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?
75.0%

What is your share worth?

Current worth
฿1.45
Expected worth in 1 year
฿1.31
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
฿-0.10
Return On Investment
-37.0%

For what price can you sell your share?

Current Price per Share
฿0.27
Expected price per share
฿0.25 - ฿0.27
How sure are you?
50%

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




Live pricePrice per Share (EOD)

฿0.27

Intrinsic Value Per Share

฿0.00 - ฿1.25

Total Value Per Share

฿1.45 - ฿2.70

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




Is Property Perfect Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$396.8m$427.5m-$24.4m-6.1%

How much money is Property Perfect Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money-$2.1m-$4.5m$2.4m116.0%
Net Profit Margin-3.7%-11.8%--

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)  

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 ฿0.27. 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 ฿1.45. Based on the TTM, the Book Value Change Per Share is ฿-0.03 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 ฿0.01 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 Eps0.000.1%0.00-0.1%0.000.0%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.0%0.00-0.4%0.000.6%0.000.0%0.000.1%
Usd Dividend Per Share0.000.0%0.000.1%0.000.0%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.0%0.00-0.3%0.000.6%0.000.0%0.000.2%
Usd Price Per Share0.01-0.01-0.01-0.01-0.02-
Price to Earnings Ratio5.82--4.31--8.62--2.15-8.27-
Price-to-Total Gains Ratio70.74-9.19--25.89--2.16--4.01-
Price to Book Ratio0.21-0.24-0.27-0.34-0.57-
Price-to-Total Gains Ratio70.74-9.19--25.89--2.16--4.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.007371
Number of shares135666
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 (135666 shares)-92.4611.56
Gains per Year (135666 shares)-369.8346.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1148-518-380117-7136
2296-1036-750235-14282
3444-1554-1120352-214128
4593-2072-1490470-285174
5741-2590-1860587-356220
6889-3108-2230705-427266
71037-3626-2600822-498312
81185-4144-2970940-569358
91333-4662-33401057-641404
101481-5180-37101174-712450

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%4.08.00.033.3%8.012.00.040.0%23.017.00.057.5%69.019.00.078.4%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%22.018.00.055.0%63.025.00.071.6%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%30.00.010.075.0%35.00.053.039.8%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%23.017.00.057.5%64.024.00.072.7%

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; develops and sells residential properties; manages resorts, spas, and hotels; and provides property rental 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. Property Perfect Public Company Limited was founded in 1985 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-04-02 23:31:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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.

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 3.5% means that ฿0.04 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 3.5%. The company is making a profit. +1
  • The TTM is -3.7%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM-3.7%+7.2%
TTM-3.7%YOY-11.8%+8.1%
TTM-3.7%5Y-2.5%-1.2%
5Y-2.5%10Y0.1%-2.6%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%14.5%-11.0%
TTM-3.7%14.5%-18.2%
YOY-11.8%22.4%-34.2%
5Y-2.5%19.6%-22.1%
10Y0.1%18.9%-18.8%
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 inefficient in making profit. -1
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.2%TTM-0.1%+0.4%
TTM-0.1%YOY-0.3%+0.2%
TTM-0.1%5Y0.0%-0.1%
5Y0.0%10Y0.1%-0.1%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%3.4%-3.2%
TTM-0.1%3.4%-3.5%
YOY-0.3%6.9%-7.2%
5Y0.0%6.9%-6.9%
10Y0.1%6.9%-6.8%
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.
  • 1.0% 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 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-0.6%+1.6%
TTM-0.6%YOY-1.3%+0.7%
TTM-0.6%5Y-0.2%-0.4%
5Y-0.2%10Y0.4%-0.5%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%12.2%-11.2%
TTM-0.6%12.2%-12.8%
YOY-1.3%22.4%-23.7%
5Y-0.2%19.9%-20.1%
10Y0.4%17.9%-17.5%

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-TTM5.3%-5.3%
TTM5.3%YOY-5.2%+10.5%
TTM5.3%5Y1.3%+4.1%
5Y1.3%10Y4.5%-3.2%
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 1.44 means that the operating costs are ฿1.44 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 1.436. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.114. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.436TTM1.114+0.321
TTM1.114YOY1.107+0.007
TTM1.1145Y1.057+0.057
5Y1.05710Y1.003+0.054
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4361.362+0.074
TTM1.1141.362-0.248
YOY1.1071.033+0.074
5Y1.0571.150-0.093
10Y1.0031.237-0.234

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 1.32 means the company has ฿1.32 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 1.315. The company is just able to pay all its short-term debts.
  • The TTM is 1.511. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.315TTM1.511-0.196
TTM1.511YOY1.739-0.228
TTM1.5115Y1.906-0.395
5Y1.90610Y2.029-0.123
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3151.828-0.513
TTM1.5111.828-0.317
YOY1.7391.978-0.239
5Y1.9061.938-0.032
10Y2.0291.845+0.184
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 0.01 means the company can pay off ฿0.01 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 0.014. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.178. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.014TTM0.178-0.164
TTM0.178YOY0.234-0.056
TTM0.1785Y0.275-0.097
5Y0.27510Y0.285-0.010
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0140.056-0.042
TTM0.1780.056+0.122
YOY0.2340.046+0.188
5Y0.2750.087+0.188
10Y0.2850.066+0.219

