25 XP   0   0   10

Noble Development Public Company Limited
Buy, Hold or Sell?

Let's analyse Noble Development Public Company Limited together

PenkeI guess you are interested in Noble Development 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 Noble Development 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 Noble Development Public Company Limited

I send you an email if I find something interesting about Noble Development Public Company Limited.

Quick analysis of Noble Development Public Company Limited (30 sec.)










What can you expect buying and holding a share of Noble Development 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?
62.5%

What is your share worth?

Current worth
฿4.58
Expected worth in 1 year
฿5.06
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
฿0.55
Return On Investment
14.2%

For what price can you sell your share?

Current Price per Share
฿3.90
Expected price per share
฿3.46 - ฿4.4
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Noble Development Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿3.90

Intrinsic Value Per Share

฿-94.66 - ฿-113.75

Total Value Per Share

฿-90.07 - ฿-109.17

2. Growth of Noble Development Public Company Limited (5 min.)




Is Noble Development Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$180.7m$161m$12.2m7.0%

How much money is Noble Development Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$7.6m$812.7k$6.8m89.3%
Net Profit Margin10.0%1.2%--

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

3. Financial Health of Noble Development Public Company Limited (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Noble Development Public Company Limited? (5 min.)

Welcome investor! Noble Development Public Company Limited's management wants to use your money to grow the business. In return you get a share of Noble Development Public Company Limited.

What can you expect buying and holding a share of Noble Development Public Company Limited?

First you should know what it really means to hold a share of Noble Development Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Noble Development Public Company Limited is ฿3.9. 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 Noble Development 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 Noble Development 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 ฿4.58. Based on the TTM, the Book Value Change Per Share is ฿0.12 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.00 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 ฿0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Noble Development 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 Eps0.010.3%0.010.1%0.000.0%0.010.2%0.010.2%
Usd Book Value Change Per Share0.010.2%0.000.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.1%0.000.0%0.000.0%0.010.4%0.010.3%
Usd Total Gains Per Share0.010.3%0.000.1%0.000.0%0.010.4%0.010.3%
Usd Price Per Share0.12-0.14-0.15-0.31-0.33-
Price to Earnings Ratio2.61-11.23--232.25--36.91-3.97-
Price-to-Total Gains Ratio10.35-27.06--11.13-24.31-99.14-
Price to Book Ratio0.89-1.08-1.25-2.53-2.81-
Price-to-Total Gains Ratio10.35-27.06--11.13-24.31-99.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.11232
Number of shares8903
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 (8903 shares)35.52122.44
Gains per Year (8903 shares)142.07489.77
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
121121132504-15480
2422432741009-29970
3623644161513-441460
4834855582018-591950
51046077002522-732440
61257288423027-882930
71458499843531-1033420
816697011264036-1183910
9187109212684540-1324400
10208121314105045-1474890

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%9.03.00.075.0%17.03.00.085.0%29.03.00.090.6%67.03.00.095.7%
Book Value Change Per Share3.01.00.075.0%6.05.01.050.0%11.08.01.055.0%21.010.01.065.6%49.020.01.070.0%
Dividend per Share2.00.02.050.0%9.00.03.075.0%15.00.05.075.0%20.00.012.062.5%20.00.050.028.6%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%28.04.00.087.5%56.014.00.080.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Noble Development Public Company Limited

About Noble Development Public Company Limited

Noble Development Public Company Limited, together with its subsidiaries, develops and sells real estate properties in Thailand. It offers construction, rental and service, and construction consulting services. The company was founded in 1991 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-23 03:39:03.

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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
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 Noble Development Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Noble Development Public Company Limited to the Real Estate - Development industry mean.
  • A Net Profit Margin of 22.4% means that ฿0.22 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 22.4%. The company is making a huge profit. +2
  • The TTM is 10.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ22.4%TTM10.0%+12.4%
TTM10.0%YOY1.2%+8.8%
TTM10.0%5Y14.8%-4.8%
5Y14.8%10Y14.5%+0.3%
1.1.2. Return on Assets

Shows how efficient Noble Development Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Noble Development Public Company Limited to the Real Estate - Development industry mean.
  • 2.2% Return on Assets means that Noble Development Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.2%. 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+/- 
MRQ2.2%TTM1.1%+1.0%
TTM1.1%YOY0.1%+1.0%
TTM1.1%5Y1.7%-0.6%
5Y1.7%10Y1.6%+0.1%
1.1.3. Return on Equity

Shows how efficient Noble Development Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Noble Development Public Company Limited to the Real Estate - Development industry mean.
  • 8.5% Return on Equity means Noble Development Public Company Limited generated ฿0.09 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 8.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ8.5%TTM4.3%+4.2%
TTM4.3%YOY0.5%+3.8%
TTM4.3%5Y6.6%-2.3%
5Y6.6%10Y6.4%+0.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Noble Development Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Noble Development Public Company Limited is operating .

