0 XP   0   0   0

Krungthai Card Public Company Limited










Financial Health of Krungthai Card Public Company Limited




Comparing to competitors in the Credit Services industry




  Industry Rankings  


Krungthai Card Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Krungthai Card Public Company Limited?

I guess you are interested in Krungthai Card 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 Krungthai Card Public Company Limited

Let's start. I'm going to help you getting a better view of Krungthai Card 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 Krungthai Card 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 Krungthai Card 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 Krungthai Card Public Company Limited. The closing price on 2022-12-08 was ฿59.50 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.
Krungthai Card Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of Krungthai Card Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Krungthai Card Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Krungthai Card Public Company Limited to the Credit Services 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 Krungthai Card Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM28.1%-28.1%
TTM28.1%YOY35.6%-7.5%
TTM28.1%5Y31.4%-3.3%
5Y31.4%10Y23.0%+8.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.8%-18.8%
TTM28.1%16.0%+12.1%
YOY35.6%14.7%+20.9%
5Y31.4%14.4%+17.0%
10Y23.0%15.1%+7.9%
1.1.2. Return on Assets

Shows how efficient Krungthai Card Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Krungthai Card Public Company Limited to the Credit Services industry mean.
  • 2.0% Return on Assets means that Krungthai Card Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.9%+0.1%
TTM1.9%YOY1.7%+0.1%
TTM1.9%5Y1.7%+0.1%
5Y1.7%10Y1.3%+0.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%0.7%+1.3%
TTM1.9%0.7%+1.2%
YOY1.7%0.6%+1.1%
5Y1.7%0.6%+1.1%
10Y1.3%0.6%+0.7%
1.1.3. Return on Equity

Shows how efficient Krungthai Card Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Krungthai Card Public Company Limited to the Credit Services industry mean.
  • 6.4% Return on Equity means Krungthai Card Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.4%TTM6.0%+0.4%
TTM6.0%YOY6.1%-0.2%
TTM6.0%5Y7.0%-1.0%
5Y7.0%10Y6.6%+0.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%2.8%+3.6%
TTM6.0%2.5%+3.5%
YOY6.1%2.2%+3.9%
5Y7.0%2.4%+4.6%
10Y6.6%2.5%+4.1%

1.2. Operating Efficiency of Krungthai Card Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Krungthai Card Public Company Limited is operating .

  • Measures how much profit Krungthai Card 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 Krungthai Card Public Company Limited to the Credit Services 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 Krungthai Card Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.4%-24.4%
TTM-22.9%-22.9%
YOY-16.6%-16.6%
5Y-16.5%-16.5%
10Y-17.7%-17.7%
1.2.2. Operating Ratio

Measures how efficient Krungthai Card Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services 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 Krungthai Card Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.209-0.209
5Y0.20910Y0.137+0.072
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.811-0.811
TTM-0.713-0.713
YOY-0.680-0.680
5Y0.2090.683-0.474
10Y0.1370.627-0.490

1.3. Liquidity of Krungthai Card Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Krungthai Card Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 4.08 means the company has ฿4.08 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Krungthai Card Public Company Limited:

  • The MRQ is 4.079. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.686. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.079TTM3.686+0.393
TTM3.686YOY3.496+0.190
TTM3.6865Y3.626+0.060
5Y3.62610Y2.027+1.599
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0792.555+1.524
TTM3.6863.371+0.315
YOY3.4963.551-0.055
5Y3.6263.799-0.173
10Y2.0273.254-1.227
1.3.2. Quick Ratio

Measures if Krungthai Card 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 Krungthai Card Public Company Limited to the Credit Services industry mean.
  • A Quick Ratio of 4.01 means the company can pay off ฿4.01 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Krungthai Card Public Company Limited:

  • The MRQ is 4.006. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.607. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.006TTM3.607+0.399
TTM3.607YOY3.433+0.175
TTM3.6075Y3.531+0.076
5Y3.53110Y1.976+1.556
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0061.986+2.020
TTM3.6072.560+1.047
YOY3.4332.368+1.065
5Y3.5313.122+0.409
10Y1.9762.528-0.552