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 0.73 means that Property Perfect Public Company Limited assets are financed with 72.7% credit (debt) and the remaining percentage (100% - 72.7%) 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 0.727. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.721. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.727TTM0.721+0.006
TTM0.721YOY0.707+0.014
TTM0.7215Y0.726-0.005
5Y0.72610Y0.713+0.013
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7270.717+0.010
TTM0.7210.717+0.004
YOY0.7070.689+0.018
5Y0.7260.644+0.082
10Y0.7130.604+0.109
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 307.3% means that company has ฿3.07 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 3.073. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.012. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.073TTM3.012+0.060
TTM3.012YOY2.874+0.139
TTM3.0125Y3.110-0.097
5Y3.11010Y2.927+0.183
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0732.568+0.505
TTM3.0122.568+0.444
YOY2.8742.240+0.634
5Y3.1102.039+1.071
10Y2.9271.736+1.191

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 5.82 means the investor is paying ฿5.82 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 5.239. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.822. Based on the earnings, the company is cheap. +2
  • The TTM is -4.309. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.239MRQ5.822-0.582
MRQ5.822TTM-4.309+10.131
TTM-4.309YOY-8.624+4.314
TTM-4.3095Y-2.148-2.161
5Y-2.14810Y8.270-10.418
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD5.2399.200-3.961
MRQ5.82212.847-7.025
TTM-4.30912.847-17.156
YOY-8.6246.922-15.546
5Y-2.1488.709-10.857
10Y8.27017.053-8.783
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 1.216. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.351. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.248. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.216MRQ1.351-0.135
MRQ1.351TTM3.248-1.897
TTM3.248YOY20.736-17.487
TTM3.2485Y5.994-2.746
5Y5.99410Y4.659+1.335
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD1.21656.533-55.317
MRQ1.35178.943-77.592
TTM3.24878.943-75.695
YOY20.736-3.785+24.521
5Y5.99421.603-15.609
10Y4.6599.928-5.269
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 0.21 means the investor is paying ฿0.21 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 0.186. Based on the equity, the company is cheap. +2
  • The MRQ is 0.207. Based on the equity, the company is cheap. +2
  • The TTM is 0.235. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.186MRQ0.207-0.021
MRQ0.207TTM0.235-0.029
TTM0.235YOY0.270-0.035
TTM0.2355Y0.342-0.107
5Y0.34210Y0.567-0.226
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.1861.107-0.921
MRQ0.2071.546-1.339
TTM0.2351.546-1.311
YOY0.2701.534-1.264
5Y0.3421.670-1.328
10Y0.5672.441-1.874
2. Total Gains per Share

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--0.004-0.035+924%0.059-93%-0.005+213%0.015-71%
Book Value Per Share--1.4521.475-2%1.565-7%1.448+0%1.371+6%
Current Ratio--1.3151.511-13%1.739-24%1.906-31%2.029-35%
Debt To Asset Ratio--0.7270.721+1%0.707+3%0.726+0%0.713+2%
Debt To Equity Ratio--3.0733.012+2%2.874+7%3.110-1%2.927+5%
Dividend Per Share---0.010-100%0.005-100%0.008-100%0.007-100%
Eps--0.013-0.006+147%-0.001+105%0.001+2344%0.005+160%
Free Cash Flow Per Share--0.0560.012+371%0.021+168%0.029+90%0.004+1403%
Free Cash Flow To Equity Per Share--0.076-0.029+138%0.022+248%-0.010+113%0.023+228%
Gross Profit Margin--1.0002.312-57%1.591-37%1.304-23%-1.129+213%
Intrinsic Value_10Y_max--1.252--------
Intrinsic Value_10Y_min---0.003--------
Intrinsic Value_1Y_max--0.092--------
Intrinsic Value_1Y_min--0.012--------
Intrinsic Value_3Y_max--0.302--------
Intrinsic Value_3Y_min--0.026--------
Intrinsic Value_5Y_max--0.542--------
Intrinsic Value_5Y_min--0.028--------
Market Cap2702997043.200-11%3003330048.0003478857305.600-14%4229689817.600-29%5159325863.045-42%7411143408.608-59%
Net Profit Margin--0.035-0.037+205%-0.118+435%-0.025+171%0.001+4950%
Operating Margin---0.053-100%-0.0520%0.013-100%0.045-100%
Operating Ratio--1.4361.114+29%1.107+30%1.057+36%1.003+43%
Pb Ratio0.186-11%0.2070.235-12%0.270-23%0.342-40%0.567-64%
Pe Ratio5.239-11%5.822-4.309+174%-8.624+248%-2.148+137%8.270-30%
Price Per Share0.270-11%0.3000.348-14%0.423-29%0.491-39%0.723-59%
Price To Free Cash Flow Ratio1.216-11%1.3513.248-58%20.736-93%5.994-77%4.659-71%
Price To Total Gains Ratio63.667-11%70.7419.192+670%-25.891+137%-2.160+103%-4.013+106%
Quick Ratio--0.0140.178-92%0.234-94%0.275-95%0.285-95%
Return On Assets--0.002-0.001+161%-0.003+234%0.000+118%0.001+146%
Return On Equity--0.010-0.006+159%-0.013+228%-0.002+117%0.004+185%
Total Gains Per Share--0.004-0.025+689%0.064-93%0.003+36%0.022-81%
Usd Book Value--396855459.000403151132.475-2%427586366.025-7%408780731.966-3%383486519.399+3%
Usd Book Value Change Per Share--0.000-0.001+924%0.002-93%0.000+213%0.000-71%
Usd Book Value Per Share--0.0400.040-2%0.043-7%0.040+0%0.037+6%
Usd Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.000+147%0.000+105%0.000+2344%0.000+160%
Usd Free Cash Flow--15170391.6003218199.075+371%5665077.600+168%8031976.778+89%1068847.491+1319%
Usd Free Cash Flow Per Share--0.0020.000+371%0.001+168%0.001+90%0.000+1403%
Usd Free Cash Flow To Equity Per Share--0.002-0.001+138%0.001+248%0.000+113%0.001+228%
Usd Market Cap73791819.279-11%81990910.31094972804.443-14%115470532.020-29%140849596.061-42%202324215.055-59%
Usd Price Per Share0.007-11%0.0080.009-14%0.012-29%0.013-39%0.020-59%
Usd Profit--3520990.200-2115094.800+160%-4569364.800+230%-492277.776+114%1097536.222+221%
Usd Revenue--99654063.60073876393.500+35%70722738.450+41%86604272.052+15%94169294.814+6%
Usd Total Gains Per Share--0.000-0.001+689%0.002-93%0.000+36%0.001-81%
 EOD+4 -4MRQTTM+20 -16YOY+16 -195Y+23 -1310Y+21 -15

