25 XP   0   0   10

Property Perfect Public Company Limited
Buy, Hold or Sell?

Let's analyse Property Perfect Public Company Limited together

PenkeI guess you are interested in Property Perfect 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 Property Perfect 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 Property Perfect Public Company Limited

I send you an email if I find something interesting about Property Perfect Public Company Limited.

Quick analysis of Property Perfect Public Company Limited (30 sec.)










What can you expect buying and holding a share of Property Perfect 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?
66.7%

What is your share worth?

Current worth
฿1.48
Expected worth in 1 year
฿1.40
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
฿-0.08
Return On Investment
-23.7%

For what price can you sell your share?

Current Price per Share
฿0.32
Expected price per share
฿0.32 - ฿0.34
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Property Perfect Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.32

Intrinsic Value Per Share

฿-0.68 - ฿-0.88

Total Value Per Share

฿0.79 - ฿0.60

2. Growth of Property Perfect Public Company Limited (5 min.)




Is Property Perfect Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$404m$397.2m$21.4m5.1%

How much money is Property Perfect Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$2.9m$1.9m$972.9k33.1%
Net Profit Margin2.5%1.7%--

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

3. Financial Health of Property Perfect Public Company Limited (5 min.)




4. Comparing to competitors in the Real Estate-Development industry (5 min.)




  Industry Rankings (Real Estate-Development)  


Richest
#226 / 439

Most Revenue
#236 / 439

Most Profit
#202 / 439

Most Efficient
#215 / 439
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of Property Perfect Public Company Limited?

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

Speculation

The Price per Share of Property Perfect Public Company Limited is ฿0.32. 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 Property Perfect 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 Property Perfect 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 ฿1.48. Based on the TTM, the Book Value Change Per Share is ฿-0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.06 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Property Perfect 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 Eps0.00-0.1%0.000.1%0.000.1%0.000.0%0.000.1%
Usd Book Value Change Per Share0.00-0.4%0.00-0.2%0.000.5%0.000.0%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.000.1%
Usd Total Gains Per Share0.00-0.4%0.00-0.2%0.000.6%0.000.1%0.000.2%
Usd Price Per Share0.01-0.01-0.01-0.01-0.02-
Price to Earnings Ratio-8.59--10.41--2.88-1.69-19.46-
Price-to-Total Gains Ratio-8.40--6.83--12.65--6.69--28.34-
Price to Book Ratio0.25-0.26-0.33-0.36-0.56-
Price-to-Total Gains Ratio-8.40--6.83--12.65--6.69--28.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.008736
Number of shares114468
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (114468 shares)-59.3224.18
Gains per Year (114468 shares)-237.2896.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14-241-247772087
28-482-48415439184
312-724-72123259281
416-965-95830978378
520-1206-119538698475
623-1447-1432463117572
727-1688-1669540137669
831-1929-1906617156766
935-2171-2143695176863
1039-2412-2380772195960

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 Share1.03.00.025.0%3.09.00.025.0%9.011.00.045.0%23.013.00.063.9%68.013.00.084.0%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%7.013.00.035.0%17.019.00.047.2%56.025.00.069.1%
Dividend per Share1.00.03.025.0%9.00.03.075.0%17.00.03.085.0%24.00.012.066.7%24.00.057.029.6%
Total Gains per Share1.03.00.025.0%4.08.00.033.3%8.012.00.040.0%18.018.00.050.0%57.024.00.070.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Property Perfect Public Company Limited

About Property Perfect Public Company Limited

Property Perfect Public Company Limited, together with its subsidiaries, engages in the real estate development business in Thailand. It develops single detached houses, duplex houses, townhouses, condominiums, shopping malls, office buildings, commercial areas, investment-purpose retail business, hotels, and overseas properties; rents residential properties; manages resorts, spas, and hotels; and provides rental property administration and contractor management services. The company also offers construction services; invests in other companies and projects; and manufactures and installs prefab structures and materials, which are parts of single houses, townhouses, and project fences, as well as condominiums. In addition, it is involved in the manufacturer and distribution of medical rubber gloves; operation of fitness clubs and sport clubs; and cultivation and sale of agricultural products. The company was founded in 1985 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-20 15:10:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Property Perfect Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of -4.6% means that ฿-0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -4.6%. The company is making a loss. -1
  • The TTM is 2.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM2.5%-7.1%
TTM2.5%YOY1.7%+0.8%
TTM2.5%5Y-0.2%+2.8%
5Y-0.2%10Y1.4%-1.7%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%4.4%-9.0%
TTM2.5%3.6%-1.1%
YOY1.7%5.8%-4.1%
5Y-0.2%4.7%-4.9%
10Y1.4%7.6%-6.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • -0.2% Return on Assets means that Property Perfect Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM0.2%-0.4%
TTM0.2%YOY0.1%+0.1%
TTM0.2%5Y0.1%+0.1%
5Y0.1%10Y0.2%-0.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%0.2%-0.4%
TTM0.2%0.3%-0.1%
YOY0.1%0.5%-0.4%
5Y0.1%0.6%-0.5%
10Y0.2%0.9%-0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • -0.9% Return on Equity means Property Perfect Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM0.8%-1.6%
TTM0.8%YOY0.7%+0.1%
TTM0.8%5Y0.2%+0.6%
5Y0.2%10Y0.7%-0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9%0.7%-1.6%
TTM0.8%0.9%-0.1%
YOY0.7%1.5%-0.8%
5Y0.2%1.4%-1.2%
10Y0.7%2.6%-1.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Property Perfect Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Property Perfect Public Company Limited is operating .