  • Measures how much profit Noble Development 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 Noble Development Public Company Limited to the Real Estate - Development 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 Noble Development Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.4%-3.4%
TTM3.4%YOY-3.1%+6.6%
TTM3.4%5Y13.4%-9.9%
5Y13.4%10Y14.0%-0.6%
1.2.2. Operating Ratio

Measures how efficient Noble Development 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 1.63 means that the operating costs are ฿1.63 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Noble Development Public Company Limited:

  • The MRQ is 1.627. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.657. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.627TTM1.657-0.030
TTM1.657YOY1.366+0.291
TTM1.6575Y1.458+0.199
5Y1.45810Y1.248+0.210
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Noble Development Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Noble Development 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 2.99 means the company has ฿2.99 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Noble Development Public Company Limited:

  • The MRQ is 2.986. The company is able to pay all its short-term debts. +1
  • The TTM is 2.705. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.986TTM2.705+0.281
TTM2.705YOY2.511+0.195
TTM2.7055Y2.655+0.050
5Y2.65510Y2.341+0.314
1.3.2. Quick Ratio

Measures if Noble Development 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 Noble Development 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 Noble Development 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+/- 
MRQ0.001TTM0.001-0.001
TTM0.001YOY0.271-0.270
TTM0.0015Y0.099-0.098
5Y0.09910Y0.063+0.035
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Noble Development Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Noble Development Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Noble Development Public Company Limited to Real Estate - Development industry mean.
  • A Debt to Asset Ratio of 0.75 means that Noble Development Public Company Limited assets are financed with 74.7% credit (debt) and the remaining percentage (100% - 74.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.747. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.741. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.747TTM0.741+0.005
TTM0.741YOY0.739+0.002
TTM0.7415Y0.732+0.010
5Y0.73210Y0.737-0.005
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Noble Development Public Company Limited to the Real Estate - Development industry mean.
  • A Debt to Equity ratio of 294.8% means that company has ฿2.95 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.948. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.872. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.948TTM2.872+0.077
TTM2.872YOY2.851+0.020
TTM2.8725Y2.782+0.090
5Y2.78210Y2.850-0.068
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Noble Development 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 Noble Development Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Noble Development Public Company Limited to the Real Estate - Development industry mean.
  • A PE ratio of 2.61 means the investor is paying ฿2.61 for every ฿1 in earnings.

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

  • The EOD is 2.497. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.612. Based on the earnings, the company is cheap. +2
  • The TTM is 11.228. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.497MRQ2.612-0.115
MRQ2.612TTM11.228-8.616
TTM11.228YOY-232.249+243.477
TTM11.2285Y-36.912+48.140
5Y-36.91210Y3.966-40.878
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -6.313. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -6.604. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.678. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.313MRQ-6.604+0.291
MRQ-6.604TTM-2.678-3.926
TTM-2.678YOY-2.764+0.086
TTM-2.6785Y2.875-5.553
5Y2.87510Y1.872+1.003
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 Noble Development 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 0.89 means the investor is paying ฿0.89 for each ฿1 in book value.