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)Between0-155.239
Price to Book Ratio (EOD)Between0-10.186
Net Profit Margin (MRQ)Greater than00.035
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.014
Current Ratio (MRQ)Greater than11.315
Debt to Asset Ratio (MRQ)Less than10.727
Debt to Equity Ratio (MRQ)Less than13.073
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

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 than5049.801
Ma 20Greater thanMa 500.268
Ma 50Greater thanMa 1000.277
Ma 100Greater thanMa 2000.288
OpenGreater thanClose0.260
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets53,221,521
Total Liabilities38,684,691
Total Stockholder Equity12,588,921
 As reported
Total Liabilities 38,684,691
Total Stockholder Equity+ 12,588,921
Total Assets = 53,221,521

Assets

Total Assets53,221,521
Total Current Assets24,783,708
Long-term Assets28,437,813
Total Current Assets
Cash And Cash Equivalents 3,087,982
Short-term Investments 132,217
Net Receivables 129,691
Inventory 20,408,495
Other Current Assets 89,010
Total Current Assets  (as reported)24,783,708
Total Current Assets  (calculated)23,847,395
+/- 936,313
Long-term Assets
Property Plant Equipment 13,161,722
Long Term Investments 1,800,345
Long-term Assets Other 367,573
Long-term Assets  (as reported)28,437,813
Long-term Assets  (calculated)15,329,640
+/- 13,108,173

Liabilities & Shareholders' Equity

Total Current Liabilities18,842,141
Long-term Liabilities19,842,550
Total Stockholder Equity12,588,921
Total Current Liabilities
Short Long Term Debt 13,245,588
Accounts payable 1,982,683
Other Current Liabilities 658,943
Total Current Liabilities  (as reported)18,842,141
Total Current Liabilities  (calculated)15,887,214
+/- 2,954,927
Long-term Liabilities
Long term Debt 12,333,227
Capital Lease Obligations Min Short Term Debt6,334,625
Long-term Liabilities Other 9,009
Long-term Liabilities  (as reported)19,842,550
Long-term Liabilities  (calculated)18,676,861
+/- 1,165,689
Total Stockholder Equity
Retained Earnings 935,335
Total Stockholder Equity (as reported)12,588,921
Total Stockholder Equity (calculated)935,335
+/- 11,653,586
Other
Capital Stock10,011,081
Common Stock Shares Outstanding 10,011,081
Net Debt 22,490,833
Net Invested Capital 38,167,736
Net Working Capital 5,941,567
Property Plant and Equipment Gross 20,416,233



