0 XP   0   0   0

Lalin Property Public Company Limited










Financial Health of Lalin Property Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Richest
#262 / 442

Total Sales
#190 / 442

Making Money
#158 / 442

Working Efficiently
#77 / 442

Lalin Property Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Lalin Property Public Company Limited?

I guess you are interested in Lalin Property 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 Lalin Property Public Company Limited

Let's start. I'm going to help you getting a better view of Lalin Property 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 Lalin Property 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 Lalin Property 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 Lalin Property Public Company Limited. The closing price on 2022-11-25 was ฿8.65 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.
Lalin Property 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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very 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 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 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 Lalin Property Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of 20.8% means that ฿0.21 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 20.8%. The company is making a huge profit. +2
  • The TTM is 21.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.8%TTM21.0%-0.2%
TTM21.0%YOY21.3%-0.3%
TTM21.0%5Y20.5%+0.5%
5Y20.5%10Y19.0%+1.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ20.8%5.0%+15.8%
TTM21.0%2.9%+18.1%
YOY21.3%3.9%+17.4%
5Y20.5%5.4%+15.1%
10Y19.0%7.1%+11.9%
1.1.2. Return on Assets

Shows how efficient Lalin Property Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • 2.5% Return on Assets means that Lalin Property Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.6%-0.1%
TTM2.6%YOY2.7%-0.1%
TTM2.6%5Y2.3%+0.3%
5Y2.3%10Y1.9%+0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%0.3%+2.2%
TTM2.6%0.4%+2.2%
YOY2.7%0.4%+2.3%
5Y2.3%0.5%+1.8%
10Y1.9%0.6%+1.3%
1.1.3. Return on Equity

Shows how efficient Lalin Property Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • 3.9% Return on Equity means Lalin Property Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM4.2%-0.2%
TTM4.2%YOY4.5%-0.4%
TTM4.2%5Y3.9%+0.2%
5Y3.9%10Y3.2%+0.8%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%0.9%+3.0%
TTM4.2%1.1%+3.1%
YOY4.5%1.3%+3.2%
5Y3.9%1.4%+2.5%
10Y3.2%1.8%+1.4%

1.2. Operating Efficiency of Lalin Property Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Lalin Property Public Company Limited is operating .

  • Measures how much profit Lalin Property 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 Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 25.9% means the company generated ฿0.26  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Lalin Property Public Company Limited:

  • The MRQ is 25.9%. The company is operating very efficient. +2
  • The TTM is 26.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ25.9%TTM26.1%-0.2%
TTM26.1%YOY26.7%-0.5%
TTM26.1%5Y25.5%+0.6%
5Y25.5%10Y12.8%+12.8%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ25.9%7.3%+18.6%
TTM26.1%3.8%+22.3%
YOY26.7%5.6%+21.1%
5Y25.5%8.4%+17.1%
10Y12.8%7.5%+5.3%
1.2.2. Operating Ratio

Measures how efficient Lalin Property Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.35 means that the operating costs are ฿1.35 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Lalin Property Public Company Limited:

  • The MRQ is 1.351. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.350. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.351TTM1.350+0.001
TTM1.350YOY1.343+0.007
TTM1.3505Y1.354-0.004
5Y1.35410Y0.677+0.677
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3511.321+0.030
TTM1.3501.248+0.102
YOY1.3431.101+0.242
5Y1.3541.024+0.330
10Y0.6770.802-0.125

1.3. Liquidity of Lalin Property Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Lalin Property Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 4.06 means the company has ฿4.06 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Lalin Property Public Company Limited:

  • The MRQ is 4.060. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.857. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.060TTM3.857+0.203
TTM3.857YOY4.050-0.193
TTM3.8575Y3.822+0.035
5Y3.82210Y1.911+1.911
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0601.663+2.397
TTM3.8571.629+2.228
YOY4.0501.591+2.459
5Y3.8221.670+2.152
10Y1.9111.413+0.498
1.3.2. Quick Ratio

Measures if Lalin Property 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 Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ฿0.00 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Lalin Property Public Company Limited:

  • The MRQ is 0.001. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.001. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.001TTM0.0010.000
TTM0.001YOY0.001+0.000
TTM0.0015Y0.001+0.000
5Y0.00110Y0.001+0.001
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0010.239-0.238
TTM0.0010.238-0.237
YOY0.0010.274-0.273
5Y0.0010.260-0.259
10Y0.0010.212-0.211

1.4. Solvency of Lalin Property Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Lalin Property Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Lalin Property Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.37 means that Lalin Property Public Company Limited assets are financed with 36.8% credit (debt) and the remaining percentage (100% - 36.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.368. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.375. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.368TTM0.375-0.007
TTM0.375YOY0.401-0.026
TTM0.3755Y0.418-0.043
5Y0.41810Y0.403+0.015
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3680.627-0.259
TTM0.3750.630-0.255
YOY0.4010.633-0.232
5Y0.4180.606-0.188
10Y0.4030.595-0.192
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 58.2% means that company has ฿0.58 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.582. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.600. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.600-0.018
TTM0.600YOY0.670-0.070
TTM0.6005Y0.722-0.122
5Y0.72210Y0.683+0.039
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5821.787-1.205
TTM0.6001.836-1.236
YOY0.6701.778-1.108
5Y0.7221.663-0.941
10Y0.6831.678-0.995

2. Market Valuation of Lalin Property 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 Lalin Property Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Lalin Property Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of 24.07 means the investor is paying ฿24.07 for every ฿1 in earnings.

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

  • The EOD is 23.663. Very good. +2
  • The MRQ is 24.074. Very good. +2
  • The TTM is 24.932. Very good. +2
Trends
Current periodCompared to+/- 
EOD23.663MRQ24.074-0.410
MRQ24.074TTM24.932-0.859
TTM24.932YOY22.406+2.526
TTM24.9325Y22.804+2.129
5Y22.80410Y29.753-6.949
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD23.66316.427+7.236
MRQ24.07419.908+4.166
TTM24.93223.146+1.786
YOY22.40626.337-3.931
5Y22.80424.755-1.951
10Y29.75320.652+9.101
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Lalin Property 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 Lalin Property Public Company Limited:

  • The MRQ is 773.470. Seems overpriced? -1
  • The TTM is 39.670. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ773.470TTM39.670+733.800
TTM39.670YOY46.254-6.585
TTM39.6705Y-65.950+105.620
5Y-65.95010Y-162.200+96.250
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ773.4700.172+773.298
TTM39.6700.016+39.654
YOY46.2540.018+46.236
5Y-65.9500.018-65.968
10Y-162.2000.022-162.222

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

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

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.95 means the investor is paying ฿0.95 for each ฿1 in book value.