1.4. Solvency of Krungthai Card Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Krungthai Card Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Krungthai Card Public Company Limited to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.69 means that Krungthai Card Public Company Limited assets are financed with 69.0% credit (debt) and the remaining percentage (100% - 69.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.690. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.686. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.690TTM0.686+0.004
TTM0.686YOY0.712-0.027
TTM0.6865Y0.746-0.060
5Y0.74610Y0.802-0.056
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6900.735-0.045
TTM0.6860.723-0.037
YOY0.7120.720-0.008
5Y0.7460.697+0.049
10Y0.8020.675+0.127
1.4.2. Debt to Equity Ratio

Measures if Krungthai Card Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Krungthai Card Public Company Limited to the Credit Services industry mean.
  • A Debt to Equity ratio of 224.7% means that company has ฿2.25 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.247. The company is just not able to pay all its debts with equity.
  • The TTM is 2.206. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.247TTM2.206+0.041
TTM2.206YOY2.513-0.306
TTM2.2065Y3.087-0.881
5Y3.08710Y4.652-1.565
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2472.356-0.109
TTM2.2062.437-0.231
YOY2.5132.399+0.114
5Y3.0872.408+0.679
10Y4.6522.311+2.341

2. Market Valuation of Krungthai Card 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 Krungthai Card Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Krungthai Card Public Company Limited to the Credit Services industry mean.
  • A PE ratio of 83.64 means the investor is paying ฿83.64 for every ฿1 in earnings.

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

  • The EOD is 86.550. Neutral. Compare to industry.
  • The MRQ is 83.641. Neutral. Compare to industry.
  • The TTM is 93.602. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD86.550MRQ83.641+2.909
MRQ83.641TTM93.602-9.961
TTM93.602YOY112.695-19.093
TTM93.6025Y81.459+12.143
5Y81.45910Y60.657+20.802
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD86.55023.733+62.817
MRQ83.64123.899+59.742
TTM93.60229.947+63.655
YOY112.69531.236+81.459
5Y81.45936.138+45.321
10Y60.65732.043+28.614
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Krungthai Card 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 Krungthai Card Public Company Limited:

  • The MRQ is -1,222.836. Very Bad. -2
  • The TTM is -529.296. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,222.836TTM-529.296-693.540
TTM-529.296YOY1,383.480-1,912.777
TTM-529.2965Y353.927-883.223
5Y353.92710Y1,716.341-1,362.414
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,222.8360.077-1,222.913
TTM-529.2960.015-529.311
YOY1,383.4800.152+1,383.328
5Y353.9270.199+353.728
10Y1,716.3410.190+1,716.151

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

Measures if the stock price of Krungthai Card Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 5.27 means the investor is paying ฿5.27 for each ฿1 in book value.