  • Measures how much profit Property Perfect 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 Property Perfect 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 Property Perfect Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.9%-7.9%
TTM7.9%YOY-7.6%+15.5%
TTM7.9%5Y2.4%+5.5%
5Y2.4%10Y2.9%-0.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.2%-13.2%
TTM7.9%5.1%+2.8%
YOY-7.6%11.5%-19.1%
5Y2.4%11.2%-8.8%
10Y2.9%9.8%-6.9%
1.2.2. Operating Ratio

Measures how efficient Property Perfect 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 1.68 means that the operating costs are ฿1.68 for each ฿1 in net sales.

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

  • The MRQ is 1.679. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.637. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.679TTM1.637+0.043
TTM1.637YOY1.939-0.302
TTM1.6375Y1.747-0.110
5Y1.74710Y1.272+0.474
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6791.507+0.172
TTM1.6371.529+0.108
YOY1.9391.492+0.447
5Y1.7471.381+0.366
10Y1.2721.086+0.186
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Property Perfect Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Property Perfect 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 1.52 means the company has ฿1.52 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.519. The company is able to pay all its short-term debts. +1
  • The TTM is 1.726. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.519TTM1.726-0.206
TTM1.726YOY1.772-0.046
TTM1.7265Y2.010-0.285
5Y2.01010Y1.569+0.441
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5191.692-0.173
TTM1.7261.641+0.085
YOY1.7721.688+0.084
5Y2.0101.815+0.195
10Y1.5691.571-0.002
1.3.2. Quick Ratio

Measures if Property Perfect 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 Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.02 means the company can pay off ฿0.02 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.021. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.027. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.021TTM0.027-0.006
TTM0.027YOY0.045-0.018
TTM0.0275Y0.081-0.054
5Y0.08110Y0.061+0.020
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0210.164-0.143
TTM0.0270.168-0.141
YOY0.0450.319-0.274
5Y0.0810.344-0.263
10Y0.0610.308-0.247
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Property Perfect Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Property Perfect Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.72 means that Property Perfect Public Company Limited assets are financed with 71.9% credit (debt) and the remaining percentage (100% - 71.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.719. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.714. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.719TTM0.714+0.005
TTM0.714YOY0.724-0.010
TTM0.7145Y0.725-0.012
5Y0.72510Y0.714+0.012
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7190.629+0.090
TTM0.7140.635+0.079
YOY0.7240.638+0.086
5Y0.7250.614+0.111
10Y0.7140.601+0.113
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 299.5% means that company has ฿2.99 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.995. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.940. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.995TTM2.940+0.055
TTM2.940YOY3.047-0.107
TTM2.9405Y3.118-0.178
5Y3.11810Y2.929+0.189
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9951.658+1.337
TTM2.9401.732+1.208
YOY3.0471.757+1.290
5Y3.1181.791+1.327
10Y2.9291.691+1.238
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

  • Above 15 is considered overpriced but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of -8.59 means the investor is paying ฿-8.59 for every ฿1 in earnings.

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

  • The EOD is -7.430. Based on the earnings, the company is expensive. -2
  • The MRQ is -8.590. Based on the earnings, the company is expensive. -2
  • The TTM is -10.408. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-7.430MRQ-8.590+1.161
MRQ-8.590TTM-10.408+1.818
TTM-10.408YOY-2.882-7.527
TTM-10.4085Y1.693-12.101
5Y1.69310Y19.462-17.769
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD-7.4302.788-10.218
MRQ-8.5903.517-12.107
TTM-10.4083.512-13.920
YOY-2.8825.581-8.463
5Y1.6936.660-4.967
10Y19.46210.276+9.186
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 2.216. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.562. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.358. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.216MRQ2.562-0.346
MRQ2.562TTM4.358-1.796
TTM4.358YOY28.462-24.104
TTM4.3585Y6.188-1.830
5Y6.18810Y9.451-3.263
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD2.2160.210+2.006
MRQ2.5620.335+2.227
TTM4.3580.023+4.335
YOY28.4620.827+27.635
5Y6.1880.135+6.053
10Y9.4510.121+9.330
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 Property Perfect 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 0.25 means the investor is paying ฿0.25 for each ฿1 in book value.