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

  • The EOD is 0.929. Very good. +2
  • The MRQ is 0.945. Very good. +2
  • The TTM is 1.030. Good. +1
Trends
Current periodCompared to+/- 
EOD0.929MRQ0.945-0.016
MRQ0.945TTM1.030-0.085
TTM1.030YOY1.003+0.028
TTM1.0305Y0.870+0.161
5Y0.87010Y0.838+0.032
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.9290.555+0.374
MRQ0.9450.642+0.303
TTM1.0300.710+0.320
YOY1.0030.696+0.307
5Y0.8700.681+0.189
10Y0.8380.541+0.297
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Lalin Property 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--0.0310.216-86%0.216-86%0.182-83%0.127-76%
Book Value Growth--0.9720.9730%0.9730%0.9730%0.9730%
Book Value Per Share--9.3109.008+3%8.154+14%7.395+26%6.150+51%
Book Value Per Share Growth--0.0030.024-86%0.026-88%0.024-87%0.019-83%
Current Ratio--4.0603.857+5%4.050+0%3.822+6%1.911+112%
Debt To Asset Ratio--0.3680.375-2%0.401-8%0.418-12%0.403-9%
Debt To Equity Ratio--0.5820.600-3%0.670-13%0.722-19%0.683-15%
Dividend Per Share--0.3350.172+94%0.137+144%0.132+154%0.066+408%
Dividend Per Share Growth--1.000-1984.198+198524%-5446.970+544809%-11796.978+1179824%-11796.978+1179824%
Eps--0.3660.373-2%0.369-1%0.295+24%0.206+77%
Eps Growth--0.031-0.014+145%-0.048+255%0.007+354%0.008+280%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2080.210-1%0.213-3%0.205+1%0.190+9%
Operating Margin--0.2590.261-1%0.267-3%0.255+1%0.128+103%
Operating Ratio--1.3511.350+0%1.343+1%1.3540%0.677+100%
Pb Ratio0.929-2%0.9451.030-8%1.003-6%0.870+9%0.838+13%
Pe Ratio23.663-2%24.07424.932-3%22.406+7%22.804+6%29.753-19%
Peg Ratio--773.47039.670+1850%46.254+1572%-65.950+109%-162.200+121%
Price Per Share8.650-2%8.8009.275-5%8.238+7%6.527+35%5.237+68%
Price To Total Gains Ratio23.667-2%24.07724.199-1%23.619+2%21.894+10%83.043-71%
Profit Growth--97.28797.161+0%97.063+0%97.219+0%97.223+0%
Quick Ratio--0.0010.001-13%0.001-8%0.001+28%0.001+157%
Return On Assets--0.0250.026-4%0.027-8%0.023+8%0.019+32%
Return On Equity--0.0390.042-5%0.045-13%0.0390%0.032+24%
Revenue Growth--0.9730.972+0%0.9740%0.972+0%0.973+0%
Total Gains Per Share--0.3650.388-6%0.354+3%0.314+16%0.192+90%
Total Gains Per Share Growth--0.0310.012+164%-0.089+388%-0.006+119%-0.183+692%
Usd Book Value--241126004.000233313392.079+3%211176740.433+14%191525632.065+26%159277205.082+51%
Usd Book Value Change Per Share--0.0010.006-86%0.006-86%0.005-83%0.004-76%
Usd Book Value Per Share--0.2610.252+3%0.228+14%0.207+26%0.172+51%
Usd Dividend Per Share--0.0090.005+94%0.004+144%0.004+154%0.002+408%
Usd Eps--0.0100.010-2%0.010-1%0.008+24%0.006+77%
Usd Price Per Share0.242-2%0.2460.260-5%0.231+7%0.183+35%0.147+68%
Usd Profit--9467640.0009666789.882-2%9532119.616-1%7630855.921+24%5341717.201+77%
Usd Revenue--45590160.00046115545.427-1%44717838.235+2%36831857.958+24%26962210.849+69%
Usd Total Gains Per Share--0.0100.011-6%0.010+3%0.009+16%0.005+90%
 EOD+3 -2MRQTTM+16 -19YOY+18 -175Y+26 -910Y+26 -9

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.663
Price to Book Ratio (EOD)Between0-10.929
Net Profit Margin (MRQ)Greater than00.208
Operating Margin (MRQ)Greater than00.259
Quick Ratio (MRQ)Greater than10.001
Current Ratio (MRQ)Greater than14.060
Debt to Asset Ratio (MRQ)Less than10.368
Debt to Equity Ratio (MRQ)Less than10.582
Return on Equity (MRQ)Greater than0.150.039
Return on Assets (MRQ)Greater than0.050.025
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5030.543
Ma 20Greater thanMa 508.850
Ma 50Greater thanMa 1008.888
Ma 100Greater thanMa 2008.918
OpenGreater thanClose8.700
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets13,626,989
Total Liabilities5,015,346
Total Stockholder Equity8,611,643
 As reported
Total Liabilities 5,015,346
Total Stockholder Equity+ 8,611,643
Total Assets = 13,626,989