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

  • The EOD is 0.851. Based on the equity, the company is cheap. +2
  • The MRQ is 0.890. Based on the equity, the company is cheap. +2
  • The TTM is 1.076. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.851MRQ0.890-0.039
MRQ0.890TTM1.076-0.186
TTM1.076YOY1.253-0.177
TTM1.0765Y2.527-1.451
5Y2.52710Y2.813-0.286
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 Noble Development 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--0.3130.118+165%-0.001+100%-0.014+105%0.048+547%
Book Value Per Share--4.5824.394+4%4.084+12%4.287+7%4.168+10%
Current Ratio--2.9862.705+10%2.511+19%2.655+12%2.341+28%
Debt To Asset Ratio--0.7470.741+1%0.739+1%0.732+2%0.737+1%
Debt To Equity Ratio--2.9482.872+3%2.851+3%2.782+6%2.850+3%
Dividend Per Share--0.0810.020+300%0.060+35%0.492-84%0.386-79%
Eps--0.3910.193+102%0.021+1795%0.284+38%0.262+49%
Free Cash Flow Per Share---0.154-0.005-97%-0.751+386%0.318-149%0.303-151%
Free Cash Flow To Equity Per Share--0.4390.137+221%-0.077+118%0.060+634%0.024+1696%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---113.752--------
Intrinsic Value_10Y_min---94.657--------
Intrinsic Value_1Y_max---2.240--------
Intrinsic Value_1Y_min---2.195--------
Intrinsic Value_3Y_max---13.711--------
Intrinsic Value_3Y_min---12.949--------
Intrinsic Value_5Y_max---33.596--------
Intrinsic Value_5Y_min---30.583--------
Market Cap5340699187.200-5%5587207182.0006463631838.000-14%7011397248.000-20%14615738574.060-62%15703725432.788-64%
Net Profit Margin--0.2240.100+124%0.012+1706%0.148+51%0.145+54%
Operating Margin---0.034-100%-0.0310%0.134-100%0.140-100%
Operating Ratio--1.6271.657-2%1.366+19%1.458+12%1.248+30%
Pb Ratio0.851-5%0.8901.076-17%1.253-29%2.527-65%2.813-68%
Pe Ratio2.497-5%2.61211.228-77%-232.249+8992%-36.912+1513%3.966-34%
Price Per Share3.900-5%4.0804.720-14%5.120-20%10.673-62%11.468-64%
Price To Free Cash Flow Ratio-6.313+4%-6.604-2.678-59%-2.764-58%2.875-330%1.872-453%
Price To Total Gains Ratio9.896-5%10.35327.063-62%-11.132+208%24.307-57%99.137-90%
Quick Ratio--0.0010.001-46%0.271-100%0.099-99%0.063-99%
Return On Assets--0.0220.011+94%0.001+1699%0.017+26%0.016+35%
Return On Equity--0.0850.043+97%0.005+1606%0.066+29%0.064+34%
Total Gains Per Share--0.3940.139+184%0.059+568%0.478-17%0.435-9%
Usd Book Value--180724147.200173295489.204+4%161088529.939+12%169066106.175+7%164386201.659+10%
Usd Book Value Change Per Share--0.0090.003+165%0.000+100%0.000+105%0.001+547%
Usd Book Value Per Share--0.1320.127+4%0.118+12%0.123+7%0.120+10%
Usd Dividend Per Share--0.0020.001+300%0.002+35%0.014-84%0.011-79%
Usd Eps--0.0110.006+102%0.001+1795%0.008+38%0.008+49%
Usd Free Cash Flow---6091545.600-180391.874-97%-29634031.894+386%12532486.054-149%10443050.171-158%
Usd Free Cash Flow Per Share---0.0040.000-97%-0.022+386%0.009-149%0.009-151%
Usd Free Cash Flow To Equity Per Share--0.0130.004+221%-0.002+118%0.002+634%0.001+1696%
Usd Market Cap153812136.591-5%160911566.842186152596.934-14%201928240.742-20%420933270.933-62%452267292.464-64%
Usd Price Per Share0.112-5%0.1180.136-14%0.147-20%0.307-62%0.330-64%
Usd Profit--15402182.4007614348.768+102%812706.286+1795%11194431.895+38%10345647.888+49%
Usd Revenue--68783443.20074675049.631-8%32318618.285+113%68456469.313+0%61258237.921+12%
Usd Total Gains Per Share--0.0110.004+184%0.002+568%0.014-17%0.013-9%
 EOD+3 -5MRQTTM+23 -12YOY+26 -85Y+18 -1710Y+19 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.497
Price to Book Ratio (EOD)Between0-10.851
Net Profit Margin (MRQ)Greater than00.224
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.001
Current Ratio (MRQ)Greater than12.986
Debt to Asset Ratio (MRQ)Less than10.747
Debt to Equity Ratio (MRQ)Less than12.948
Return on Equity (MRQ)Greater than0.150.085
Return on Assets (MRQ)Greater than0.050.022
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.836
Ma 20Greater thanMa 503.816
Ma 50Greater thanMa 1003.834
Ma 100Greater thanMa 2004.001
OpenGreater thanClose3.960
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets24,761,507
Total Liabilities18,486,363
Total Stockholder Equity6,270,355
 As reported
Total Liabilities 18,486,363
Total Stockholder Equity+ 6,270,355
Total Assets = 24,761,507

Assets

Total Assets24,761,507
Total Current Assets21,670,242
Long-term Assets21,670,242
Total Current Assets
Cash And Cash Equivalents 889,008
Net Receivables 4,718
Inventory 15,496,744
Other Current Assets 206,245
Total Current Assets  (as reported)21,670,242
Total Current Assets  (calculated)16,596,715
+/- 5,073,527
Long-term Assets
Long Term Investments 993,076
Long-term Assets Other 90,555
Long-term Assets  (as reported)3,091,265
Long-term Assets  (calculated)1,083,631
+/- 2,007,634