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> 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
52,958,147
53,221,521
53,221,52152,958,14752,586,16652,753,92654,348,37354,430,76251,966,74652,890,06852,023,39954,080,85352,050,62653,284,70653,389,60454,965,75655,899,02157,968,14559,064,54358,984,62158,138,14357,557,40457,565,55254,599,22254,674,50948,552,56047,428,47149,321,52748,670,46348,910,02148,790,21749,872,90046,445,29744,252,82843,277,02143,030,78440,861,90831,361,84431,305,12429,256,48629,255,61029,976,58030,668,10230,284,02329,854,59327,580,42025,872,02523,984,18922,941,09121,487,99021,378,67121,050,03920,138,33219,750,70419,728,92816,949,79815,894,30515,699,83614,476,74413,891,77112,884,50612,765,40912,932,87313,164,87812,488,32812,360,63812,911,03412,850,04913,168,96213,127,29313,176,13313,399,36313,349,76713,535,17313,861,16413,503,01013,387,38413,350,40112,328,71912,365,62211,367,30610,480,5428,593,1548,529,2078,201,9077,529,5347,365,4135,776,0295,765,7025,844,9715,876,0065,927,2885,918,3375,999,2076,051,5656,051,565
   > 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
9,640,140
10,005,896
10,419,661
10,724,905
12,505,494
12,697,000
13,551,963
14,653,351
14,412,651
14,762,804
15,250,541
15,082,803
14,758,607
17,037,544
19,327,719
18,931,002
19,007,100
18,151,375
18,056,757
18,163,910
21,650,983
21,716,826
24,828,323
25,977,928
25,571,051
25,224,092
27,718,422
31,294,888
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
24,526,829
24,783,708
24,783,70824,526,82924,793,33525,379,65025,395,04126,075,21024,897,29324,660,88326,903,57529,592,84326,604,33327,801,41527,402,52827,864,70929,319,07530,690,80933,087,49634,703,81734,083,67232,749,88933,915,75231,364,65031,818,71629,350,26630,004,72829,733,31928,829,21129,068,50229,229,16531,294,88827,718,42225,224,09225,571,05125,977,92824,828,32321,716,82621,650,98318,163,91018,056,75718,151,37519,007,10018,931,00219,327,71917,037,54414,758,60715,082,80315,250,54114,762,80414,412,65114,653,35113,551,96312,697,00012,505,49410,724,90510,419,66110,005,8969,640,1400000000000000000000000000000000000000
       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
2,403,453
3,087,982
3,087,9822,403,4532,394,0072,548,4942,970,0163,527,1941,618,3431,907,6683,842,3693,098,9141,792,3572,494,9112,006,8752,348,5532,380,2341,617,7093,869,2113,249,4202,362,6852,898,1594,777,1683,573,9854,762,4852,969,5573,947,2973,319,6612,580,6772,294,0052,448,8254,307,6943,160,8022,872,6653,040,5432,387,2651,757,9301,626,1922,490,534697,226570,769769,7881,235,2201,448,4492,787,0701,440,779960,2621,083,2651,066,5851,022,4551,134,7991,304,170854,2991,219,8212,017,854694,837799,4771,166,063740,586763,009374,359306,835455,046424,328468,603265,681424,056187,000286,287180,321312,743157,310206,672320,565502,801459,869533,267802,643351,705588,661286,492253,452244,177218,342273,546279,211289,200172,55298,715132,641110,859140,055128,135132,197123,474123,474
       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
455,821
460,849
530,634
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
64,276
132,217
132,21764,276237,894229,008229,078105,839105,380108,008106,728105,752106,377117,439120,527190,640383,382646,530630,883615,806543,838511,958530,634460,849455,821655000000000000000000000000000000000000000000000000050,00000000000006,0676,067308308000000
       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
61,058
205,583
195,303
95,904
88,214
87,087
89,661
196,614
181,748
179,786
213,726
62,097
160,685
146,110
88,211
296,999
389,115
373,637
271,185
130,908
1,120,320
1,093,632
1,128,148
1,134,016
313,887
310,171
207,882
846,490
1,033,228
904,752
1,052,251
451,595
1,441,289
1,018,608
1,026,450
1,649,719
1,499,579
1,568,603
3,483,654
2,791,395
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
579,130
945,170
822,075
805,519
129,691
129,691805,519822,075945,170579,130467,077924,937460,201480,672411,251580,003532,454470,807964,541994,244975,6741,277,4192,791,3953,483,6541,568,6031,499,5791,649,7191,026,4501,018,6081,441,289451,5951,052,251904,7521,033,228846,490207,882310,171313,8871,134,0161,128,1481,093,6321,120,320130,908271,185373,637389,115296,99988,211146,110160,68562,097213,726179,786181,748196,61489,66187,08788,21495,904195,303205,58361,0580000000000000000000000000000000000000
       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
8,738,140
8,505,271
9,275,305