Assets

Total Assets13,626,989
Total Current Assets10,475,161
Long-term Assets10,475,161
Total Current Assets
Cash And Cash Equivalents 357,555
Net Receivables 3,347
Inventory 10,045,739
Other Current Assets 13,803
Total Current Assets  (as reported)10,475,161
Total Current Assets  (calculated)10,420,444
+/- 54,717
Long-term Assets
Property Plant Equipment 329,050
Long Term Investments 774,560
Other Assets 2,048,218
Long-term Assets  (as reported)3,151,828
Long-term Assets  (calculated)3,151,828
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,579,955
Long-term Liabilities2,435,391
Total Stockholder Equity8,611,643
Total Current Liabilities
Short Long Term Debt 1,000,959
Accounts payable 337,511
Other Current Liabilities 964,785
Total Current Liabilities  (as reported)2,579,955
Total Current Liabilities  (calculated)2,303,255
+/- 276,700
Long-term Liabilities
Long term Debt 2,147,575
Other Liabilities 287,816
Long-term Liabilities  (as reported)2,435,391
Long-term Liabilities  (calculated)2,435,391
+/-0
Total Stockholder Equity
Common Stock924,999
Retained Earnings 7,187,428
Total Stockholder Equity (as reported)8,611,643
Total Stockholder Equity (calculated)8,112,427
+/- 499,216
Other
Capital Stock924,999
Common Stock Shares Outstanding 924,999
Net Debt 2,790,979
Net Invested Capital 11,760,177
Net Tangible Assets 8,611,643
Net Working Capital 7,895,206