Liabilities & Shareholders' Equity

Total Current Liabilities7,256,145
Long-term Liabilities11,230,218
Total Stockholder Equity6,270,355
Total Current Liabilities
Short Long Term Debt 4,400,831
Accounts payable 1,493,641
Other Current Liabilities 158,165
Total Current Liabilities  (as reported)7,256,145
Total Current Liabilities  (calculated)6,052,637
+/- 1,203,508
Long-term Liabilities
Long term Debt 10,045,381
Capital Lease Obligations Min Short Term Debt1,087,589
Long-term Liabilities  (as reported)11,230,218
Long-term Liabilities  (calculated)11,132,970
+/- 97,248
Total Stockholder Equity
Retained Earnings 4,713,636
Total Stockholder Equity (as reported)6,270,355
Total Stockholder Equity (calculated)4,713,636
+/- 1,556,719
Other
Capital Stock1,369,414
Common Stock Shares Outstanding 1,369,414
Net Debt 13,557,204
Net Invested Capital 20,716,567
Net Working Capital 14,414,097



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
872,021
1,504,770
1,765,567
2,771,544
3,301,824
4,583,539
4,508,506
4,802,219
4,799,977
5,287,017
5,582,167
5,557,087
5,665,654
5,363,290
5,004,341
5,294,113
5,108,915
5,583,501
5,626,273
5,866,594
6,009,426
6,162,810
6,402,520
6,757,983
7,094,378
7,492,818
7,909,774
8,222,481
8,637,435
8,608,930
7,794,068
8,084,102
10,124,397
10,846,784
11,823,521
13,345,062
12,802,446
12,611,094
12,866,617
13,023,813
14,454,086
14,679,128
15,441,713
15,296,462
17,476,919
17,243,873
17,100,706
17,683,341
18,115,045
19,796,084
20,959,587
21,169,464
22,451,429
22,942,357
24,610,364
26,006,061
25,008,293
23,268,973
23,000,408
22,830,170
21,531,302
22,500,999
24,710,938
23,548,159
23,261,217
25,952,700
25,690,917
24,910,920
25,100,870
21,631,109
21,987,565
21,603,544
20,165,167
19,197,816
19,530,154
18,116,172
18,214,120
20,279,828
0
22,445,372
23,119,104
22,496,495
22,310,619
23,573,212
24,761,507
24,761,50723,573,21222,310,61922,496,49523,119,10422,445,372020,279,82818,214,12018,116,17219,530,15419,197,81620,165,16721,603,54421,987,56521,631,10925,100,87024,910,92025,690,91725,952,70023,261,21723,548,15924,710,93822,500,99921,531,30222,830,17023,000,40823,268,97325,008,29326,006,06124,610,36422,942,35722,451,42921,169,46420,959,58719,796,08418,115,04517,683,34117,100,70617,243,87317,476,91915,296,46215,441,71314,679,12814,454,08613,023,81312,866,61712,611,09412,802,44613,345,06211,823,52110,846,78410,124,3978,084,1027,794,0688,608,9308,637,4358,222,4817,909,7747,492,8187,094,3786,757,9836,402,5206,162,8106,009,4265,866,5945,626,2735,583,5015,108,9155,294,1135,004,3415,363,2905,665,6545,557,0875,582,1675,287,0174,799,9774,802,2194,508,5064,583,5393,301,8242,771,5441,765,5671,504,770872,021
   > 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
21,800,031
21,555,671
21,404,877
20,128,446
21,125,498
23,335,123
22,161,978
21,842,678
23,392,405
23,065,951
23,007,430
22,610,303
19,633,364
19,975,602
19,618,664
17,812,858
16,188,691
16,091,789
14,700,498
14,429,288
16,971,818
19,610,336
19,471,627
20,117,974
19,885,170
19,607,948
20,886,169
21,670,242
21,670,24220,886,16919,607,94819,885,17020,117,97419,471,62719,610,33616,971,81814,429,28814,700,49816,091,78916,188,69117,812,85819,618,66419,975,60219,633,36422,610,30323,007,43023,065,95123,392,40521,842,67822,161,97823,335,12321,125,49820,128,44621,404,87721,555,67121,800,031000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
119,980
43,415
107,625
218
520,045
410
773,177
614,291
464,910
1,536
680,544
469,675
540,270
40,714
523,442
635,478
790,599
1,187,903
1,267,624
409,337
337,397
307,260
211,050
190,216
176,156
402,990
344,648
452,699
745,449
740,680
1,500,717
1,489,756
505,714
1,078,511
549,998
2,319,399
2,004,168
1,521,794
1,762,108
1,535,274
2,474,800
3,035,019
4,052,030
2,860,718
