25 XP   0   0   10

Thaire Life Assurance Public Company Limited
Buy, Hold or Sell?

Let's analyse Thaire Life Assurance Public Company Limited together

PenkeI guess you are interested in Thaire Life Assurance 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 Thaire Life Assurance 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 Thaire Life Assurance Public Company Limited

I send you an email if I find something interesting about Thaire Life Assurance Public Company Limited.

Quick analysis of Thaire Life Assurance Public Company Limited (30 sec.)










What can you expect buying and holding a share of Thaire Life Assurance 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?
57.5%

What is your share worth?

Current worth
฿2.23
Expected worth in 1 year
฿2.13
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
฿-0.10
Return On Investment
-3.7%

For what price can you sell your share?

Current Price per Share
฿2.78
Expected price per share
฿2.70106 - ฿3.34
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Thaire Life Assurance Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿2.78

Intrinsic Value Per Share

฿0.55 - ฿0.61

Total Value Per Share

฿2.78 - ฿2.84

2. Growth of Thaire Life Assurance Public Company Limited (5 min.)




Is Thaire Life Assurance Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$39.2m$42.3m-$2.1m-5.5%

How much money is Thaire Life Assurance Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$433.8k$1.1m-$669.7k-154.4%
Net Profit Margin1.7%5.3%--

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

3. Financial Health of Thaire Life Assurance Public Company Limited (5 min.)




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

What can you expect buying and holding a share of Thaire Life Assurance Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Thaire Life Assurance Public Company Limited?

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

Speculation

The Price per Share of Thaire Life Assurance Public Company Limited is ฿2.78. 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 Thaire Life Assurance 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 Thaire Life Assurance 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 ฿2.23. 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 ฿0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Thaire Life Assurance 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%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.10-0.11-0.13-0.12-0.22-
Price to Earnings Ratio17.22-10.75-23.92-21.24-21.10-
Price-to-Total Gains Ratio-479.33--120.92--24.11--17.46--15.93-
Price to Book Ratio1.53-1.68-1.94-1.69-3.53-
Price-to-Total Gains Ratio-479.33--120.92--24.11--17.46--15.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.080064
Number of shares12490
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 (12490 shares)-9.1631.50
Gains per Year (12490 shares)-36.65125.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-37-47139-13116
20-73-84277-25242
30-110-121416-38368
40-147-158555-51494
50-183-195693-64620
60-220-232832-76746
70-257-269971-89872
80-293-3061110-102998
90-330-3431248-1141124
100-366-3801387-1271250

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%48.01.00.098.0%
Book Value Change Per Share1.03.00.025.0%6.06.00.050.0%8.012.00.040.0%18.022.00.045.0%23.025.01.046.9%
Dividend per Share0.00.04.00.0%8.00.04.066.7%15.00.05.075.0%23.00.017.057.5%23.00.026.046.9%
Total Gains per Share1.03.00.025.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%32.016.01.065.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Thaire Life Assurance Public Company Limited

About Thaire Life Assurance Public Company Limited

Thaire Life Assurance Public Company Limited provides life reinsurance services to various life insurance companies in Thailand. It operates in two segments, Conventional Products and Non-Conventional Products. The company offers research and analytics, marketing planning, product design and development, new distribution channel development, medical underwriting consulting, and claims management services. Thaire Life Assurance Public Company Limited was founded in 2000 and is based in Bangkok, Thailand..

Fundamental data was last updated by Penke on 2023-11-25 01:01:06.

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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Thaire Life Assurance Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Thaire Life Assurance Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • A Net Profit Margin of 3.4% means that ฿0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 3.4%. The company is making a profit. +1
  • The TTM is 1.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM1.7%+1.7%
TTM1.7%YOY5.3%-3.5%
TTM1.7%5Y4.8%-3.1%
5Y4.8%10Y11.9%-7.0%
1.1.2. Return on Assets

Shows how efficient Thaire Life Assurance Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • 1.1% Return on Assets means that Thaire Life Assurance Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.5%+0.5%
TTM0.5%YOY1.4%-0.9%
TTM0.5%5Y1.2%-0.7%
5Y1.2%10Y2.8%-1.6%
1.1.3. Return on Equity

Shows how efficient Thaire Life Assurance Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • 2.2% Return on Equity means Thaire Life Assurance Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM1.1%+1.1%
TTM1.1%YOY2.6%-1.5%
TTM1.1%5Y2.2%-1.1%
5Y2.2%10Y4.5%-2.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Thaire Life Assurance Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thaire Life Assurance Public Company Limited is operating .