9,786,413
10,258,142
11,269,373
12,509,364
13,074,377
13,096,104
13,501,223
13,970,230
13,877,394
142,647
106,489
81,621
77,428
93,671
66,660
52,475
100,943
102,650
72,495
100,348
143,154
130,296
193,973
148,007
197,015
156,682
157,558
158,165
175,841
196,065
77,497
91,153
99,612
134,226
651,703
180,612
771,421
186,623
91,174
86,185
82,473
42,319
86,009
89,947
129,842
80,222
66,338
60,347
62,519
49,146
59,059
65,924
87,705
89,010
89,01087,70565,92459,05949,14662,51960,34766,33880,222129,84289,94786,00942,31982,47386,18591,174186,623771,421180,612651,703134,22699,61291,15377,497196,065175,841158,165157,558156,682197,015148,007193,973130,296143,154100,34872,495102,650100,94352,47566,66093,67177,42881,621106,489142,64713,877,39413,970,23013,501,22313,096,10413,074,37712,509,36411,269,37310,258,1429,786,4139,275,3058,505,2718,738,1400000000000000000000000000000000000000
   > 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
4,836,605
5,693,940
5,474,644
6,224,893
7,223,434
7,053,704
6,586,369
6,396,688
6,966,020
6,725,186
7,690,550
8,901,386
11,113,418
10,542,876
10,526,874
11,353,021
11,661,002
11,825,205
11,198,853
11,092,576
9,654,141
9,645,018
16,033,585
17,052,856
17,705,971
19,028,736
18,726,875
18,578,012
19,561,053
19,841,519
19,841,252
19,588,208
17,423,743
19,202,294
22,855,793
23,234,572
23,649,800
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
28,431,318
28,437,813
28,437,81328,431,31827,792,83127,374,27628,953,33228,355,55227,069,45328,229,18525,119,82424,488,01025,446,29325,483,29125,987,07627,101,04726,579,94627,277,33625,977,04824,280,80424,054,47124,807,51523,649,80023,234,57222,855,79319,202,29417,423,74319,588,20819,841,25219,841,51919,561,05318,578,01218,726,87519,028,73617,705,97117,052,85616,033,5859,645,0189,654,14111,092,57611,198,85311,825,20511,661,00211,353,02110,526,87410,542,87611,113,4188,901,3867,690,5506,725,1866,966,0206,396,6886,586,3697,053,7047,223,4346,224,8935,474,6445,693,9404,836,6050000000000000000000000000000000000000
       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
3,965,336
4,771,328
4,264,192
4,796,941
312,014
311,387
307,227
318,531
328,629
327,490
348,824
374,707
1,475,181
1,386,443
1,640,715
1,485,153
1,708,621
1,734,126
1,719,377
1,278,325
1,407,836
1,330,282
5,451,766
5,696,905
6,114,040
6,392,010
6,495,531
6,527,477
7,338,587
7,719,762
7,336,091
7,703,181
6,078,573
6,491,047
11,508,382
11,067,198
11,305,521
11,247,918
10,943,969
10,709,134
11,214,655
14,016,477
13,499,500
12,353,052
12,104,130
11,872,990
11,900,647
9,781,688
9,781,888
12,808,312
12,724,527
12,715,702
12,626,345
12,537,148
12,548,033
13,197,486
13,161,722
13,161,72213,197,48612,548,03312,537,14812,626,34512,715,70212,724,52712,808,3129,781,8889,781,68811,900,64711,872,99012,104,13012,353,05213,499,50014,016,47711,214,65510,709,13410,943,96911,247,91811,305,52111,067,19811,508,3826,491,0476,078,5737,703,1817,336,0917,719,7627,338,5876,527,4776,495,5316,392,0106,114,0405,696,9055,451,7661,330,2821,407,8361,278,3251,719,3771,734,1261,708,6211,485,1531,640,7151,386,4431,475,181374,707348,824327,490328,629318,531307,227311,387312,0144,796,9414,264,1924,771,3283,965,336397,517405,597412,157400,5860398,833394,047401,000387,105372,214365,355364,229464,924442,085429,680305,679434,870412,776402,202379,788360,329350,569336,589314,328253,582223,435212,36343,90642,94539,61935,68142,64144,42644,69945,01753,62253,622
       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
1,830,346
1,800,345
1,800,3451,830,3461,832,7121,741,3281,686,7241,596,2071,075,9021,077,7361,098,7151,058,3941,036,8431,041,4711,040,9651,012,4451,005,4091,005,7141,020,1391,029,221986,074992,359997,088857,262860,557824,986833,217148,503248,626239,101243,26000000000000000000000000000000000000000000000000000000000000000000
       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
173,311
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
1,757,003
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
67,273
64,022
61,169
59,016
0
0
0059,01661,16964,02267,273000000100,483118,959125,191132,4331,688,2381,718,5461,769,2361,803,7941,757,0031,777,4881,823,5851,857,7441,901,9691,946,8411,993,1872,030,8632,076,4502,108,0052,154,1452,162,8562,206,8292,228,1652,264,5241,301,6311,313,1081,327,0621,274,2361,278,2241,289,4011,293,686743,145443,653445,634390,158163,065165,067167,070169,094171,118173,121173,311179,437180,246117,466117,80557,53457,98158,42058,84959,29659,74360,18160,63161,11061,59162,06262,524000125,13500000000000163,977117,965118,475118,976119,477119,742120,552112,485113,063113,063