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

  • The EOD is 0.216. Based on the equity, the company is cheap. +2
  • The MRQ is 0.250. Based on the equity, the company is cheap. +2
  • The TTM is 0.256. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.216MRQ0.250-0.034
MRQ0.250TTM0.256-0.006
TTM0.256YOY0.328-0.072
TTM0.2565Y0.363-0.107
5Y0.36310Y0.561-0.198
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.2160.518-0.302
MRQ0.2500.601-0.351
TTM0.2560.623-0.367
YOY0.3280.709-0.381
5Y0.3630.732-0.369
10Y0.5610.925-0.364
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 Property Perfect 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---0.044-0.019-56%0.062-171%0.002-2916%0.017-360%
Book Value Per Share--1.4781.532-4%1.453+2%1.504-2%1.396+6%
Current Ratio--1.5191.726-12%1.772-14%2.010-24%1.569-3%
Debt To Asset Ratio--0.7190.714+1%0.724-1%0.725-1%0.714+1%
Debt To Equity Ratio--2.9952.940+2%3.047-2%3.118-4%2.929+2%
Dividend Per Share---0.000-100%0.005-100%0.006-100%0.007-100%
Eps---0.0110.011-200%0.006-280%0.002-551%0.007-257%
Free Cash Flow Per Share--0.0360.035+3%0.009+284%0.029+24%0.031+15%
Free Cash Flow To Equity Per Share---0.0150.032-148%-0.071+358%-0.002-89%0.013-221%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---0.880--------
Intrinsic Value_10Y_min---0.684--------
Intrinsic Value_1Y_max--0.095--------
Intrinsic Value_1Y_min--0.093--------
Intrinsic Value_3Y_max--0.146--------
Intrinsic Value_3Y_min--0.142--------
Intrinsic Value_5Y_max--0.029--------
Intrinsic Value_5Y_min--0.039--------
Market Cap3203552051.200-16%3704107059.2003929356812.800-6%4730271464.225-22%5514477444.649-33%7306142175.709-49%
Net Profit Margin---0.0460.025-282%0.017-369%-0.002-95%0.014-415%
Operating Margin---0.079-100%-0.0760%0.024-100%0.029-100%
Operating Ratio--1.6791.637+3%1.939-13%1.747-4%1.272+32%
Pb Ratio0.216-16%0.2500.256-2%0.328-24%0.363-31%0.561-55%
Pe Ratio-7.430+14%-8.590-10.408+21%-2.882-66%1.693-607%19.462-144%
Price Per Share0.320-16%0.3700.393-6%0.473-22%0.549-33%0.727-49%
Price To Free Cash Flow Ratio2.216-16%2.5624.358-41%28.462-91%6.188-59%9.451-73%
Price To Total Gains Ratio-7.268+14%-8.403-6.834-19%-12.648+51%-6.692-20%-28.337+237%
Quick Ratio--0.0210.027-22%0.045-54%0.081-74%0.061-66%
Return On Assets---0.0020.002-205%0.001-252%0.001-480%0.002-218%
Return On Equity---0.0090.008-211%0.007-223%0.002-486%0.007-231%
Total Gains Per Share---0.044-0.019-57%0.067-166%0.008-669%0.024-287%
Usd Book Value--404009642.400418666725.750-4%397245378.075+2%411925597.136-2%383188244.180+5%
Usd Book Value Change Per Share---0.001-0.001-56%0.002-171%0.000-2916%0.000-360%
Usd Book Value Per Share--0.0400.042-4%0.040+2%0.041-2%0.038+6%
Usd Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.000-200%0.000-280%0.000-551%0.000-257%
Usd Free Cash Flow--9868212.9009602454.225+3%2571967.125+284%7938076.237+24%6479831.367+52%
Usd Free Cash Flow Per Share--0.0010.001+3%0.000+284%0.001+24%0.001+15%
Usd Free Cash Flow To Equity Per Share--0.0000.001-148%-0.002+358%0.000-89%0.000-221%
Usd Market Cap87456970.998-16%101122122.716107271440.989-6%129136410.973-22%150545234.239-33%199457681.397-49%
Usd Price Per Share0.009-16%0.0100.011-6%0.013-22%0.015-33%0.020-49%
Usd Profit---2942885.4002943308.550-200%1970404.800-249%918708.168-420%2068426.729-242%
Usd Revenue--64574328.00075694894.275-15%60491708.550+7%92179719.060-30%96928173.322-33%
Usd Total Gains Per Share---0.001-0.001-57%0.002-166%0.000-669%0.001-287%
 EOD+4 -4MRQTTM+6 -29YOY+17 -175Y+10 -2510Y+11 -24

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-7.430
Price to Book Ratio (EOD)Between0-10.216
Net Profit Margin (MRQ)Greater than0-0.046
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.021
Current Ratio (MRQ)Greater than11.519
Debt to Asset Ratio (MRQ)Less than10.719
Debt to Equity Ratio (MRQ)Less than12.995
Return on Equity (MRQ)Greater than0.15-0.009
Return on Assets (MRQ)Greater than0.05-0.002
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.259
Ma 20Greater thanMa 500.341
Ma 50Greater thanMa 1000.352
Ma 100Greater thanMa 2000.361
OpenGreater thanClose0.320
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets52,586,166
Total Liabilities37,787,278
Total Stockholder Equity12,618,612
 As reported
Total Liabilities 37,787,278
Total Stockholder Equity+ 12,618,612
Total Assets = 52,586,166