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

  • The EOD is 5.450. Seems overpriced? -1
  • The MRQ is 5.266. Seems overpriced? -1
  • The TTM is 5.407. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD5.450MRQ5.266+0.183
MRQ5.266TTM5.407-0.141
TTM5.407YOY6.876-1.469
TTM5.4075Y5.511-0.104
5Y5.51110Y3.995+1.516
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.4500.966+4.484
MRQ5.2660.905+4.361
TTM5.4071.167+4.240
YOY6.8761.042+5.834
5Y5.5111.252+4.259
10Y3.9951.114+2.881
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Krungthai Card 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---0.217-100%0.430-100%0.320-100%0.225-100%
Book Value Growth--0.9710.9720%0.9730%0.9730%0.9720%
Book Value Per Share--10.91810.881+0%9.488+15%8.107+35%5.604+95%
Book Value Per Share Growth---0.020-100%0.046-100%0.042-100%0.042-100%
Current Ratio--4.0793.686+11%3.496+17%3.626+13%2.027+101%
Debt To Asset Ratio--0.6900.686+1%0.712-3%0.746-8%0.802-14%
Debt To Equity Ratio--2.2472.206+2%2.513-11%3.087-27%4.652-52%
Dividend Per Share---0.500-100%0.440-100%0.493-100%0.266-100%
Eps--0.6870.646+6%0.577+19%0.547+26%0.372+85%
Eps Growth---0.0680.060-214%0.005-1542%0.022-416%0.041-265%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.281-100%0.356-100%0.314-100%0.230-100%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%0.209-100%0.137-100%
Pb Ratio5.450+3%5.2665.407-3%6.876-23%5.511-4%3.995+32%
Pe Ratio86.550+3%83.64193.602-11%112.695-26%81.459+3%60.657+38%
Peg Ratio---1222.836-529.296-57%1383.480-188%353.927-446%1716.341-171%
Price Per Share59.500+3%57.50058.813-2%65.063-12%44.963+28%26.526+117%
Profit Growth--96.93497.3020%97.1440%97.1920%97.2490%
Quick Ratio--4.0063.607+11%3.433+17%3.531+13%1.976+103%
Return On Assets--0.0200.019+5%0.017+12%0.017+13%0.013+49%
Return On Equity--0.0640.060+6%0.061+3%0.070-9%0.066-4%
Total Gains Per Share---0.717-100%0.870-100%0.813-100%0.491-100%
Usd Book Value--807940875.000805147851.966+0%702062486.836+15%599899269.465+35%414787693.731+95%
Usd Book Value Change Per Share---0.006-100%0.012-100%0.009-100%0.006-100%
Usd Book Value Per Share--0.3130.312+0%0.272+15%0.233+35%0.161+95%
Usd Dividend Per Share---0.014-100%0.013-100%0.014-100%0.008-100%
Usd Eps--0.0200.019+6%0.017+19%0.016+26%0.011+85%
Usd Price Per Share1.708+3%1.6501.688-2%1.867-12%1.290+28%0.761+117%
Usd Profit--50871237.90047796449.473+6%42707065.063+19%40506441.479+26%27544738.721+85%
Usd Revenue---93510208.906-100%120127600.903-100%115353075.206-100%106658104.793-100%
Usd Total Gains Per Share---0.021-100%0.025-100%0.023-100%0.014-100%
 EOD+1 -3MRQTTM+14 -15YOY+16 -135Y+15 -1510Y+14 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1586.550
Price to Book Ratio (EOD)Between0-15.450
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.006
Current Ratio (MRQ)Greater than14.079
Debt to Asset Ratio (MRQ)Less than10.690
Debt to Equity Ratio (MRQ)Less than12.247
Return on Equity (MRQ)Greater than0.150.064
Return on Assets (MRQ)Greater than0.050.020
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose58.750
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 Assets90,367,457
Long-term Assets90,367,457
Total Current Assets
Net Receivables 88,749,152
Total Current Assets  (as reported)90,367,457
Total Current Assets  (calculated)88,749,152
+/- 1,618,305
Long-term Assets
Property Plant Equipment 715,405
Long-term Assets  (as reported)0
Long-term Assets  (calculated)715,405
+/- 715,405

Liabilities & Shareholders' Equity

Total Current Liabilities22,151,792
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 473,495
Other Current Liabilities 4,006,928
Total Current Liabilities  (as reported)22,151,792
Total Current Liabilities  (calculated)4,480,423
+/- 17,671,369
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock2,578,334
Other Stockholders Equity 423,694
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)3,002,028
+/- 3,002,028
Other
Net Tangible Assets 29,276,758