       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
151,225
98,420
99,018
138,181
5,631,834
5,485,290
4,936,119
4,540,012
5,319,122
4,788,723
5,983,320
7,216,472
330,271
7,805,301
7,217,575
7,642,681
7,637,207
7,771,513
7,151,937
7,489,571
6,526,818
6,602,111
7,768,155
8,440,909
8,749,690
9,843,168
9,425,669
9,272,816
9,548,825
9,517,583
9,927,471
9,449,669
8,296,842
9,610,434
8,193,557
9,102,834
9,086,244
10,293,186
9,734,204
10,121,152
11,293,741
11,260,883
11,073,018
12,639,632
11,619,490
11,322,350
11,193,228
11,769,954
12,245,500
12,917,125
11,835,116
12,551,427
13,122,047
11,506,669
11,753,846
11,675,437
367,573
367,57311,675,43711,753,84611,506,66913,122,04712,551,42711,835,11612,917,12512,245,50011,769,95411,193,22811,322,35011,619,49012,639,63211,073,01811,260,88311,293,74110,121,1529,734,20410,293,1869,086,2449,102,8348,193,5579,610,4348,296,8429,449,6699,927,4719,517,5839,548,8259,272,8169,425,6699,843,1688,749,6908,440,9097,768,1556,602,1116,526,8187,489,5717,151,9377,771,5137,637,2077,642,6817,217,5757,805,301330,2717,216,4725,983,3204,788,7235,319,1224,540,0124,936,1195,485,2905,631,834138,18199,01898,420151,2250000000000000000000000000000000000000
> 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
18,903,096
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
32,436,635
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
38,463,772
38,684,691
38,684,69138,463,77237,787,27837,514,25638,411,45739,063,12636,395,20937,116,14038,447,96340,797,30338,961,27239,601,29539,435,67540,187,09340,658,62842,153,62543,122,87842,801,27342,183,02641,303,50741,837,81038,991,82939,405,89033,333,51432,436,63534,563,16933,995,21234,245,73834,853,43635,948,40532,554,29030,157,05729,613,51829,349,07627,152,21222,299,17822,294,79620,213,21120,523,60721,228,39622,021,71721,529,93121,150,06018,903,09617,566,83915,627,44214,765,99614,020,35213,988,98213,667,01712,931,92612,441,38812,554,4979,919,3328,924,7258,648,4827,656,6527,210,5306,283,1725,942,6816,229,6436,542,0826,137,5066,115,4506,823,8366,949,3787,467,6277,445,7727,500,5457,808,0997,714,4897,587,3977,923,7308,184,6868,249,3898,140,7087,194,7627,484,6526,650,9795,924,0644,472,5665,407,6575,304,3274,855,2334,833,2804,982,1435,068,3595,319,7645,399,6185,450,98917,610,24817,233,96716,821,53416,821,534
   > 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
4,052,176
3,604,844
3,698,875
4,175,988
4,291,048
5,105,204
4,872,946
6,388,130
7,935,347
6,430,076
6,477,023
7,199,136
7,409,864
7,726,881
7,586,471
8,187,902
9,012,546
10,839,934
12,326,044
10,422,551
13,941,211
13,914,441
15,416,440
13,135,231
11,964,832
9,187,082
9,270,167
12,799,552
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
16,879,835
18,842,141
18,842,14116,879,83516,317,51414,449,03013,871,52214,523,61316,447,42013,582,15214,507,27715,555,85118,992,10318,642,62215,957,75113,979,58012,095,08710,926,56414,389,40313,381,26013,745,41315,153,61412,841,23114,227,00416,275,99811,412,83710,677,46813,486,69012,439,45812,950,30913,356,05812,799,5529,270,1679,187,08211,964,83213,135,23115,416,44013,914,44113,941,21110,422,55112,326,04410,839,9349,012,5468,187,9027,586,4717,726,8817,409,8647,199,1366,477,0236,430,0767,935,3476,388,1304,872,9465,105,2044,291,0484,175,9883,698,8753,604,8444,052,1760000000000000000000000000000000000000
       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
1,548,931
210,133
1,234,312
1,732,602
875,000
1,500,000
1,324,345
2,143,081
4,737,121
4,555,611
4,820,261
5,759,035
5,419,399
5,848,701
5,616,947
5,805,584
5,824,253
7,983,330
9,729,535
7,801,781
11,096,498
11,363,583
11,536,023
9,319,604
8,035,905
5,779,235
5,685,423
9,193,250
9,476,371
9,613,836
9,293,790
9,933,707
6,997,017
7,507,219
11,122,202
10,302,930
8,217,655
10,691,610
9,463,401
9,230,119
9,268,476
7,120,360
8,337,941
10,398,696
12,335,795
14,790,264
15,233,474
11,718,295
10,385,085
9,626,910
12,404,305
10,273,491
9,438,287
9,931,607
11,372,294
11,989,152
0