  • Measures how much profit Thaire Life Assurance 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 Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance 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 Thaire Life Assurance Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY6.3%-6.3%
TTM-5Y5.0%-5.0%
5Y5.0%10Y6.4%-1.4%
1.2.2. Operating Ratio

Measures how efficient Thaire Life Assurance Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Reinsurance industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are ฿0.96 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 0.960. The company is less efficient in keeping operating costs low.
  • The TTM is 0.986. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.960TTM0.986-0.026
TTM0.986YOY0.937+0.049
TTM0.9865Y1.161-0.175
5Y1.16110Y0.893+0.267
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Thaire Life Assurance Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Thaire Life Assurance Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Reinsurance industry mean).
  • A Current Ratio of 0.00 means the company has ฿0.00 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.340-0.340
TTM-5Y0.515-0.515
5Y0.51510Y0.469+0.047
1.3.2. Quick Ratio

Measures if Thaire Life Assurance 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 Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ฿0.00 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY1.495-1.495
TTM-5Y1.329-1.329
5Y1.32910Y0.665+0.665
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Thaire Life Assurance Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thaire Life Assurance Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thaire Life Assurance Public Company Limited to Insurance - Reinsurance industry mean.
  • A Debt to Asset Ratio of 0.51 means that Thaire Life Assurance Public Company Limited assets are financed with 51.4% credit (debt) and the remaining percentage (100% - 51.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 0.514. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.497. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.514TTM0.497+0.017
TTM0.497YOY0.466+0.031
TTM0.4975Y0.452+0.045
5Y0.45210Y0.410+0.042
1.4.2. Debt to Equity Ratio

Measures if Thaire Life Assurance Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • A Debt to Equity ratio of 105.8% means that company has ฿1.06 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Thaire Life Assurance Public Company Limited:

  • The MRQ is 1.058. The company is able to pay all its debts with equity. +1
  • The TTM is 0.990. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.058TTM0.990+0.069
TTM0.990YOY0.873+0.117
TTM0.9905Y0.834+0.156
5Y0.83410Y0.709+0.125
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Thaire Life Assurance 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 Thaire Life Assurance Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thaire Life Assurance Public Company Limited to the Insurance - Reinsurance industry mean.
  • A PE ratio of 17.22 means the investor is paying ฿17.22 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Thaire Life Assurance Public Company Limited:

  • The EOD is 14.001. Based on the earnings, the company is underpriced. +1
  • The MRQ is 17.224. Based on the earnings, the company is fair priced.
  • The TTM is 10.752. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.001MRQ17.224-3.223
MRQ17.224TTM10.752+6.472
TTM10.752YOY23.922-13.170
TTM10.7525Y21.236-10.484
5Y21.23610Y21.099+0.136
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Thaire Life Assurance Public Company Limited:

  • The EOD is 62.585. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 76.993. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 26.681. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD62.585MRQ76.993-14.408
MRQ76.993TTM26.681+50.312
TTM26.681YOY21.679+5.002
TTM26.6815Y16.067+10.614
5Y16.06710Y8.522+7.545
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 Thaire Life Assurance Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Reinsurance industry mean).
  • A PB ratio of 1.53 means the investor is paying ฿1.53 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Thaire Life Assurance Public Company Limited:

  • The EOD is 1.246. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.532. Based on the equity, the company is underpriced. +1
  • The TTM is 1.682. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.246MRQ1.532-0.287
MRQ1.532TTM1.682-0.150
TTM1.682YOY1.937-0.255
TTM1.6825Y1.692-0.010
5Y1.69210Y3.525-1.833
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 Thaire Life Assurance 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---0.007-0.025+257%-0.004-45%-0.009+24%0.009-181%
Book Value Per Share--2.2322.285-2%2.410-7%2.344-5%2.268-2%
Current Ratio----0%0.340-100%0.515-100%0.469-100%
Debt To Asset Ratio--0.5140.497+3%0.466+10%0.452+14%0.410+25%
Debt To Equity Ratio--1.0580.990+7%0.873+21%0.834+27%0.709+49%
Dividend Per Share----0%0.108-100%0.096-100%0.095-100%
Eps--0.0500.025+101%0.063-21%0.052-4%0.101-51%
Free Cash Flow Per Share--0.0110.015-28%0.019-42%0.032-65%0.061-82%
Free Cash Flow To Equity Per Share--0.011-0.002+118%-0.030+382%-0.024+320%-0.046+523%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.609--------
Intrinsic Value_10Y_min--0.552--------
Intrinsic Value_1Y_max--0.118--------
Intrinsic Value_1Y_min--0.116--------
Intrinsic Value_3Y_max--0.310--------
Intrinsic Value_3Y_min--0.297--------
Intrinsic Value_5Y_max--0.451--------
Intrinsic Value_5Y_min--0.422--------
Market Cap1695794484.480-23%2086194004.7402348494836.820-11%2847165739.680-27%2436637569.956-14%4689207496.018-56%
Net Profit Margin--0.0340.017+95%0.053-36%0.048-30%0.119-71%
Operating Margin----0%0.063-100%0.050-100%0.064-100%
Operating Ratio--0.9600.986-3%0.937+2%1.161-17%0.893+7%
Pb Ratio1.246-23%1.5321.682-9%1.937-21%1.692-9%3.525-57%
Pe Ratio14.001-23%17.22410.752+60%23.922-28%21.236-19%21.099-18%
Price Per Share2.780-23%3.4203.850-11%4.668-27%3.995-14%7.687-56%
Price To Free Cash Flow Ratio62.585-23%76.99326.681+189%21.679+255%16.067+379%8.522+803%
Price To Total Gains Ratio-389.628+19%-479.326-120.924-75%-24.113-95%-17.457-96%-15.925-97%
Quick Ratio----0%1.495-100%1.329-100%0.665-100%
Return On Assets--0.0110.005+99%0.014-22%0.012-11%0.028-61%
Return On Equity--0.0220.011+102%0.026-14%0.022+2%0.045-51%
Total Gains Per Share---0.007-0.025+257%0.104-107%0.088-108%0.104-107%
Usd Book Value--39209633.94240149299.182-2%42338344.730-7%41171089.778-5%39846572.478-2%
Usd Book Value Change Per Share--0.000-0.001+257%0.000-45%0.000+24%0.000-181%
Usd Book Value Per Share--0.0640.066-2%0.069-7%0.067-5%0.065-2%
Usd Dividend Per Share----0%0.003-100%0.003-100%0.003-100%
Usd Eps--0.0010.001+101%0.002-21%0.001-4%0.003-51%
Usd Free Cash Flow--195089.270271233.590-28%335003.897-42%553816.578-65%745162.970-74%
Usd Free Cash Flow Per Share--0.0000.000-28%0.001-42%0.001-65%0.002-82%
Usd Free Cash Flow To Equity Per Share--0.0000.000+118%-0.001+382%-0.001+320%-0.001+523%
Usd Market Cap48838881.153-23%60082387.33767636651.300-11%81998373.303-27%70175162.015-14%135049175.885-56%
Usd Price Per Share0.080-23%0.0980.111-11%0.134-27%0.115-14%0.221-56%
Usd Profit--872079.293433808.474+101%1103559.430-21%909019.047-4%1770308.284-51%
Usd Revenue--25723503.96523079025.843+11%21125818.469+22%19506341.835+32%16986724.149+51%
Usd Total Gains Per Share--0.000-0.001+257%0.003-107%0.003-108%0.003-107%
 EOD+5 -3MRQTTM+16 -14YOY+6 -295Y+10 -2510Y+6 -29

3.2. Fundamental Score

Let's check the fundamental score of Thaire Life Assurance Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.001
Price to Book Ratio (EOD)Between0-11.246
Net Profit Margin (MRQ)Greater than00.034
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.514
Debt to Equity Ratio (MRQ)Less than11.058
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.011
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Thaire Life Assurance Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5030.767
Ma 20Greater thanMa 503.007
Ma 50Greater thanMa 1003.191
Ma 100Greater thanMa 2003.321
OpenGreater thanClose2.800
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets2,802,488
Total Liabilities1,441,043
Total Stockholder Equity1,361,446
 As reported
Total Liabilities 1,441,043
Total Stockholder Equity+ 1,361,446
Total Assets = 2,802,488