3,927,043
2,849,661
1,075,189
2,496,610
1,510,436
2,574,405
2,832,406
917,128
1,456,889
1,135,984
2,297,530
2,712,064
1,213,626
1,021,734
1,333,195
1,811,919
994,933
923,072
2,630,332
724,411
672,534
1,563,855
1,855,114
1,146,542
4,264,838
1,666,995
1,729,560
2,121,155
2,652,696
1,840,399
2,784,234
1,616,362
1,194,791
1,387,139
0
1,136,110
1,218,321
1,713,985
878,424
802,846
889,008
889,008802,846878,4241,713,9851,218,3211,136,11001,387,1391,194,7911,616,3622,784,2341,840,3992,652,6962,121,1551,729,5601,666,9954,264,8381,146,5421,855,1141,563,855672,534724,4112,630,332923,072994,9331,811,9191,333,1951,021,7341,213,6262,712,0642,297,5301,135,9841,456,889917,1282,832,4062,574,4051,510,4362,496,6101,075,1892,849,6613,927,0432,860,7184,052,0303,035,0192,474,8001,535,2741,762,1081,521,7942,004,1682,319,399549,9981,078,511505,7141,489,7561,500,717740,680745,449452,699344,648402,990176,156190,216211,050307,260337,397409,3371,267,6241,187,903790,599635,478523,44240,714540,270469,675680,5441,536464,910614,291773,177410520,045218107,62543,415119,980
       Short-term Investments 
0
0
0
556,471
52,347
1,218,409
77,360
92,404
77,491
629,838
58,475
49,277
19,789
430,145
22,798
20,673
19,531
18,175
13,104
13,218
14,301
10,456
10,206
9,842
8,143
8,487
10,321
28,341
31,929
31,929
31,931
32,332
32,562
33,109
30,735
24,785
9,383
9,773
8,993
9,026
8,874
57,042
14,685
16,530
582,335
593,727
602,293
7,961
6,845
6,796
53,182
250,325
233,831
242,180
42,225
240,411
241,697
43,250
46,045
44,271
44,255
40,640
37,574
37,386
37,478
0
0
0
37,251
0
0
32,954
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000032,9540037,25100037,47837,38637,57440,64044,25544,27146,04543,250241,697240,41142,225242,180233,831250,32553,1826,7966,8457,961602,293593,727582,33516,53014,68557,0428,8749,0268,9939,7739,38324,78530,73533,10932,56232,33231,93131,92931,92928,34110,3218,4878,1439,84210,20610,45614,30113,21813,10418,17519,53120,67322,798430,14519,78949,27758,475629,83877,49192,40477,3601,218,40952,347556,471000
       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
11,063
10,583
8,507
6,096
10,398
9,395
8,252
7,048
8,867
1,438
1,596
1,120,507
1,150,385
1,703,250
1,189,121
151,112
169,371
143,925
589,942
587,015
978,570
2,273,882
2,283,525
2,730,109
10,806
12,366
9,398
4,718
4,7189,39812,36610,8062,730,1092,283,5252,273,882978,570587,015589,942143,925169,371151,1121,189,1211,703,2501,150,3851,120,5071,5961,4388,8677,0488,2529,39510,3986,0968,50710,58311,063000000000000000000000000000000000000000000000000000000000
       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
801,524
275,037
241,040
937,021
730,204
422,199
1,000,631
1,159,605
1,021,850
493,122
62,672
99,820
756,534
925,192
793,550
835,472
597,163
542,384
421,902
567,244
573,415
335,791
732,958
806,199
0
295,332
210,526
206,245
206,245210,526295,3320806,199732,958335,791573,415567,244421,902542,384597,163835,472793,550925,192756,53499,82062,672493,1221,021,8501,159,6051,000,631422,199730,204937,021241,040275,037801,524000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,624,966
1,903,490
2,490,567
1,997,745
2,011,963
1,984,880
2,352,309
3,009,124
3,438,365
3,415,674
3,784,832
3,308,010
0
2,973,745
3,001,130
2,611,325
2,702,671
2,687,043
3,091,265
3,091,2652,687,0432,702,6712,611,3253,001,1302,973,74503,308,0103,784,8323,415,6743,438,3653,009,1242,352,3091,984,8802,011,9631,997,7452,490,5671,903,4902,624,966000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
107,727
111,550
109,186
108,409
107,312
37,734
38,829
39,835
39,157
46,333
91,114
287,036
282,836
276,321
271,357
266,523
260,946
263,420
0
0
245,175
602,487
1,067,606
1,187,987
1,266,303
0
1,340,960
1,339,290
1,391,185
1,408,294
629,797
619,733
656,353