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-03-312001-12-31
> Total Assets 
119,586
0
6,241,728
9,238,028
9,923,485
11,104,560
12,195,571
14,297,078
16,238,420
17,892,796
18,985,934
22,739,530
24,928,484
27,170,400
28,297,489
29,601,241
31,281,847
35,225,158
37,214,751
41,674,674
42,136,003
43,960,145
44,911,727
45,918,862
45,611,061
46,942,588
48,926,783
51,898,941
49,243,976
48,874,081
49,024,186
49,838,009
46,664,379
45,945,636
46,728,528
48,541,401
46,981,412
48,172,103
47,988,720
47,442,785
45,742,571
46,073,434
46,042,907
49,137,942
46,881,301
48,438,060
48,232,651
51,904,827
49,077,591
49,933,784
50,852,403
54,494,827
52,548,012
53,827,736
54,772,999
60,178,786
58,158,374
60,270,077
61,146,078
68,297,495
65,449,502
66,166,242
68,131,905
73,635,766
69,964,604
71,919,258
73,319,320
79,647,817
76,173,970
78,356,381
79,028,034
85,409,262
79,623,802
79,285,015
83,687,183
88,403,313
84,088,751
84,909,381
83,290,193
89,471,090
86,163,040
90,845,036
0
090,845,03686,163,04089,471,09083,290,19384,909,38184,088,75188,403,31383,687,18379,285,01579,623,80285,409,26279,028,03478,356,38176,173,97079,647,81773,319,32071,919,25869,964,60473,635,76668,131,90566,166,24265,449,50268,297,49561,146,07860,270,07758,158,37460,178,78654,772,99953,827,73652,548,01254,494,82750,852,40349,933,78449,077,59151,904,82748,232,65148,438,06046,881,30149,137,94246,042,90746,073,43445,742,57147,442,78547,988,72048,172,10346,981,41248,541,40146,728,52845,945,63646,664,37949,838,00949,024,18648,874,08149,243,97651,898,94148,926,78346,942,58845,611,06145,918,86244,911,72743,960,14542,136,00341,674,67437,214,75135,225,15831,281,84729,601,24128,297,48927,170,40024,928,48422,739,53018,985,93417,892,79616,238,42014,297,07812,195,57111,104,5609,923,4859,238,0286,241,7280119,586
   > 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
0
0
0
62,759,308
63,459,340
65,357,521
70,753,088
67,208,694
69,219,322
70,659,672
76,822,367
73,415,217
75,616,289
76,254,089
82,684,314
76,844,888
76,298,629
80,755,702
85,166,585
81,002,001
81,311,826
79,669,214
85,741,363
82,485,284
87,171,665
90,367,457
90,367,45787,171,66582,485,28485,741,36379,669,21481,311,82681,002,00185,166,58580,755,70276,298,62976,844,88882,684,31476,254,08975,616,28973,415,21776,822,36770,659,67269,219,32267,208,69470,753,08865,357,52163,459,34062,759,308000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
1,433
0
118,868
436,694
198,033
125,056
222,914
225,036
202,147
147,302
285,205
465,127
772,082
646,640
234,024
446,803
360,245
331,610
537,975
763,345
471,085
936,953
810,450
1,134,624
1,170,972
490,081
554,134
747,231
397,328
515,446
1,753,568
3,059,239
1,276,033
589,361
691,020
777,816
526,823
766,635
583,615
755,261
565,439
887,539
1,312,777
1,443,869
1,075,896
1,117,775
761,344
1,623,517
787,653
593,026
564,139
735,120
558,982
673,003
601,905
940,554
670,420
768,146
814,205
1,165,130
1,371,646
852,697
1,243,557
1,701,184
1,439,480
1,647,517
2,170,640
2,722,145
2,339,569
2,630,981
1,171,261
1,348,368
1,053,358
1,126,318
3,204,717
1,913,996
1,183,292
1,348,870
1,444,693
2,362,885
1,674,467
1,573,124
0
01,573,1241,674,4672,362,8851,444,6931,348,8701,183,2921,913,9963,204,7171,126,3181,053,3581,348,3681,171,2612,630,9812,339,5692,722,1452,170,6401,647,5171,439,4801,701,1841,243,557852,6971,371,6461,165,130814,205768,146670,420940,554601,905673,003558,982735,120564,139593,026787,6531,623,517761,3441,117,7751,075,8961,443,8691,312,777887,539565,439755,261583,615766,635526,823777,816691,020589,3611,276,0333,059,2391,753,568515,446397,328747,231554,134490,0811,170,9721,134,624810,450936,953471,085763,345537,975331,610360,245446,803234,024646,640772,082465,127285,205147,302202,147225,036222,914125,056198,033436,694118,86801,433
       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
1,000
2,000
2,000
4,000
3,000
3,000
0