Assets

Total Assets2,802,488
Total Current Assets0
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 21,716
Short-term Investments 2,633,640
Net Receivables 331,932
Total Current Assets  (as reported)0
Total Current Assets  (calculated)2,987,288
+/- 2,987,288
Long-term Assets
Long Term Investments 4,130,035
Intangible Assets 36,920
Long-term Assets  (as reported)0
Long-term Assets  (calculated)4,166,955
+/- 4,166,955

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities0
Total Stockholder Equity1,361,446
Total Current Liabilities
Accounts payable 110,857
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)110,857
+/- 110,857
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 732,725
Total Stockholder Equity (as reported)1,361,446
Total Stockholder Equity (calculated)732,725
+/- 628,720
Other
Capital Stock610,000
Common Stock Shares Outstanding 609,998
Net Invested Capital 1,361,446



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-03-312010-12-31
> Total Assets 
1,187,258
0
1,285,690
1,367,352
1,224,579
1,328,449
1,408,970
1,521,368
1,458,818
1,797,694
1,804,892
1,972,718
1,868,538
1,860,087
1,978,544
2,124,004
1,970,718
1,920,470
2,025,325
2,196,117
2,171,643
2,064,602
2,052,532
2,196,639
2,221,643
2,227,587
2,397,065
2,546,149
2,263,906
2,400,734
2,357,869
2,534,568
2,595,254
2,510,672
2,426,164
2,334,245
2,399,423
2,372,139
2,700,104
2,479,731
2,718,704
2,848,133
2,797,530
2,786,330
2,660,816
2,763,265
2,875,416
2,716,282
2,697,768
2,802,488
2,802,4882,697,7682,716,2822,875,4162,763,2652,660,8162,786,3302,797,5302,848,1332,718,7042,479,7312,700,1042,372,1392,399,4232,334,2452,426,1642,510,6722,595,2542,534,5682,357,8692,400,7342,263,9062,546,1492,397,0652,227,5872,221,6432,196,6392,052,5322,064,6022,171,6432,196,1172,025,3251,920,4701,970,7182,124,0041,978,5441,860,0871,868,5381,972,7181,804,8921,797,6941,458,8181,521,3681,408,9701,328,4491,224,5791,367,3521,285,69001,187,258
   > 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
538,395
488,013
381,988
501,510
439,716
677,745
414,280
645,859
340,106
489,125
580,023
600,058
338,943
302,365
346,227
393,664
575,608
345,968
455,722
547,588
307,780
318,033
266,978
116,217
0
0
0
0
0000116,217266,978318,033307,780547,588455,722345,968575,608393,664346,227302,365338,943600,058580,023489,125340,106645,859414,280677,745439,716501,510381,988488,013538,3950000000000000000000000
       Cash And Cash Equivalents 
9,355
0
19,939
21,161
31,803
54,034
17,755
60,088
16,522
133,661
62,069
68,866
19,568
24,275
79,792
179,424
203,131
68,591
73,860
116,456
71,475
38,835
181,912
149,482
99,159
113,653
212,088
342,954
39,120
131,579
55,107
134,213
59,035
60,721
33,798
25,164
25,387
37,242
41,135
26,663
13,972
100,640
155,795
108,607
47,778
26,427
81,724
41,109
15,134
21,716
21,71615,13441,10981,72426,42747,778108,607155,795100,64013,97226,66341,13537,24225,38725,16433,79860,72159,035134,21355,107131,57939,120342,954212,088113,65399,159149,482181,91238,83571,475116,45673,86068,591203,131179,42479,79224,27519,56868,86662,069133,66116,52260,08817,75554,03431,80321,16119,93909,355
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,216,990
1,263,564
934,920
1,249,638
766,518
911,539
857,648
882,975
902,926
920,771
955,347
1,015,141
1,033,550
923,993
917,775
824,865
0
689,769
2,633,640
2,633,640689,7690824,865917,775923,9931,033,5501,015,141955,347920,771902,926882,975857,648911,539766,5181,249,638934,9201,263,5641,216,9900000000000000000000000000000000
       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
260,374
428,652