1,006,284
418,608
411,830
403,678
438,116
428,044
418,197
408,707
378,496
535,520
537,699
527,533
517,688
510,630
510,107
532,165
550,967
0
0
0
0
0
0
0
867,018
860,045
861,725
848,075
811,931
805,442
798,253
802,983
817,416
807,293
232,093
228,717
121,738
755,800
742,196
746,549
739,447
745,820
770,714
755,171
1,406,923
1,373,029
1,339,021
1,291,632
0
0
0
0
00001,291,6321,339,0211,373,0291,406,923755,171770,714745,820739,447746,549742,196755,800121,738228,717232,093807,293817,416802,983798,253805,442811,931848,075861,725860,045867,0180000000550,967532,165510,107510,630517,688527,533537,699535,520378,496408,707418,197428,044438,116403,678411,830418,6081,006,284656,353619,733629,7971,408,2941,391,1851,339,2901,340,96001,266,3031,187,9871,067,606602,487245,17500263,420260,946266,523271,357276,321282,836287,03691,11446,33339,15739,83538,82937,734107,312108,409109,186111,550107,727
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,450
12,450
17,414
17,414
17,414
21,542
21,917
65,705
60,006
48,718
369,851
1,207,511
1,130,254
1,237,733
782,496
0
744,808
780,852
785,129
853,754
809,340
993,076
993,076809,340853,754785,129780,852744,8080782,4961,237,7331,130,2541,207,511369,85148,71860,00665,70521,91721,54217,41417,41417,41412,45012,450000000000000000000000000000000000000000000000000000000000000000
       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
4,752
5,259
5,409
5,243
4,870
4,563
4,186
3,883
3,574
3,888
3,754
3,544
3,533
3,373
2,960
2,758
2,626
2,649
2,102
2,048
2,380
4,038
3,868
3,645
3,670
4,062
4,317
5,818
5,307
4,999
3,601
4,354
3,783
3,302
1,099
3,301
2,941
2,612
2,259
1,962
1,680
1,663
570
533
635
607
521
0
0
0
5,397
0
0
0
7,047
0
0
0
6,490
0
0
0
0006,4900007,0470005,3970005216076355335701,6631,6801,9622,2592,6122,9413,3011,0993,3023,7834,3543,6014,9995,3075,8184,3174,0623,6703,6453,8684,0382,3802,0482,1022,6492,6262,7582,9603,3733,5333,5443,7543,8883,5743,8834,1864,5634,8705,2435,4095,2594,75200000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
469,843
17,483
17,853
1,997,745
21,406
21,383
22,145
0
51,691
50,456
57,001
0
0
79,156
86,728
0
85,897
86,241
90,555
90,55586,24185,897086,72879,1560057,00150,45651,691022,14521,38321,4061,997,74517,85317,483469,843000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
431,948
1,160,592
1,315,598
1,067,774
1,354,304
2,201,040
2,051,780
2,500,536
2,414,183
2,761,449
2,961,466
2,946,163
2,897,510
2,474,422
2,026,091
2,355,916
2,100,866
2,509,843
2,541,648
2,839,731
2,878,085
2,938,845
3,116,882
3,454,417
3,709,655
3,993,198
4,329,934
4,647,376
4,933,664
4,759,119
3,748,377
4,101,893
6,049,358
7,116,161
8,019,404
9,596,873
8,958,393
8,740,225
8,954,444
9,233,232
10,627,635
10,620,554
11,165,877
11,141,686
13,327,631
12,998,601
12,740,262
13,341,349
13,743,129
15,524,473
16,792,159
17,201,915
18,603,591
19,184,043
20,989,950
22,505,220
21,617,307
18,836,020
17,672,524
17,110,265
15,272,541
16,024,371
18,155,669
17,062,402
16,593,681
18,004,247
19,582,752
18,638,285
20,049,914
16,151,628
16,091,605
16,408,434
14,948,122
13,334,314
13,185,187
12,160,527
12,581,245
14,652,112
0
16,954,684
17,491,816
16,554,290
16,305,553
17,726,809
18,486,363
18,486,36317,726,80916,305,55316,554,29017,491,81616,954,684014,652,11212,581,24512,160,52713,185,18713,334,31414,948,12216,408,43416,091,60516,151,62820,049,91418,638,28519,582,75218,004,24716,593,68117,062,40218,155,66916,024,37115,272,54117,110,26517,672,52418,836,02021,617,30722,505,22020,989,95019,184,04318,603,59117,201,91516,792,15915,524,47313,743,12913,341,34912,740,26212,998,60113,327,63111,141,68611,165,87710,620,55410,627,6359,233,2328,954,4448,740,2258,958,3939,596,8738,019,4047,116,1616,049,3584,101,8933,748,3774,759,1194,933,6644,647,3764,329,9343,993,1983,709,6553,454,4173,116,8822,938,8452,878,0852,839,7312,541,6482,509,8432,100,8662,355,9162,026,0912,474,4222,897,5102,946,1632,961,4662,761,4492,414,1832,500,5362,051,7802,201,0401,354,3041,067,7741,315,5981,160,592431,948