Assets

Total Assets52,586,166
Total Current Assets24,793,335
Long-term Assets24,793,335
Total Current Assets
Cash And Cash Equivalents 2,394,007
Short-term Investments 237,894
Net Receivables 99,799
Inventory 21,019,794
Other Current Assets 65,924
Total Current Assets  (as reported)24,793,335
Total Current Assets  (calculated)23,817,418
+/- 975,917
Long-term Assets
Long Term Investments 1,832,712
Long-term Assets Other 789,654
Long-term Assets  (as reported)27,792,831
Long-term Assets  (calculated)2,622,366
+/- 25,170,465

Liabilities & Shareholders' Equity

Total Current Liabilities16,317,514
Long-term Liabilities21,469,764
Total Stockholder Equity12,618,612
Total Current Liabilities
Short Long Term Debt 10,954,229
Accounts payable 2,040,854
Other Current Liabilities 567,046
Total Current Liabilities  (as reported)16,317,514
Total Current Liabilities  (calculated)13,562,129
+/- 2,755,385
Long-term Liabilities
Long term Debt 13,861,727
Capital Lease Obligations Min Short Term Debt5,979,053
Long-term Liabilities Other 9,560
Long-term Liabilities  (as reported)21,469,764
Long-term Liabilities  (calculated)19,850,340
+/- 1,619,424
Total Stockholder Equity
Retained Earnings 983,323
Total Stockholder Equity (as reported)12,618,612
Total Stockholder Equity (calculated)983,323
+/- 11,635,289
Other
Capital Stock10,011,081
Common Stock Shares Outstanding 10,011,081
Net Debt 22,421,949
Net Invested Capital 37,434,568
Net Working Capital 8,475,821