0
0
0
0
0
0
0
5,100
5,100
4,100
4,100
0
0
0
0
0
0
0
0
0
0
0
4,034
4,026
4,017
0
0
0
0
0
3,001
3,001
3,000
3,000
0
0
003,0003,0003,0013,001000004,0174,0264,034000000000004,1004,1005,1005,100000000003,0003,0004,0002,0002,0001,0000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
61,387,662
62,606,643
64,113,964
68,909,741
65,769,214
67,571,805
68,489,032
73,902,024
69,850,198
71,682,414
74,158,953
81,143,812
75,791,530
75,172,311
77,550,985
83,011,768
79,818,709
79,962,956
78,221,520
83,108,540
80,810,817
85,598,541
88,749,152
88,749,15285,598,54180,810,81783,108,54078,221,52079,962,95679,818,70983,011,76877,550,98575,172,31175,791,53081,143,81274,158,95371,682,41469,850,19873,902,02468,489,03267,571,80565,769,21468,909,74164,113,96462,606,64361,387,662000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
142,163
0
0
0
198,198
0
0
0
192,134
0
0
0
240,821
0
0
3,001
269,939
0
0
0
000269,9393,00100240,821000192,134000198,198000142,163000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
18,206
0
25,055
108,111
146,072
170,361
190,370
223,731
231,140
269,590
289,881
294,478
295,128
300,696
349,749
416,710
421,136
439,791
451,512
472,917
471,540
447,445
417,201
408,062
376,582
354,165
358,586
405,416
375,052
355,275
365,090
442,815
409,746
376,803
411,893
444,757
562,316
555,715
544,042
556,132
515,033
499,211
369,653
444,515
389,229
355,299
369,027
444,600
409,923
382,390
352,957
370,660
339,663
303,614
324,057
336,505
339,854
373,898
349,065
464,661
430,486
430,023
476,940
516,344
475,391
465,223
476,411
529,239
530,385
513,080
520,444
495,090
650,893
837,058
801,008
938,072
842,417
814,722
801,115
774,422
753,430
792,756
715,405
715,405792,756753,430774,422801,115814,722842,417938,072801,008837,058650,893495,090520,444513,080530,385529,239476,411465,223475,391516,344476,940430,023430,486464,661349,065373,898339,854336,505324,057303,614339,663370,660352,957382,390409,923444,600369,027355,299389,229444,515369,653499,211515,033556,132544,042555,715562,316444,757411,893376,803409,746442,815365,090355,275375,052405,416358,586354,165376,582408,062417,201447,445471,540472,917451,512439,791421,136416,710349,749300,696295,128294,478289,881269,590231,140223,731190,370170,361146,072108,11125,055018,206
       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
10,134
10,120
10,105
12,063
3,853
3,845
3,837
3,829
9,021
9,013
9,005
8,997
8,989
4,981
4,982
77,178
79,896
82,600
86,173
88,459
92,501
93,076
0
093,07692,50188,45986,17382,60079,89677,1784,9824,9818,9898,9979,0059,0139,0213,8293,8373,8453,85312,06310,10510,12010,134000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
6,824
6,719
6,365
11,474
10,098
12,219
14,705
53,288
58,821
57,073
64,748
68,763
66,823
65,025
68,393
91,020
87,811
84,126
84,103
125,210
123,085
185,672
182,322
261,319
256,700
257,301
264,716
275,670
259,283
244,930
253,184
256,751
348,548
331,713
423,709
463,228
450,584
454,467
197,578
273,811
336,215
358,656
359,564
445,137
425,028
419,214
420,301
505,223
473,245
443,274
449,145
506,400
472,300
438,715
415,818
500,196
474,080
453,258
451,615
509,422
462,412
444,248
401,141
505,564
470,626
469,086
475,543
480,738
0
0
0
474,974
0
0
0
448,768
0
0
0
000448,768000474,974000480,738475,543469,086470,626505,564401,141444,248462,412509,422451,615453,258474,080500,196415,818438,715472,300506,400449,145443,274473,245505,223420,301419,214425,028445,137359,564358,656336,215273,811197,578454,467450,584463,228423,709331,713348,548256,751253,184244,930259,283275,670264,716257,301256,700261,319182,322185,672123,085125,21084,10384,12687,81191,02068,39365,02566,82368,76364,74857,07358,82153,28814,70512,21910,09811,4746,3656,7196,8240000
> Total Liabilities 
60,277
0
6,050,601
7,683,418
8,379,699
9,462,534
10,427,118
9,453,244
11,216,798
12,890,496
13,830,202
17,464,516
19,457,285
21,869,867
22,831,049