   > 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
11,066,385
9,239,082
7,057,819
6,697,322
7,364,068
7,300,160
8,420,327
7,882,925
8,844,441
9,984,417
7,620,044
11,590,642
8,710,249
9,487,051
9,486,045
8,056,274
5,766,305
3,555,583
4,208,874
5,062,659
7,306,027
8,073,841
7,268,777
7,703,289
8,130,245
8,238,021
6,943,107
7,256,145
7,256,1456,943,1078,238,0218,130,2457,703,2897,268,7778,073,8417,306,0275,062,6594,208,8743,555,5835,766,3058,056,2749,486,0459,487,0518,710,24911,590,6427,620,0449,984,4178,844,4417,882,9258,420,3277,300,1607,364,0686,697,3227,057,8199,239,08211,066,385000000000000000000000000000000000000000000000000000000000
       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
14,301,401
13,820,703
13,435,238
2,835,263
2,869,256
2,870,262
4,111,575
2,744,886
3,072,687
4,612,561
2,344,250
3,399,871
3,066,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000003,066,8003,399,8712,344,2504,612,5613,072,6872,744,8864,111,5752,870,2622,869,2562,835,26313,435,23813,820,70314,301,401000000000000000000000000000000000000000000000000000000000
       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
14,301,401
13,820,703
13,435,238
2,835,263
2,869,256
2,870,262
4,111,575
2,744,886
3,072,687
4,612,561
2,344,250
3,399,871
3,066,800
4,354,076
4,661,889
3,251,609
1,807,568
151,079
1,499,031
2,586,805
4,488,906
0
4,177,864
4,625,810
5,387,526
5,468,310
3,912,876
4,400,831
4,400,8313,912,8765,468,3105,387,5264,625,8104,177,86404,488,9062,586,8051,499,031151,0791,807,5683,251,6094,661,8894,354,0763,066,8003,399,8712,344,2504,612,5613,072,6872,744,8864,111,5752,870,2622,869,2562,835,26313,435,23813,820,70314,301,401000000000000000000000000000000000000000000000000000000000
       Accounts payable 
9,555
24,736
0
73,318
244,114
339,668
313,460
274,942
276,438
0
30,381
14,834
17,620
14,543
105,764
102,176
85,035
90,249
95,391
297,049
306,948
424,495
533,482
598,573
668,856
621,958
532,012
424,524
461,535
467,667
374,089
440,051
450,941
388,265
345,151
282,444
231,630
174,928
180,614
133,143
121,325
129,777
192,178
154,748
202,463
117,713
163,056
144,266
329,370
377,485
450,813
511,103
523,507
445,599
455,733
428,363
356,551
266,564
302,928
287,807
316,107
363,076
309,465
302,787
425,808
508,824
950,771
631,597
861,652
514,804
595,356
407,511
497,955
455,401
324,567
439,552
358,413
496,530
1,233,898
1,295,334
1,240,736
965,883
1,428,580
1,675,977
1,493,641
1,493,6411,675,9771,428,580965,8831,240,7361,295,3341,233,898496,530358,413439,552324,567455,401497,955407,511595,356514,804861,652631,597950,771508,824425,808302,787309,465363,076316,107287,807302,928266,564356,551428,363455,733445,599523,507511,103450,813377,485329,370144,266163,056117,713202,463154,748192,178129,777121,325133,143180,614174,928231,630282,444345,151388,265450,941440,051374,089467,667461,535424,524532,012621,958668,856598,573533,482424,495306,948297,04995,39190,24985,035102,176105,76414,54317,62014,83430,3810276,438274,942313,460339,668244,11473,318024,7369,555
       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
4,113,387
3,437,597
3,267,659
2,770,198
2,799,655
2,966,283
3,207,257
3,453,527
3,993,390
4,575,291
8,335
18,674
4,949,881
4,389,488
4,268,800
4,119,029
3,283,547
2,836,005
2,055,656
1,889,344
2,001,979
1,785,704
1,729,179
1,771,797
0
140,010
127,005
158,165
158,165127,005140,01001,771,7971,729,1791,785,7042,001,9791,889,3442,055,6562,836,0053,283,5474,119,0294,268,8004,389,4884,949,88118,6748,3354,575,2913,993,3903,453,5273,207,2572,966,2832,799,6552,770,1983,267,6593,437,5974,113,387000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,598,335