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
6,051,565
6,051,565
5,999,207
5,918,337
5,927,288
5,876,006
5,844,971
5,765,702
5,776,029
7,365,413
7,529,534
8,201,907
8,529,207
8,593,154
10,480,542
11,367,306
12,365,622
12,328,719
13,350,401
13,387,384
13,503,010
13,861,164
13,535,173
13,349,767
13,399,363
13,176,133
13,127,293
13,168,962
12,850,049
12,911,034
12,360,638
12,488,328
13,164,878
12,932,873
12,765,409
12,884,506
13,891,771
14,476,744
15,699,836
15,894,305
16,949,798
19,728,928
19,750,704
20,138,332
21,050,039
21,378,671
21,487,990
22,941,091
23,984,189
25,872,025
27,580,420
29,854,593
30,284,023
30,668,102
29,976,580
29,255,610
29,256,486
31,305,124
31,361,844
40,861,908
43,030,784
43,277,021
44,252,828
46,445,297
49,872,900
48,790,217
48,910,021
48,670,463
49,321,527
47,428,471
48,552,560
54,674,509
54,599,222
57,565,552
57,557,404
58,138,143
58,984,621
59,064,543
57,968,145
55,899,021
54,965,756
53,389,604
53,284,706
52,050,626
54,080,853
52,023,399
52,890,068
51,966,746
54,430,762
54,348,373
52,753,926
52,586,166
52,586,16652,753,92654,348,37354,430,76251,966,74652,890,06852,023,39954,080,85352,050,62653,284,70653,389,60454,965,75655,899,02157,968,14559,064,54358,984,62158,138,14357,557,40457,565,55254,599,22254,674,50948,552,56047,428,47149,321,52748,670,46348,910,02148,790,21749,872,90046,445,29744,252,82843,277,02143,030,78440,861,90831,361,84431,305,12429,256,48629,255,61029,976,58030,668,10230,284,02329,854,59327,580,42025,872,02523,984,18922,941,09121,487,99021,378,67121,050,03920,138,33219,750,70419,728,92816,949,79815,894,30515,699,83614,476,74413,891,77112,884,50612,765,40912,932,87313,164,87812,488,32812,360,63812,911,03412,850,04913,168,96213,127,29313,176,13313,399,36313,349,76713,535,17313,861,16413,503,01013,387,38413,350,40112,328,71912,365,62211,367,30610,480,5428,593,1548,529,2078,201,9077,529,5347,365,4135,776,0295,765,7025,844,9715,876,0065,927,2885,918,3375,999,2076,051,5656,051,565
   > 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
0
0
0
0
0
29,229,165
29,068,502
28,829,211
29,733,319
30,004,728
29,350,266
31,818,716
31,364,650
33,915,752
32,749,889
34,083,672
34,703,817
33,087,496
30,690,809
29,319,075
27,864,709
27,402,528
27,801,415
26,604,333
29,592,843
26,903,575
24,660,883
24,897,293
26,075,210
25,395,041
25,379,650
24,793,335
24,793,33525,379,65025,395,04126,075,21024,897,29324,660,88326,903,57529,592,84326,604,33327,801,41527,402,52827,864,70929,319,07530,690,80933,087,49634,703,81734,083,67232,749,88933,915,75231,364,65031,818,71629,350,26630,004,72829,733,31928,829,21129,068,50229,229,16500000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
123,474
123,474
132,197
128,135
140,055
110,859
132,641
98,715
172,552
289,200
279,211
273,546
218,342
244,177
253,452
286,492
588,661
351,705
802,643
533,267
459,869
502,801
320,565
206,672
157,310
312,743
180,321
286,287
187,000
424,056
265,681
468,603
424,328
455,046
306,835
374,359
763,009
740,586
1,166,063
799,477
694,837
2,017,854
1,219,821
854,299
1,304,170
1,134,799
1,022,455
1,066,585
1,083,265
960,262
1,440,779
2,787,070
1,448,449
1,235,220
769,788
570,769
697,226
2,490,534
1,626,192
1,757,930
2,387,265
3,040,543
2,872,665
3,160,802
4,307,694
2,448,825
2,294,005
2,580,677
3,319,661
3,947,297
2,969,557
4,762,485
3,573,985
4,777,168
2,898,159
2,362,685
3,249,420
3,869,211
1,617,709
2,380,234
2,348,553
2,006,875
2,494,911
1,792,357
3,098,914
3,842,369
1,907,668
1,618,343
3,527,194
2,970,016
2,548,494
2,394,007
2,394,0072,548,4942,970,0163,527,1941,618,3431,907,6683,842,3693,098,9141,792,3572,494,9112,006,8752,348,5532,380,2341,617,7093,869,2113,249,4202,362,6852,898,1594,777,1683,573,9854,762,4852,969,5573,947,2973,319,6612,580,6772,294,0052,448,8254,307,6943,160,8022,872,6653,040,5432,387,2651,757,9301,626,1922,490,534697,226570,769769,7881,235,2201,448,4492,787,0701,440,779960,2621,083,2651,066,5851,022,4551,134,7991,304,170854,2991,219,8212,017,854694,837799,4771,166,063740,586763,009374,359306,835455,046424,328468,603265,681424,056187,000286,287180,321312,743157,310206,672320,565502,801459,869533,267802,643351,705588,661286,492253,452244,177218,342273,546279,211289,200172,55298,715132,641110,859140,055128,135132,197123,474123,474
       Short-term Investments 
0
0
0
0
0
0
308
308
6,067
6,067
0
0
0
0
0
0
0
0
0
0
50,000
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
655
455,220
460,220
530,064
511,958
543,838
615,806
630,883
646,530
383,382
190,640
120,527
117,439
106,377
105,752
106,728
108,008
105,380
105,839
229,078
229,008
237,894
237,894229,008229,078105,839105,380108,008106,728105,752106,377117,439120,527190,640383,382646,530630,883615,806543,838511,958530,064460,220455,220655000000000000000000000000000000000000000000000000050,00000000000006,0676,067308308000000
