296
3,506,362
12,200,941
8,450,884
5,460,992
3,918,283
6,397,358
4,972,155
5,509,461
3,697,503
4,153,078
3,859,529
3,820,841
4,342,768
5,471,715
6,694,454
4,581,457
3,745,305
2,960,109
4,739,153
2,757,919
12,903,681
11,656,766
12,475,070
13,456,015
12,581,211
4,950,890
5,875,990
2,784,376
4,181,937
4,364,175
4,872,246
4,397,147
4,397,1474,872,2464,364,1754,181,9372,784,3765,875,9904,950,89012,581,21113,456,01512,475,07011,656,76612,903,6812,757,9194,739,1532,960,1093,745,3054,581,4576,694,4545,471,7154,342,7683,820,8413,859,5294,153,0783,697,5035,509,4614,972,1556,397,3583,918,2835,460,9928,450,88412,200,9413,506,3627,061,2968,389,9113,060,2773,236,0195,175,8923,267,5153,049,1052,283,9903,491,91512,819,0833,461,1852,474,7004,924,2875,215,2183,057,7861,208,6505,653,5114,730,1354,011,2592,356,9573,365,9412,331,8353,195,1501,269,9372,111,3693,422,1642,105,567788,0581,131,8471,359,325834,1441,704,0682,320,5661,464,2951,344,0991,092,7911,470,9661,305,5621,205,0562,047,7051,812,2782,182,6112,556,6201,472,4801,490,8261,535,6762,126,06000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107,886
155,216
97,789
43,588
95,516
190,869
123,109
66,235
97,882
3,225,000
1,495,000
1,965,000
42,432
94,228
8,776
63,616
138,181
333,672
289,778
53,047
89,430
187,732
138,393
55,213
2,265,000
580,000
1,335,000
2,455,000
2,455,0001,335,000580,0002,265,00055,213138,393187,73289,43053,047289,778333,672138,18163,6168,77694,22842,4321,965,0001,495,0003,225,00097,88266,235123,109190,86995,51643,58897,789155,216107,88600000000000000000000000000000000000000000000000000000
   > 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
980,244
1,265,906
1,127,482
485,816
2,211,541
1,198,782
844,890
1,174,787
1,245,912
880,538
947,948
379,735
804,239
904,960
578,467
629,706
647,260
582,241
1,275,031
1,275,031582,241647,260629,706578,467904,960804,239379,735947,948880,5381,245,9121,174,787844,8901,198,7822,211,541485,8161,127,4821,265,906980,24400000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-3,977,328
-4,011,630
-5,075,052
-5,780,949
-7,017,434
-9,744,898
-6,489,118
0
-1,200,000
-2,292,429
-4,550,095
-2,361,782
-1,364,008
337,138
308,835
285,284
267,291
253,577
229,678
215,511
193,000
166,811
150,000
126,018
176,901
151,509
127,036
742,883
742,883127,036151,509176,901126,018150,000166,811193,000215,511229,678253,577267,291285,284308,835337,138-1,364,008-2,361,782-4,550,095-2,292,429-1,200,0000-6,489,118-9,744,898-7,017,434-5,780,949-5,075,052-4,011,630-3,977,32800000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
41,878
40,922
33,026
41,100
37,223
36,503
39,373
51,457
67,987
70,853
32,076
24,356
32,670
31,942
28,033
37,334
29,127
29,875
28,910
28,91029,87529,12737,33428,03331,94232,67024,35632,07670,85367,98751,45739,37336,50337,22341,10033,02640,92241,87800000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
5,724,303
7,014,458
2,947,287
4,128,772
4,204,716
4,254,486
4,218,783
4,250,689
4,263,782
4,222,647
4,361,884
4,390,370
4,437,339
4,340,663
4,390,864
4,311,000
4,416,325
4,484,971
4,539,843
4,347,447
4,338,085
4,450,494
4,402,651
4,292,403
4,390,365
4,511,016
4,522,572
4,516,082
4,768,430
5,000,944
5,081,033
4,527,596
4,716,200
4,833,491
4,941,457
4,536,196
4,645,439
4,780,700
5,078,182
4,800,421
4,968,751
5,107,712
5,276,480
4,689,216
4,940,825
5,158,515
5,348,107
4,744,196
4,864,880
5,040,593
5,197,913
4,872,614
5,102,279
5,480,529
5,695,268
5,067,090
5,259,058
5,593,603
5,850,190
5,451,298
5,727,374
6,043,644
6,349,640
5,772,144
6,004,943
6,235,164
5,759,366
5,260,065
5,738,631
6,134,106
6,857,552
6,786,549
7,203,759
7,533,471
7,849,595
7,036,053
7,403,238
7,468,374
7,648,656
7,218,545
7,481,356
7,481,3567,218,5457,648,6567,468,3747,403,2387,036,0537,849,5957,533,4717,203,7596,786,5496,857,5526,134,1065,738,6315,260,0655,759,3666,235,1646,004,9435,772,1446,349,6406,043,6445,727,3745,451,2985,850,1905,593,6035,259,0585,067,0905,695,2685,480,5295,102,2794,872,6145,197,9135,040,5934,864,8804,744,1965,348,1075,158,5154,940,8254,689,2165,276,4805,107,7124,968,7514,800,4215,078,1824,780,7004,645,4394,536,1964,941,4574,833,4914,716,2004,527,5965,081,0335,000,9444,768,4304,516,0824,522,5724,511,0164,390,3654,292,4034,402,6514,450,4944,338,0854,347,4474,539,8434,484,9714,416,3254,311,0004,390,8644,340,6634,437,3394,390,3704,361,8844,222,6474,263,7824,250,6894,218,7834,254,4864,204,7164,128,7722,947,2877,014,4585,724,303
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,433,665
2,659,267
2,029,035
2,227,378
2,564,679
2,822,281
2,412,918
2,695,375
3,010,715
3,119,306
2,551,177
2,783,120
3,215,387
2,733,747
2,246,639
2,720,343
3,127,304
3,841,028
3,765,061
4,168,351
4,502,448
4,819,478
3,991,763
4,340,320
4,229,625
4,413,121
3,972,459
4,228,145
4,228,1453,972,4594,413,1214,229,6254,340,3203,991,7634,819,4784,502,4484,168,3513,765,0613,841,0283,127,3042,720,3432,246,6392,733,7473,215,3872,783,1202,551,1773,119,3063,010,7152,695,3752,412,9182,822,2812,564,6792,227,3782,029,0352,659,2672,433,66500000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.