23,972,249
25,516,380
29,764,813
31,620,466
35,988,945
36,312,909
38,251,382
39,033,552
39,967,333
39,440,207
40,980,090
42,861,686
45,733,728
42,977,478
42,507,192
42,584,257
43,571,436
40,301,365
39,580,275
40,330,067
42,002,256
40,388,160
41,628,091
41,400,250
42,580,920
41,013,843
41,243,069
41,070,173
43,946,815
41,510,373
42,846,526
42,332,769
45,776,341
42,593,984
43,494,720
43,909,289
47,127,027
44,605,918
46,129,940
46,575,974
51,446,068
48,790,641
51,160,358
51,396,747
57,975,807
54,395,268
55,356,690
56,476,295
61,058,609
56,178,524
58,193,811
58,197,662
63,296,206
58,232,939
61,188,831
60,558,297
65,674,218
58,247,792
59,029,014
62,210,396
65,553,039
59,604,891
60,308,620
57,376,657
62,386,689
57,334,212
62,693,786
0
062,693,78657,334,21262,386,68957,376,65760,308,62059,604,89165,553,03962,210,39659,029,01458,247,79265,674,21860,558,29761,188,83158,232,93963,296,20658,197,66258,193,81156,178,52461,058,60956,476,29555,356,69054,395,26857,975,80751,396,74751,160,35848,790,64151,446,06846,575,97446,129,94044,605,91847,127,02743,909,28943,494,72042,593,98445,776,34142,332,76942,846,52641,510,37343,946,81541,070,17341,243,06941,013,84342,580,92041,400,25041,628,09140,388,16042,002,25640,330,06739,580,27540,301,36543,571,43642,584,25742,507,19242,977,47845,733,72842,861,68640,980,09039,440,20739,967,33339,033,55238,251,38236,312,90935,988,94531,620,46629,764,81325,516,38023,972,24922,831,04921,869,86719,457,28517,464,51613,830,20212,890,49611,216,7989,453,24410,427,1189,462,5348,379,6997,683,4186,050,601060,277
   > 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
0
0
0
0
0
0
0
23,059,253
20,012,272
24,543,474
24,653,260
17,925,974
22,441,921
17,827,181
22,837,108
15,262,750
18,213,430
20,257,200
25,181,443
18,994,277
21,125,187
26,147,263
30,116,542
20,124,867
24,811,937
20,666,905
25,933,638
21,054,927
25,326,250
22,151,792
22,151,79225,326,25021,054,92725,933,63820,666,90524,811,93720,124,86730,116,54226,147,26321,125,18718,994,27725,181,44320,257,20018,213,43015,262,75022,837,10817,827,18122,441,92117,925,97424,653,26024,543,47420,012,27223,059,253000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
48,635,058
49,548,329
49,883,157
7,270,000
6,870,000
9,370,000
5,835,000
5,285,000
3,119,735
8,544,323
9,799,271
11,375,486
0
0
0
0
0
0
0
0
0
0
0
0000000000011,375,4869,799,2718,544,3233,119,7355,285,0005,835,0009,370,0006,870,0007,270,00049,883,15749,548,32948,635,058000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
48,635,058
49,548,329
49,883,157
7,270,000
6,870,000
9,370,000
5,835,000
5,285,000
3,119,735
8,544,323
9,799,271
11,375,486
4,719,569
5,240,000
10,428,309
13,959,409
6,680,000
8,710,000
7,190,000
9,129,971
4,079,966
12,347,537
0
012,347,5374,079,9669,129,9717,190,0008,710,0006,680,00013,959,40910,428,3095,240,0004,719,56911,375,4869,799,2718,544,3233,119,7355,285,0005,835,0009,370,0006,870,0007,270,00049,883,15749,548,32948,635,058000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
31,634
0
15,449
32,328
86,109
88,817
87,029
134,181
96,002
106,248
96,461
361,901
186,597
175,368
246,293
506,720
404,633
389,015
467,270
755,366
585,726
653,645
809,262
747,176
368,230
333,160
297,415
692,158
443,923
421,221
359,530
624,846
376,648
349,479
475,503
628,099
365,722
334,319
359,046
644,255
567,864
657,466
854,446
1,080,811
820,953
786,991
520,501
1,382,349
550,243
524,780
534,345
1,039,022
544,823
582,938
633,156
1,349,302
212,804
682,094
607,801
1,366,635
752,018
700,470
1,213,692
1,678,133
1,276,177
1,183,247
1,549,523
2,285,429
1,947,046
1,899,022
1,274,709
1,766,796
575,919
642,661
477,557
1,467,761
440,635
427,013
391,403
753,242
414,144
369,110
473,495