       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
0
0
0
0
0
1,032,428
904,752
1,052,251
451,595
1,441,289
1,018,608
1,026,450
1,649,719
1,499,579
466,785
2,310,853
1,628,915
1,277,419
975,674
994,244
964,541
470,807
532,454
580,003
411,251
480,672
460,201
924,937
467,077
100,675
98,605
99,799
99,79998,605100,675467,077924,937460,201480,672411,251580,003532,454470,807964,541994,244975,6741,277,4191,628,9152,310,853466,7851,499,5791,649,7191,026,4501,018,6081,441,289451,5951,052,251904,7521,032,42800000000000000000000000000000000000000000000000000000000000000000
       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
0
0
389,394
366,306
284,521
284,682
285,860
200,089
220,987
180,997
223,750
651,703
180,612
771,421
264,003
1,322,247
117,339
108,267
209,901
259,451
253,108
2,546,246
231,499
212,942
202,309
193,663
49,146
59,059
65,924
65,92459,05949,146193,663202,309212,942231,4992,546,246253,108259,451209,901108,267117,3391,322,247264,003771,421180,612651,703223,750180,997220,987200,089285,860284,682284,521366,306389,39400000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
24,807,515
24,054,471
24,280,804
25,977,048
27,277,336
26,579,946
27,101,047
25,987,076
25,483,291
25,446,293
24,488,010
25,119,824
28,229,185
27,069,453
28,355,552
28,953,332
27,374,276
27,792,831
27,792,83127,374,27628,953,33228,355,55227,069,45328,229,18525,119,82424,488,01025,446,29325,483,29125,987,07627,101,04726,579,94627,277,33625,977,04824,280,80424,054,47124,807,51500000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
53,622
53,622
45,017
44,699
44,426
42,641
35,681
39,619
42,945
43,906
212,363
223,435
253,582
314,328
336,589
350,569
360,329
379,788
402,202
412,776
434,870
305,679
429,680
442,085
464,924
364,229
365,355
372,214
387,105
401,000
394,047
398,833
0
400,586
412,157
405,597
397,517
341,694
318,660
311,007
309,734
312,014
311,387
307,227
318,531
328,629
327,490
348,824
374,707
0
1,002,860
987,894
994,759
0
1,032,535
1,027,826
957,204
0
0
0
0
0
0
0
0
6,417,338
6,514,727
6,659,658
6,866,015
5,318,428
5,436,374
9,903,954
10,019,357
10,382,251
10,310,798
10,339,841
10,376,363
10,517,676
13,488,365
13,190,388
12,096,829
11,897,130
11,733,559
11,760,216
9,641,688
9,563,288
12,573,340
12,468,097
12,380,901
0
0
0
00012,380,90112,468,09712,573,3409,563,2889,641,68811,760,21611,733,55911,897,13012,096,82913,190,38813,488,36510,517,67610,376,36310,339,84110,310,79810,382,25110,019,3579,903,9545,436,3745,318,4286,866,0156,659,6586,514,7276,417,33800000000957,2041,027,8261,032,5350994,759987,8941,002,8600374,707348,824327,490328,629318,531307,227311,387312,014309,734311,007318,660341,694397,517405,597412,157400,5860398,833394,047401,000387,105372,214365,355364,229464,924442,085429,680305,679434,870412,776402,202379,788360,329350,569336,589314,328253,582223,435212,36343,90642,94539,61935,68142,64144,42644,69945,01753,62253,622
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243,260
239,101
248,626
148,503
833,217
824,986
860,557
857,262
997,088
992,359
986,074
1,029,221
1,020,139
1,005,714
1,005,409
1,012,445
1,040,965
1,041,471
1,036,843
1,058,394
1,098,715
1,077,736
1,075,902
1,596,207
1,686,724
1,741,328
1,832,712
1,832,7121,741,3281,686,7241,596,2071,075,9021,077,7361,098,7151,058,3941,036,8431,041,4711,040,9651,012,4451,005,4091,005,7141,020,1391,029,221986,074992,359997,088857,262860,557824,986833,217148,503248,626239,101243,26000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
113,063
113,063
112,485
120,552
119,742
119,477
118,976
118,475
117,965
163,977
0
0
0
0
0
0
0
0
0
0
0
125,135
0
0
0
62,524
62,062
61,591
61,110
60,631
60,181
59,743
59,296
58,849
58,420
57,981
57,534
117,805
117,466
180,246
179,437
173,312
173,121
171,118
169,094
167,070
165,067
163,065
390,158
445,634
443,653
743,145
1,293,686
1,289,401
1,278,224
1,274,236
1,327,062
1,313,108
1,301,631
2,264,524
2,228,165
2,206,829
2,162,856
2,154,145
2,108,005
2,076,450
2,030,863
1,993,187
1,946,841
1,901,969
1,857,744
1,823,585
1,777,488
1,757,004
1,803,794
1,769,236
1,718,546
1,688,238
132,433
125,191
118,959
100,483
0
0
0
0
0
0
0
0
0
0
0000000000100,483118,959125,191132,4331,688,2381,718,5461,769,2361,803,7941,757,0041,777,4881,823,5851,857,7441,901,9691,946,8411,993,1872,030,8632,076,4502,108,0052,154,1452,162,8562,206,8292,228,1652,264,5241,301,6311,313,1081,327,0621,274,2361,278,2241,289,4011,293,686743,145443,653445,634390,158163,065165,067167,070169,094171,118173,121173,312179,437180,246117,466117,80557,53457,98158,42058,84959,29659,74360,18160,63161,11061,59162,06262,524000125,13500000000000163,977117,965118,475118,976119,477119,742120,552112,485113,063113,063
       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
0
0
0
0
0
0
0
0
1,176,932
1,309,316
1,498,122
1,300,087
353,324
508,507
445,319
474,906
266,956
257,463
642,972
631,746
1,239,341