011,989,15211,372,2949,931,6079,438,28710,273,49112,404,3059,626,91010,385,08511,718,29515,233,47414,790,26412,335,79510,398,6968,337,9417,120,3609,268,4769,230,1199,463,40110,691,6108,217,65510,302,93011,122,2027,507,2196,997,0179,933,7079,293,7909,613,8369,476,3719,193,2505,685,4235,779,2358,035,9059,319,60411,536,02311,363,58311,096,4987,801,7819,729,5357,983,3305,824,2535,805,5845,616,9475,848,7015,419,3995,759,0354,820,2614,555,6114,737,1212,143,0811,324,3451,500,000875,0001,732,6021,234,312210,1331,548,9310000000000000000000000000000000000000
       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
11,554,860
13,245,588
13,245,58811,554,86010,954,2299,478,5508,944,5709,871,18411,951,4959,173,20810,033,07011,387,56614,835,29714,400,68811,928,10710,161,0518,085,8996,909,3559,268,4769,230,1199,463,40110,691,6107,231,4918,902,2849,941,2566,455,6306,207,6638,547,13429,761,21029,831,77429,867,07900000000000000000000000000000000000000000000000000000000000000000
       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
800,747
711,901
725,232
781,187
929,795
933,833
1,181,242
1,026,958
997,990
906,997
1,075,208
1,434,539
1,971,121
1,953,759
1,497,279
1,437,325
1,619,170
1,440,084
2,254,364
1,999,243
2,001,257
1,526,919
1,719,947
1,514,101
1,896,716
1,477,050
1,276,985
1,113,408
1,275,386
1,287,404
1,438,782
1,878,453
1,819,132
3,224,298
2,824,856
2,955,346
2,380,156
1,747,416
1,610,858
1,582,596
1,636,990
1,844,124
1,666,980
1,566,398
1,525,274
1,639,200
1,663,108
1,823,568
1,825,650
1,908,411
2,040,854
1,906,332
1,982,683
1,982,6831,906,3322,040,8541,908,4111,825,6501,823,5681,663,1081,639,2001,525,2741,566,3981,666,9801,844,1241,636,9901,582,5961,610,8581,747,4162,380,1562,955,3462,824,8563,224,2981,819,1321,878,4531,438,7821,287,4041,275,3861,113,4081,276,9851,477,0501,896,7161,514,1011,719,9471,526,9192,001,2571,999,2432,254,3641,440,0841,619,1701,437,3251,497,2791,953,7591,971,1211,434,5391,075,208906,997997,9901,026,9581,181,242933,833929,795781,187725,232711,901800,747579,372463,658551,439485,172389,203287,822286,857472,884432,930432,413507,431420,036501,908403,648428,129290,129230,313192,054292,372243,358308,965295,875255,555231,941207,635207,364321,688257,039236,431209,307181,938102,27399,78091,33369,73772,34367,87182,11095,54188,75188,751
       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
287,014
985,392
152,037
187,893
198,692
219,740
117,674
409,813
48,624
56,078
170,141
100,046
403,486
458,898
480,023
501,436
493,418
372,579
899,230
983,445
357,038
392,823
740,228
1,680,009
948,115
931,012
1,019,751
1,025,173
975,672
1,023,833
1,065,704
2,035,688
1,065,497
2,501,836
3,535,231
1,901,595
2,539,806
1,070,339
1,418,170
1,147,686
2,255,054
1,591,938
1,605,949
1,523,915
1,490,371
1,499,402
1,461,307
1,604,882
2,219,468
1,918,233
1,982,198
1,943,389
2,017,965
2,112,542
2,184,510
2,148,523
658,943
658,9432,148,5232,184,5102,112,5422,017,9651,943,3891,982,1981,918,2332,219,4681,604,8821,461,3071,499,4021,490,3711,523,9151,605,9491,591,9382,255,0541,147,6861,418,1701,070,3392,539,8061,901,5953,535,2312,501,8361,065,4972,035,6881,065,7041,023,833975,6721,025,1731,019,751931,012948,1151,680,009740,228392,823357,038983,445899,230372,579493,418501,436480,023458,898403,486100,046170,14156,07848,624409,813117,674219,740198,692187,893152,037985,392287,0140000000000000000000000000000000000000
   > 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
3,604,476
5,043,638
5,225,850
5,743,344
8,263,449
7,336,184
8,058,980
7,278,887
6,053,635
7,590,276
8,288,973
8,428,306
10,156,976
11,176,215
13,563,589
13,342,029
13,009,171
10,388,462
8,197,563
9,790,660
8,353,585
8,384,737
11,735,772
16,213,845
17,648,686
20,969,975
23,284,123
23,148,853
21,497,378
21,295,429
21,555,754
21,076,479
21,759,168
21,920,677
23,129,892
24,764,825
28,996,579
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
21,583,937
19,842,550
19,842,55021,583,93721,469,76423,065,22624,539,93524,539,51319,947,78923,533,98823,940,68625,241,45219,969,16920,958,67323,477,92426,207,51328,563,54131,227,06128,733,47429,420,01328,437,61326,149,89328,996,57924,764,82523,129,89221,920,67721,759,16821,076,47921,555,75421,295,42921,497,37823,148,85323,284,12320,969,97517,648,68616,213,84511,735,7728,384,7378,353,5859,790,6608,197,56310,388,46213,009,17113,342,02913,563,58911,176,21510,156,9768,428,3068,288,9737,590,2766,053,6357,278,8878,058,9807,336,1848,263,4495,743,3445,225,8505,043,6383,604,4760000000000000000000000000000000000000
       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
-1,548,931
-210,133
-1,234,312
-1,732,602
-875,000
-1,500,000
-1,324,345
-2,143,081
-4,737,121
-4,555,611
-4,820,261
-5,759,035