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
2,935,541
3,280,104
3,643,592
3,595,072
3,901,847
4,082,206
4,578,289
4,446,418
4,345,610
4,554,870
4,586,242
4,460,243
4,402,816
4,510,016
4,424,693
4,464,215
3,993,773
3,997,313
3,992,011
3,985,600
3,837,185
3,750,150
3,951,305
3,950,229
4,057,676
4,374,367
4,570,453
4,586,742
4,666,727
4,628,740
4,883,277
5,004,256
5,039,886
5,117,701
5,210,726
5,260,497
5,794,578
5,867,847
6,046,202
6,124,611
6,652,510
6,909,704
7,052,980
6,782,274
6,942,207
7,348,259
7,445,276
7,602,879
7,710,248
8,021,317
8,129,300
8,558,410
8,793,040
9,184,831
9,434,929
9,670,626
9,851,993
9,893,918
10,387,264
10,137,779
9,970,783
10,429,518
10,998,404
11,135,043
11,534,531
11,501,882
12,143,659
12,427,392
12,294,916
12,454,360
12,750,848
12,831,531
12,852,827
13,209,183
13,619,546
13,626,989
13,626,98913,619,54613,209,18312,852,82712,831,53112,750,84812,454,36012,294,91612,427,39212,143,65911,501,88211,534,53111,135,04310,998,40410,429,5189,970,78310,137,77910,387,2649,893,9189,851,9939,670,6269,434,9299,184,8318,793,0408,558,4108,129,3008,021,3177,710,2487,602,8797,445,2767,348,2596,942,2076,782,2747,052,9806,909,7046,652,5106,124,6116,046,2025,867,8475,794,5785,260,4975,210,7265,117,7015,039,8865,004,2564,883,2774,628,7404,666,7274,586,7424,570,4534,374,3674,057,6763,950,2293,951,3053,750,1503,837,1853,985,6003,992,0113,997,3133,993,7734,464,2154,424,6934,510,0164,402,8164,460,2434,586,2424,554,8704,345,6104,446,4184,578,2894,082,2063,901,8473,595,0723,643,5923,280,1042,935,541
   > 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
8,484,756
8,612,304
8,936,240
8,833,867
8,485,346
8,705,053
8,741,966
9,704,834
10,289,028
10,174,832
10,678,509
10,716,932
10,580,806
10,067,296
10,220,558
10,721,020
10,267,421
10,224,625
10,289,416
10,475,161
10,475,16110,289,41610,224,62510,267,42110,721,02010,220,55810,067,29610,580,80610,716,93210,678,50910,174,83210,289,0289,704,8348,741,9668,705,0538,485,3468,833,8678,936,2408,612,3048,484,75600000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
9,531
14,540
88,655
8,692
17,868
13,720
121,797
106,462
11,780
154,442
155,561
105,197
155,326
154,495
6,433
2,727
2,589
2,041
2,521
1,955
1,877
1,245
1,909
16,785
8,676
2,071
1,886
1,960
59,919
3,576
2,232
2,163
1,930
31,622
72,016
55,876
57,513
76,142
96,127
74,028
27,250
73,459
63,283
68,647
34,518
22,889
110,436
80,923
33,076
58,529
99,481
74,809
95,801
45,002
85,360
130,053
102,824
49,666
158,406
337,431
72,165
109,852
312,199
313,025
228,467
23,031
142,161
167,398
109,477
40,733
186,613
311,691
88,756
55,845
216,729
357,555
357,555216,72955,84588,756311,691186,61340,733109,477167,398142,16123,031228,467313,025312,199109,85272,165337,431158,40649,666102,824130,05385,36045,00295,80174,80999,48158,52933,07680,923110,43622,88934,51868,64763,28373,45927,25074,02896,12776,14257,51355,87672,01631,6221,9302,1632,2323,57659,9191,9601,8862,0718,67616,7851,9091,2451,8771,9552,5212,0412,5892,7276,433154,495155,326105,197155,561154,44211,780106,462121,79713,72017,8688,69288,65514,5409,531
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
100,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000100,000100,0000000000000000
       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
1,759
1,813
1,822
2,149
2,249
1,500
1,213
46
4
2,834
2,666
3,619
3,501
3,354
4,084
3,452
4,000
4,091
4,585
3,347
3,3474,5854,0914,0003,4524,0843,3543,5013,6192,6662,8344461,2131,5002,2492,1491,8221,8131,75900000000000000000000000000000000000000000000000000000000
       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
23,922
33,710
30,093
33,600
26,770
11,479
14,878
17,551
15,693
8,927
12,634
9,636
9,705
8,358
12,397
9,591
7,415
9,777
11,593
13,803
13,80311,5939,7777,4159,59112,3978,3589,7059,63612,6348,92715,69317,55114,87811,47926,77033,60030,09333,71023,92200000000000000000000000000000000000000000000000000000000
   > 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
2,256,438
1,430,209
1,245,503
1,327,050
1,465,150
1,710,460
1,714,110
2,387,064
2,530,290
2,110,511
2,585,406
2,984,558
3,330,130
3,151,828