657,146
1,385,449
2,167,416
931,477
789,654
789,654931,4772,167,4161,385,449657,1461,239,341631,746642,972257,463266,956474,906445,319508,507353,3241,300,0871,498,1221,309,3161,176,93200000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
16,821,534
16,821,534
17,233,967
17,610,248
5,450,989
5,399,618
5,319,764
5,068,359
4,982,143
4,833,280
4,855,233
5,304,327
5,407,657
4,472,566
5,924,064
6,650,979
7,484,652
7,194,762
8,140,708
8,249,389
8,184,686
7,923,730
7,587,397
7,714,489
7,808,099
7,500,545
7,445,772
7,467,627
6,949,378
6,823,836
6,115,450
6,137,506
6,542,082
6,229,643
5,942,681
6,283,172
7,210,530
7,656,652
8,648,482
8,924,725
9,919,332
12,554,497
12,441,388
12,931,926
13,667,017
13,988,982
14,020,352
14,765,996
15,627,442
17,566,839
18,785,978
21,150,060
21,529,931
22,021,717
21,228,396
20,523,607
20,213,211
22,294,796
22,299,178
27,152,212
29,349,076
29,613,518
30,157,057
32,554,290
35,948,405
34,853,436
34,245,738
33,995,212
34,563,169
32,436,636
33,333,514
39,405,890
38,991,829
41,837,810
41,303,507
42,183,026
42,801,273
43,122,878
42,153,625
40,658,628
40,187,093
39,435,675
39,601,295
38,961,272
40,797,303
38,447,963
37,116,140
36,395,209
39,063,126
38,411,457
37,514,256
37,787,278
37,787,27837,514,25638,411,45739,063,12636,395,20937,116,14038,447,96340,797,30338,961,27239,601,29539,435,67540,187,09340,658,62842,153,62543,122,87842,801,27342,183,02641,303,50741,837,81038,991,82939,405,89033,333,51432,436,63634,563,16933,995,21234,245,73834,853,43635,948,40532,554,29030,157,05729,613,51829,349,07627,152,21222,299,17822,294,79620,213,21120,523,60721,228,39622,021,71721,529,93121,150,06018,785,97817,566,83915,627,44214,765,99614,020,35213,988,98213,667,01712,931,92612,441,38812,554,4979,919,3328,924,7258,648,4827,656,6527,210,5306,283,1725,942,6816,229,6436,542,0826,137,5066,115,4506,823,8366,949,3787,467,6277,445,7727,500,5457,808,0997,714,4897,587,3977,923,7308,184,6868,249,3898,140,7087,194,7627,484,6526,650,9795,924,0644,472,5665,407,6575,304,3274,855,2334,833,2804,982,1435,068,3595,319,7645,399,6185,450,98917,610,24817,233,96716,821,53416,821,534
   > 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
0
0
0
0
0
13,356,058
12,950,309
12,439,458
13,486,690
10,677,468
11,412,837
16,275,998
14,227,004
12,841,231
15,153,614
13,745,413
13,381,260
14,389,403
10,926,564
12,095,087
13,979,580
15,957,751
18,642,622
18,992,103
15,555,851
14,507,277
13,582,152
16,447,420
14,523,613
13,871,522
14,449,030
16,317,514
16,317,51414,449,03013,871,52214,523,61316,447,42013,582,15214,507,27715,555,85118,992,10318,642,62215,957,75113,979,58012,095,08710,926,56414,389,40313,381,26013,745,41315,153,61412,841,23114,227,00416,275,99811,412,83710,677,46813,486,69012,439,45812,950,30913,356,05800000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
29,867,079
29,831,774
29,761,210
8,547,134
6,207,663
6,455,630
9,941,256
8,902,284
7,231,491
9,895,310
8,512,213
8,527,965
8,691,698
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000008,691,6988,527,9658,512,2139,895,3107,231,4918,902,2849,941,2566,455,6306,207,6638,547,13429,761,21029,831,77429,867,07900000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
29,867,079
29,831,774
29,761,210
8,547,134
6,207,663
6,455,630
9,941,256
8,902,284
7,231,491
10,691,610
9,463,401
9,230,119
9,268,476
6,909,355
8,085,899
10,161,051
11,928,107
14,400,688
14,835,297
11,387,566
10,033,070
9,173,208
11,951,495
9,871,184
8,944,570
9,478,550
10,954,229
10,954,2299,478,5508,944,5709,871,18411,951,4959,173,20810,033,07011,387,56614,835,29714,400,68811,928,10710,161,0518,085,8996,909,3559,268,4769,230,1199,463,40110,691,6107,231,4918,902,2849,941,2566,455,6306,207,6638,547,13429,761,21029,831,77429,867,07900000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
88,751
88,751
95,541
82,110
67,871
72,343
69,737
91,333
99,780
102,273
181,938
209,307
236,431
257,039
321,688
207,364
207,635
231,941
255,555
295,875
308,965
243,358
292,372
192,054
230,313
290,129
428,129
403,648
501,908
420,036
507,431
432,413
432,930
472,884
286,857
287,822
389,203
485,172
551,439
463,658
579,372
841,304
711,901
725,232
781,187
575,652
618,036
864,264
707,164
942,140
853,848
1,010,549
1,351,754
1,872,062
1,841,399
1,414,102
1,342,853
1,522,534
1,343,240
1,628,150
1,406,422
1,451,097
1,366,398
1,583,025
1,307,522
1,430,943
1,192,664
924,538
904,791
1,095,426
1,071,674
1,328,427
1,658,635
1,661,672
3,224,298
2,824,856
2,955,346
2,218,968
1,588,992
1,465,354
1,441,279
1,478,707
1,706,628
1,507,311
1,416,821
1,376,491
1,511,714
1,534,118
1,691,687
1,825,650
1,908,411
2,040,854