-5,419,399
-5,848,701
-5,616,947
-5,805,584
-5,824,253
-7,983,330
-9,729,535
-7,801,781
-11,096,498
-11,363,583
-11,536,023
-9,319,604
-8,035,905
-5,779,235
-5,685,423
-9,193,250
-9,476,371
-9,613,836
-9,293,790
-9,933,707
-6,997,017
-7,507,219
-11,122,202
-10,302,930
-8,217,655
-10,691,610
-9,463,401
-9,230,119
-9,268,476
-5,330,519
-6,518,058
-8,594,646
-10,518,977
-13,038,008
-13,513,251
-5,831,286
-4,471,777
-3,722,241
-6,480,970
-4,315,467
-3,472,426
-3,969,526
-5,393,241
-5,697,335
6,334,625
6,334,625-5,697,335-5,393,241-3,969,526-3,472,426-4,315,467-6,480,970-3,722,241-4,471,777-5,831,286-13,513,251-13,038,008-10,518,977-8,594,646-6,518,058-5,330,519-9,268,476-9,230,119-9,463,401-10,691,610-8,217,655-10,302,930-11,122,202-7,507,219-6,997,017-9,933,707-9,293,790-9,613,836-9,476,371-9,193,250-5,685,423-5,779,235-8,035,905-9,319,604-11,536,023-11,363,583-11,096,498-7,801,781-9,729,535-7,983,330-5,824,253-5,805,584-5,616,947-5,848,701-5,419,399-5,759,035-4,820,261-4,555,611-4,737,121-2,143,081-1,324,345-1,500,000-875,000-1,732,602-1,234,312-210,133-1,548,9310000000000000000000000000000000000000
       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
9,436
9,009
9,0099,4369,5609,2269,5499,8189,9749,1909,2969,2549,6089,68613,54512,07212,41112,600292,766264,637246,852222,93400000000000000000000000000000000000000000000000000000000000000000000000000
> 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
8,642,372
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
12,401,705
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
12,460,776
12,588,921
12,588,92112,460,77612,618,61212,955,43813,539,51712,880,77212,949,26213,187,66412,313,03811,857,69411,463,66811,873,16112,020,75412,663,78012,963,90713,309,57613,294,38313,651,33813,357,16113,486,94512,882,12512,725,23412,388,51512,610,48812,401,70512,269,63712,164,97012,130,13111,388,66411,280,30111,203,61011,355,10910,950,85010,962,62310,990,5969,002,5198,952,3938,977,7168,659,2008,671,2488,629,0968,720,8728,660,5318,642,3728,270,5508,275,6768,132,0967,424,1387,345,3347,381,9077,206,4067,309,3167,174,4317,030,4666,969,5807,057,0446,825,5496,685,0776,603,0506,824,3756,704,8116,622,7966,350,8226,245,1886,087,1985,900,6715,701,3355,681,5215,675,5885,591,2645,635,2785,947,7765,937,4345,318,3245,137,9955,209,6935,133,9564,880,9704,716,3274,459,3854,120,5883,121,5502,897,5802,674,3012,532,133793,886697,343525,207476,388476,2990000
   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
2,117,051
2,349,069
2,265,569
2,326,727
2,470,588
2,606,793
2,505,188
2,683,507
2,698,802
2,777,211
2,696,163
2,753,738
2,501,961
2,828,254
2,751,537
2,813,118
2,721,746
2,799,984
2,784,567
3,098,186
3,101,543
3,160,620
3,328,813
3,164,978
3,155,252
3,522,568
3,270,944
3,339,690
3,298,723
3,343,423
2,967,652
3,085,852
3,208,798
3,395,543
3,070,022
3,525,353
3,486,623
4,141,751
4,031,531
4,370,649
3,929,081
3,968,729
2,753,274
2,464,689
1,781,950
1,616,828
1,228,015
1,628,396
2,016,692
1,479,466
790,353
725,548
1,355,399
1,291,336
983,323
828,743
935,335
935,335828,743983,3231,291,3361,355,399725,548790,3531,479,4662,016,6921,628,3961,228,0151,616,8281,781,9502,464,6892,753,2743,968,7293,929,0814,370,6494,031,5314,141,7513,486,6233,525,3533,070,0223,395,5433,208,7983,085,8522,967,6523,343,4233,298,7233,339,6903,270,9443,522,5683,155,2523,164,9783,328,8133,160,6203,101,5433,098,1862,784,5672,799,9842,721,7462,813,1182,751,5372,828,2542,501,9612,753,7382,696,1632,777,2112,698,8022,683,5072,505,1882,606,7932,470,5882,326,7272,265,5692,349,0692,117,0510000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,262
-5,274
27,630
-9,510
0
0
0
0
0
0
0
0
241,600
241,600
241,600
241,600
241,600
241,600
241,600
241,600
260,600
260,600
260,600
260,600
274,600
274,600
274,600
274,600
300,600
300,600
300,600
300,600
334,600
334,600
365,300
334,600
394,600
394,600
394,600
394,600
473,600
473,600
473,600
473,600
503,600
503,600
503,600
503,600
556,600
556,600
556,600
556,600
599,600
599,600
599,600
599,600
0
0599,600599,600599,600599,600556,600556,600556,600556,600503,600503,600503,600503,600473,600473,600473,600473,600394,600394,600394,600394,600334,600365,300334,600334,600300,600300,600300,600300,600274,600274,600274,600274,600260,600260,600260,600260,600241,600241,600241,600241,600241,600241,600241,600241,60000000000-9,51027,630-5,27426,2620000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.