11,018,241
8,459,272
7,441,379
6,604,554
6,922,389
6,891,848
7,568,009
9,629,604
7,951,653
7,518,586
7,346,085
0
9,685,907
9,788,527
8,424,046
8,067,532
10,783,702
11,230,218
11,230,21810,783,7028,067,5328,424,0469,788,5279,685,90707,346,0857,518,5867,951,6539,629,6047,568,0096,891,8486,922,3896,604,5547,441,3798,459,27211,018,2419,598,335000000000000000000000000000000000000000000000000000000000000000000
       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
-14,301,401
-13,820,703
-13,435,238
-2,835,263
-2,869,256
-2,870,262
-4,111,575
-2,744,886
-3,072,687
-4,612,561
-2,344,250
-3,399,871
-3,066,800
602,428
594,508
586,484
580,377
576,780
572,591
564,424
1,202,795
0
1,169,496
1,152,535
1,135,321
1,118,741
1,103,096
1,087,589
1,087,5891,103,0961,118,7411,135,3211,152,5351,169,49601,202,795564,424572,591576,780580,377586,484594,508602,428-3,066,800-3,399,871-2,344,250-4,612,561-3,072,687-2,744,886-4,111,575-2,870,262-2,869,256-2,835,263-13,435,238-13,820,703-14,301,401000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
391,404
469,843
561,208
593,922
321,457
201,254
211,038
216,846
121,949
123,674
128,515
129,982
4,161
4,529
7,884
12,545
0
0
0
0
000012,5457,8844,5294,161129,982128,515123,674121,949216,846211,038201,254321,457593,922561,208469,843391,40400000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
439,908
344,178
449,969
1,703,770
1,947,520
2,382,499
2,456,726
2,301,683
2,385,278
2,525,390
2,618,710
2,612,171
2,771,646
2,895,095
2,987,155
2,938,197
3,008,049
3,073,658
3,084,625
3,026,863
3,131,341
3,223,966
3,285,638
3,303,566
3,384,723
3,499,620
3,579,840
3,575,105
3,703,771
3,849,811
4,045,691
3,982,209
4,075,039
3,730,623
3,804,117
3,748,189
3,844,053
3,870,869
3,912,173
3,790,581
3,826,451
4,058,574
4,275,836
4,154,776
4,148,764
4,244,744
4,359,912
4,341,456
4,371,380
4,271,074
4,166,890
3,967,011
3,847,298
3,757,771
3,619,871
3,500,297
3,390,440
4,432,408
5,327,337
5,719,355
6,258,211
6,476,080
6,554,721
6,485,211
6,666,998
7,947,849
6,107,560
6,272,028
5,050,346
5,478,822
5,895,258
5,194,391
5,216,274
5,862,679
6,344,105
5,954,760
5,631,964
5,626,790
0
5,489,754
5,626,338
5,941,199
6,000,294
5,841,614
6,270,355
6,270,3555,841,6146,000,2945,941,1995,626,3385,489,75405,626,7905,631,9645,954,7606,344,1055,862,6795,216,2745,194,3915,895,2585,478,8225,050,3466,272,0286,107,5607,947,8496,666,9986,485,2116,554,7216,476,0806,258,2115,719,3555,327,3374,432,4083,390,4403,500,2973,619,8713,757,7713,847,2983,967,0114,166,8904,271,0744,371,3804,341,4564,359,9124,244,7444,148,7644,154,7764,275,8364,058,5743,826,4513,790,5813,912,1733,870,8693,844,0533,748,1893,804,1173,730,6234,075,0393,982,2094,045,6913,849,8113,703,7713,575,1053,579,8403,499,6203,384,7233,303,5663,285,6383,223,9663,131,3413,026,8633,084,6253,073,6583,008,0492,938,1972,987,1552,895,0952,771,6462,612,1712,618,7102,525,3902,385,2782,301,6832,456,7262,382,4991,947,5201,703,770449,969344,178439,908
   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
0
0
0
0
3,001,381
3,896,309
4,288,327
4,827,183
5,045,053
5,123,693
5,054,183
5,235,970
6,516,796
4,531,279
4,695,747
3,474,065
4,065,170
4,476,110
3,775,243
3,797,126
4,437,137
4,921,162
4,538,339
4,208,734
4,205,011
4,198,383
4,074,743
4,212,060
4,379,223
4,451,773
4,289,760
4,713,636
4,713,6364,289,7604,451,7734,379,2234,212,0604,074,7434,198,3834,205,0114,208,7344,538,3394,921,1624,437,1373,797,1263,775,2434,476,1104,065,1703,474,0654,695,7474,531,2796,516,7965,235,9705,054,1835,123,6935,045,0534,827,1834,288,3273,896,3093,001,381000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.