2,040,8541,908,4111,825,6501,691,6871,534,1181,511,7141,376,4911,416,8211,507,3111,706,6281,478,7071,441,2791,465,3541,588,9922,218,9682,955,3462,824,8563,224,2981,661,6721,658,6351,328,4271,071,6741,095,426904,791924,5381,192,6641,430,9431,307,5221,583,0251,366,3981,451,0971,406,4221,628,1501,343,2401,522,5341,342,8531,414,1021,841,3991,872,0621,351,7541,010,549853,848942,140707,164864,264618,036575,652781,187725,232711,901841,304579,372463,658551,439485,172389,203287,822286,857472,884432,930432,413507,431420,036501,908403,648428,129290,129230,313192,054292,372243,358308,965295,875255,555231,941207,635207,364321,688257,039236,431209,307181,938102,27399,78091,33369,73772,34367,87182,11095,54188,75188,751
       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
0
0
0
0
0
1,646,055
1,522,488
1,585,790
1,927,374
1,559,963
1,681,020
2,994,773
1,421,010
2,000,414
822,768
964,596
1,066,578
1,677,464
1,387,377
1,474,437
1,292,634
1,348,573
1,319,145
1,454,468
1,635,665
2,006,838
1,752,009
1,779,129
1,816,466
473,236
528,777
567,046
567,046528,777473,2361,816,4661,779,1291,752,0092,006,8381,635,6651,454,4681,319,1451,348,5731,292,6341,474,4371,387,3771,677,4641,066,578964,596822,7682,000,4141,421,0102,994,7731,681,0201,559,9631,927,3741,585,7901,522,4881,646,05500000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
26,149,893
28,437,613
29,420,013
28,733,474
31,227,061
28,563,541
26,207,513
23,477,924
20,958,673
19,969,169
25,241,452
23,940,686
23,533,988
19,947,789
24,539,513
24,539,935
23,065,226
21,469,764
21,469,76423,065,22624,539,93524,539,51319,947,78923,533,98823,940,68625,241,45219,969,16920,958,67323,477,92426,207,51328,563,54131,227,06128,733,47429,420,01328,437,61326,149,89300000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
-29,867,079
-29,831,774
-29,761,210
-8,547,134
-6,207,663
-6,455,630
-9,941,256
-8,902,284
-7,231,491
-9,895,310
-8,512,213
-8,527,965
-8,691,698
1,789,841
1,819,883
1,804,050
1,816,818
1,752,256
1,720,223
5,887,009
5,913,308
5,904,669
5,923,335
5,958,024
5,965,861
5,962,081
5,979,053
5,979,0535,962,0815,965,8615,958,0245,923,3355,904,6695,913,3085,887,0091,720,2231,752,2561,816,8181,804,0501,819,8831,789,841-8,691,698-8,527,965-8,512,213-9,895,310-7,231,491-8,902,284-9,941,256-6,455,630-6,207,663-8,547,134-29,761,210-29,831,774-29,867,07900000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
222,934
246,852
264,637
292,766
12,600
12,411
12,072
13,545
9,686
9,608
9,254
9,296
9,190
9,974
9,818
9,549
9,226
9,560
9,5609,2269,5499,8189,9749,1909,2969,2549,6089,68613,54512,07212,41112,600292,766264,637246,852222,93400000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
476,299
476,388
525,207
697,343
793,886
2,532,133
2,674,301
2,897,580
3,121,550
4,120,588
4,459,385
4,716,327
4,880,970
5,133,956
5,209,693
5,137,995
5,318,324
5,937,434
5,947,776
5,635,278
5,591,264
5,675,588
5,681,521
5,701,335
5,900,671
6,087,198
6,245,188
6,350,822
6,622,796
6,704,811
6,824,375
6,603,050
6,685,077
6,825,549
7,057,044
6,969,580
7,030,466
7,174,431
7,309,316
7,206,406
7,381,907
7,345,334
7,424,138
8,132,096
8,275,676
8,270,550
8,726,309
8,660,531
8,720,872
8,629,096
8,671,248
8,659,200
8,977,716
8,952,393
9,002,519
10,990,596
10,962,623
10,950,850
11,355,109
11,203,610
11,280,301
11,388,664
12,130,131
12,164,970
12,269,637
12,401,706
12,610,488
12,388,515
12,725,234
12,882,125
13,486,945
13,357,161
13,651,338
13,294,383
13,309,576
12,963,907
12,663,780
12,020,754
11,873,161
11,463,668
11,857,694
12,313,038
13,187,664
12,949,262
12,880,772
13,539,517
12,955,438
12,618,612
12,618,61212,955,43813,539,51712,880,77212,949,26213,187,66412,313,03811,857,69411,463,66811,873,16112,020,75412,663,78012,963,90713,309,57613,294,38313,651,33813,357,16113,486,94512,882,12512,725,23412,388,51512,610,48812,401,70612,269,63712,164,97012,130,13111,388,66411,280,30111,203,61011,355,10910,950,85010,962,62310,990,5969,002,5198,952,3938,977,7168,659,2008,671,2488,629,0968,720,8728,660,5318,726,3098,270,5508,275,6768,132,0967,424,1387,345,3347,381,9077,206,4067,309,3167,174,4317,030,4666,969,5807,057,0446,825,5496,685,0776,603,0506,824,3756,704,8116,622,7966,350,8226,245,1886,087,1985,900,6715,701,3355,681,5215,675,5885,591,2645,635,2785,947,7765,937,4345,318,3245,137,9955,209,6935,133,9564,880,9704,716,3274,459,3854,120,5883,121,5502,897,5802,674,3012,532,133793,886697,343525,207476,388476,2990000
   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
0
0
0
0
0
0
0
0
3,599,323
3,644,023
3,268,252
3,386,452
3,543,398
3,730,143
3,435,322
3,859,953
3,881,223
4,141,751
4,031,531
4,370,649
4,402,681
4,442,329
3,226,874
2,938,289
2,285,550
2,120,428
1,731,615
2,131,996
2,573,292
2,036,066
1,346,953
1,282,148
1,355,399
1,291,336
983,323
983,3231,291,3361,355,3991,282,1481,346,9532,036,0662,573,2922,131,9961,731,6152,120,4282,285,5502,938,2893,226,8744,442,3294,402,6814,370,6494,031,5314,141,7513,881,2233,859,9533,435,3223,730,1433,543,3983,386,4523,268,2523,644,0233,599,32300000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.