473,495369,110414,144753,242391,403427,013440,6351,467,761477,557642,661575,9191,766,7961,274,7091,899,0221,947,0462,285,4291,549,5231,183,2471,276,1771,678,1331,213,692700,470752,0181,366,635607,801682,094212,8041,349,302633,156582,938544,8231,039,022534,345524,780550,2431,382,349520,501786,991820,9531,080,811854,446657,466567,864644,255359,046334,319365,722628,099475,503349,479376,648624,846359,530421,221443,923692,158297,415333,160368,230747,176809,262653,645585,726755,366467,270389,015404,633506,720246,293175,368186,597361,90196,461106,24896,002134,18187,02988,81786,10932,32815,449031,634
       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
0
0
0
0
0
0
0
3,764,067
3,687,172
3,749,712
4,288,237
4,237,684
4,011,602
3,986,512
5,014,313
4,722,226
4,536,709
3,935,895
4,307,877
4,101,081
4,052,753
3,649,779
4,262,517
4,477,422
4,441,704
4,112,298
4,885,394
4,704,468
4,473,255
4,006,928
4,006,9284,473,2554,704,4684,885,3944,112,2984,441,7044,477,4224,262,5173,649,7794,052,7534,101,0814,307,8773,935,8954,536,7094,722,2265,014,3133,986,5124,011,6024,237,6844,288,2373,749,7123,687,1723,764,067000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
-48,635,058
-49,548,329
-49,883,157
-7,270,000
-6,870,000
-9,370,000
-5,835,000
-5,285,000
-3,119,735
-8,544,323
-9,799,271
-11,375,486
174,766
399,271
408,834
460,287
410,430
378,892
404,929
366,193
369,187
443,155
0
0443,155369,187366,193404,929378,892410,430460,287408,834399,271174,766-11,375,486-9,799,271-8,544,323-3,119,735-5,285,000-5,835,000-9,370,000-6,870,000-7,270,000-49,883,157-49,548,329-48,635,058000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
59,309
59,309
191,127
1,554,610
1,543,786
1,642,026
1,768,453
4,843,834
5,021,622
5,002,300
5,155,732
5,274,285
5,470,285
5,300,107
5,466,440
5,628,992
5,765,467
5,460,345
5,594,285
5,685,729
5,823,094
5,708,763
5,878,175
5,951,530
6,170,854
5,962,498
6,065,097
6,165,213
6,266,498
6,366,889
6,439,929
6,266,574
6,363,014
6,365,361
6,398,461
6,539,145
6,593,252
6,544,012
6,588,470
4,861,865
4,728,728
4,830,365
4,972,734
5,191,127
5,370,928
5,591,534
5,899,882
6,128,486
6,483,607
6,439,064
6,943,114
7,367,800
7,942,094
7,697,796
8,197,025
8,732,719
9,367,733
9,109,719
9,749,331
10,321,688
11,054,234
10,809,552
11,655,610
12,577,157
13,786,080
13,725,447
15,121,658
16,351,611
17,941,031
17,150,069
18,442,264
19,707,706
21,348,846
20,229,074
21,450,150
22,798,953
24,432,759
24,224,545
25,541,490
26,836,357
28,583,629
27,899,210
0
027,899,21028,583,62926,836,35725,541,49024,224,54524,432,75922,798,95321,450,15020,229,07421,348,84619,707,70618,442,26417,150,06917,941,03116,351,61115,121,65813,725,44713,786,08012,577,15711,655,61010,809,55211,054,23410,321,6889,749,3319,109,7199,367,7338,732,7198,197,0257,697,7967,942,0947,367,8006,943,1146,439,0646,483,6076,128,4865,899,8825,591,5345,370,9285,191,1274,972,7344,830,3654,728,7284,861,8656,588,4706,544,0126,593,2526,539,1456,398,4616,365,3616,363,0146,266,5746,439,9296,366,8896,266,4986,165,2136,065,0975,962,4986,170,8545,951,5305,878,1755,708,7635,823,0945,685,7295,594,2855,460,3455,765,4675,628,9925,466,4405,300,1075,470,2855,274,2855,155,7325,002,3005,021,6224,843,8341,768,4531,642,0261,543,7861,554,610191,12759,30959,309
   Common Stock
45,000
0
50,000
1,000,000
1,000,000
1,000,000
1,000,000
2,500,000
2,525,385
2,529,401
2,532,122
2,535,251
2,563,481
2,565,240
2,565,701
2,566,755
2,571,051
2,571,320
2,571,720
2,573,244
2,573,609
2,574,819
2,574,899
2,575,701
2,578,310
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,334
2,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3342,578,3102,575,7012,574,8992,574,8192,573,6092,573,2442,571,7202,571,3202,571,0512,566,7552,565,7012,565,2402,563,4812,535,2512,532,1222,529,4012,525,3852,500,0001,000,0001,000,0001,000,0001,000,00050,000045,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
380,636
380,636
423,694
423,694
423,694
423,694
423,694423,694423,694423,694380,636380,63600000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.