3,151,8283,330,1302,984,5582,585,4062,110,5112,530,2902,387,0641,714,1101,710,4601,465,1501,327,0501,245,5031,430,2092,256,43800000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
132,815
134,326
131,716
130,803
129,895
116,694
111,287
111,004
108,020
104,675
118,805
113,159
108,812
104,628
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
401,417
396,760
391,965
386,629
378,244
372,034
366,811
371,285
369,769
364,905
362,643
363,075
356,136
345,695
347,464
348,448
342,858
328,107
325,824
329,050
329,050325,824328,107342,858348,448347,464345,695356,136363,075362,643364,905369,769371,285366,811372,034378,244386,629391,965396,760401,417000000000000000000000000000000000000000000104,628108,812113,159118,805104,675108,020111,004111,287116,694129,895130,803131,716134,326132,815
       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
200,125
31,267
431,357
221,697
122,222
426,748
427,449
1,392
1,410
101,424
120,768
315,803
460,965
1,007,497
1,009,798
700,056
1,024,585
1,224,851
1,126,012
774,560
774,5601,126,0121,224,8511,024,585700,0561,009,7981,007,497460,965315,803120,768101,4241,4101,392427,449426,748122,222221,697431,35731,267200,12500000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251
234
211
188
165
142
119
116
116
51
51
5
5
5
5
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
0
27
0
0
0
0
0
0
0
0
0
0
0
00000000000270027000000000000000055555515111611611914216518821123425100000000000000000000000000000
       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
14,377
47,146
7,336
7,516
9,079
9,082
9,045
9,046
8,963
8,944
9,136
9,253
8,935
9,241
9,2418,9359,2539,1368,9448,9639,0469,0459,0829,0797,5167,33647,14614,37700000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
899,000
715,953
1,244,102
1,020,893
1,179,402
1,210,793
1,557,345
1,488,507
1,329,760
1,362,515
1,418,164
1,187,632
1,150,124
1,176,276
1,063,656
1,176,828
696,031
663,896
631,110
592,093
418,175
303,975
473,872
463,969
514,237
748,486
822,009
840,490
942,411
829,650
1,062,887
1,159,163
1,146,905
1,192,351
1,242,292
1,329,942
1,843,753
1,805,226
1,855,954
1,924,093
2,448,711
2,615,783
2,633,190
2,329,579
2,517,107
2,834,970
2,886,174
3,088,526
3,190,279
3,338,733
3,343,480
3,744,209
3,939,627
4,216,488
4,352,546
4,428,760
4,530,628
4,369,881
4,681,037
4,364,498
4,176,308
4,433,253
4,749,256
4,898,032
5,220,066
4,938,138
5,331,743
5,413,893
5,204,780
4,981,934
4,958,710
5,018,125
4,973,125
4,953,416
5,036,173
5,015,346
5,015,3465,036,1734,953,4164,973,1255,018,1254,958,7104,981,9345,204,7805,413,8935,331,7434,938,1385,220,0664,898,0324,749,2564,433,2534,176,3084,364,4984,681,0374,369,8814,530,6284,428,7604,352,5464,216,4883,939,6273,744,2093,343,4803,338,7333,190,2793,088,5262,886,1742,834,9702,517,1072,329,5792,633,1902,615,7832,448,7111,924,0931,855,9541,805,2261,843,7531,329,9421,242,2921,192,3511,146,9051,159,1631,062,887829,650942,411840,490822,009748,486514,237463,969473,872303,975418,175592,093631,110663,896696,0311,176,8281,063,6561,176,2761,150,1241,187,6321,418,1641,362,5151,329,7601,488,5071,557,3451,210,7931,179,4021,020,8931,244,102715,953899,000
   > 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
2,619,087
2,474,618
2,272,561
2,154,199
2,064,956
1,820,534
2,420,755
2,560,357
3,004,836
2,720,717
3,205,841
3,277,576
2,940,124
2,712,655
2,138,523
2,608,403
2,555,730
2,530,729
3,107,424
2,579,955
2,579,9553,107,4242,530,7292,555,7302,608,4032,138,5232,712,6552,940,1243,277,5763,205,8412,720,7173,004,8362,560,3572,420,7551,820,5342,064,9562,154,1992,272,5612,474,6182,619,08700000000000000000000000000000000000000000000000000000000
       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
1,209,438
959,629
959,815
759,801
799,887
799,803
1,325,007
1,409,268
1,681,378
1,390,284
0
0
0
0
0
0
0
0
0
0
00000000001,390,2841,681,3781,409,2681,325,007799,803799,887759,801959,815959,6291,209,43800000000000000000000000000000000000000000000000000000000
       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
1,209,438
959,629
959,815
759,801
799,887
799,803
1,325,007
1,409,268
1,681,378
1,390,284
1,559,669
1,889,067
1,654,609
1,350,923
678,247
1,076,846
1,100,737
982,041
1,479,830
1,000,959
1,000,9591,479,830982,0411,100,7371,076,846678,2471,350,9231,654,6091,889,0671,559,6691,390,2841,681,3781,409,2681,325,007799,803799,887759,801959,815959,6291,209,43800000000000000000000000000000000000000000000000000000000
       Accounts payable 
263,507
9,374
41,656
32,604
17,142
15,539
45,010
32,848
21,247
24,408
34,112
22,591
17,133
13,705
13,238
12,207
12,424
10,151
17,881
14,131
17,331
12,231
24,697
24,095
29,998
22,213
39,553
44,389
35,622
22,228
50,281
40,444
28,957
21,778
28,065
18,180
32,623
37,954
36,939
32,939
55,547
52,574
59,218
35,217
50,693
64,259
56,566
54,627
54,931
66,971
67,843
43,317
45,525
86,338
80,307
63,711
68,969
101,557
90,349
91,826
108,112
89,351
141,754
176,221
173,871
136,330
181,324
114,987
108,926
73,749
158,277
282,550
237,941
239,744
331,983
337,511
337,511331,983239,744237,941282,550158,27773,749108,926114,987181,324136,330173,871176,221141,75489,351108,11291,82690,349101,55768,96963,71180,30786,33845,52543,31767,84366,97154,93154,62756,56664,25950,69335,21759,21852,57455,54732,93936,93937,95432,62318,18028,06521,77828,95740,44450,28122,22835,62244,38939,55322,21329,99824,09524,69712,23117,33114,13117,88110,15112,42412,20713,23813,70517,13322,59134,11224,40821,24732,84845,01015,53917,14232,60441,6569,374263,507
       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
681,549
760,556
867,732
753,457
659,931
695,019
754,597
751,925
888,507
907,307
1,210,827
986,777
864,688
949,796
1,042,162
1,038,951
920,226
1,004,137
1,056,495
964,785
964,7851,056,4951,004,137920,2261,038,9511,042,162949,796864,688986,7771,210,827907,307888,507751,925754,597695,019659,931753,457867,732760,556681,54900000000000000000000000000000000000000000000000000000000
   > 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
2,328,501
2,337,675
2,215,230
2,217,421
2,125,902
2,136,317
2,264,656
2,269,280
2,820,187
2,409,722
2,417,395
2,422,688
1,928,749
2,435,391
2,435,3911,928,7492,422,6882,417,3952,409,7222,820,1872,269,2802,264,6562,136,3172,125,9022,217,4212,215,2302,337,6752,328,50100000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,036,541
2,564,151
2,399,490
2,574,179
2,722,445
2,871,413
3,020,944
2,957,911
3,015,850
3,192,355
3,168,078
3,272,611
3,252,692
3,333,740
3,361,037
3,287,387
3,297,742
3,333,417
3,360,901
3,393,507
3,419,010
3,446,176
3,477,433
3,486,260
3,543,439
3,625,880
3,748,444
3,746,252
3,724,316
3,799,090
3,820,390
3,845,093
3,892,981
3,925,350
3,968,434
3,930,555
3,950,825
4,062,622
4,190,248
4,200,518
4,203,799
4,293,922
4,419,790
4,452,695
4,425,100
4,513,290
4,559,102
4,514,353
4,519,969
4,682,584
4,785,816
4,814,197
4,853,409
4,968,339
5,082,379
5,241,862
5,321,361
5,524,032
5,706,222
5,773,276
5,794,470
5,996,265
6,249,148
6,237,011
6,314,465
6,563,744
6,811,916
7,013,499
7,090,136
7,472,426
7,792,138
7,813,406
7,879,702
8,255,767
8,583,373
8,611,643
8,611,6438,583,3738,255,7677,879,7027,813,4067,792,1387,472,4267,090,1367,013,4996,811,9166,563,7446,314,4656,237,0116,249,1485,996,2655,794,4705,773,2765,706,2225,524,0325,321,3615,241,8625,082,3794,968,3394,853,4094,814,1974,785,8164,682,5844,519,9694,514,3534,559,1024,513,2904,425,1004,452,6954,419,7904,293,9224,203,7994,200,5184,190,2484,062,6223,950,8253,930,5553,968,4343,925,3503,892,9813,845,0933,820,3903,799,0903,724,3163,746,2523,748,4443,625,8803,543,4393,486,2603,477,4333,446,1763,419,0103,393,5073,360,9013,333,4173,297,7423,287,3873,361,0373,333,7403,252,6923,272,6113,168,0783,192,3553,015,8502,957,9113,020,9442,871,4132,722,4452,574,1792,399,4902,564,1512,036,541
   Common Stock
825,000
825,000
825,000
825,000
825,000
825,000
0
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999
924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999924,999825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,0000825,000825,000825,000825,000825,000825,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
263
8
72
79
13
370
71
17
19
22
0
9,000
0
0
0
0
0
0
0
0
000000009,000022191771370137972826300000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.