447,097
5,025
7,035
7,035
9,075
7,122
2,079
2,079
1,074
135,046
69
194,046
260,121
273,321
143,214
293,804
331,932
331,932293,804143,214273,321260,121194,04669135,0461,0742,0792,0797,1229,0757,0357,0355,025447,097428,652260,3740000000000000000000000000000000
       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
283,184
263,309
282,830
387,857
221,415
248,029
299,697
365,377
206,484
271,667
441,032
458,684
227,784
215,120
304,799
334,299
448,282
239,318
426,275
429,853
151,985
188,803
213,188
89,791
0
0
0
0
000089,791213,188188,803151,985429,853426,275239,318448,282334,299304,799215,120227,784458,684441,032271,667206,484365,377299,697248,029221,415387,857282,830263,309283,1840000000000000000000000
   > Long-term Assets 00000000000000000000000000000000000000000000000000
       Property Plant Equipment 
49,942
0
49,122
48,597
48,080
50,741
50,063
49,386
49,048
48,357
47,639
46,991
46,358
45,831
45,139
44,510
44,336
43,651
42,887
43,322
43,174
43,084
42,618
42,623
42,632
42,269
46,319
46,186
51,127
54,962
55,212
55,325
55,140
54,505
53,308
54,486
53,210
52,179
51,069
59,253
58,060
56,030
54,444
52,687
50,753
49,112
0
0
0
0
000049,11250,75352,68754,44456,03058,06059,25351,06952,17953,21054,48653,30854,50555,14055,32555,21254,96251,12746,18646,31942,26942,63242,62342,61843,08443,17443,32242,88743,65144,33644,51045,13945,83146,35846,99147,63948,35749,04849,38650,06350,74148,08048,59749,122049,942
       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
1,170,888
1,361,891
1,479,346
1,366,538
1,586,300
1,478,186
1,453,331
1,337,865
1,603,908
1,784,835
1,772,183
1,646,221
1,815,759
1,678,064
1,653,519
1,597,831
1,737,636
1,748,035
1,812,813
2,007,177
2,141,883
2,143,483
2,030,805
2,161,052
2,161,041
2,185,078
2,020,028
4,130,035
4,130,0352,020,0282,185,0782,161,0412,161,0522,030,8052,143,4832,141,8832,007,1771,812,8131,748,0351,737,6361,597,8311,653,5191,678,0641,815,7591,646,2211,772,1831,784,8351,603,9081,337,8651,453,3311,478,1861,586,3001,366,5381,479,3461,361,8911,170,8880000000000000000000000
       Intangible Assets 
5
0
296
288
280
273
265
258
250
273
264
356
345
334
323
383
10,565
11,115
17,231
17,237
22,939
24,653
24,627
25,576
33,133
39,938
40,279
40,968
39,863
38,974
37,835
36,740
35,633
34,696
33,650
0
32,285
31,467
37,920
0
0
39,874
38,728
37,633
36,585
36,247
35,134
37,249
36,271
36,920
36,92036,27137,24935,13436,24736,58537,63338,72839,8740037,92031,46732,285033,65034,69635,63336,74037,83538,97439,86340,96840,27939,93833,13325,57624,62724,65322,93917,23717,23111,11510,56538332333434535626427325025826527328028829605
> Total Liabilities 
466,270
0
475,290
482,635
488,595
509,039
654,646
639,478
610,997
651,753
713,306
739,398
692,242
739,493
788,832
810,693
710,405
720,669
742,862
756,714
813,492
759,504
739,517
748,245
780,162
761,085
853,601
935,488
775,293
931,488
918,948
1,011,508
1,081,346
1,016,252
967,550
1,011,285
1,071,280
1,051,291
1,276,108
1,017,008
1,304,990
1,415,021
1,328,458
1,251,532
1,207,950
1,339,675
1,428,653
1,313,998
1,331,970
1,441,043
1,441,0431,331,9701,313,9981,428,6531,339,6751,207,9501,251,5321,328,4581,415,0211,304,9901,017,0081,276,1081,051,2911,071,2801,011,285967,5501,016,2521,081,3461,011,508918,948931,488775,293935,488853,601761,085780,162748,245739,517759,504813,492756,714742,862720,669710,405810,693788,832739,493692,242739,398713,306651,753610,997639,478654,646509,039488,595482,635475,2900466,270
   > 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
448,595
453,244
506,757
461,827
513,052
578,281
391,618
525,916
497,901
591,981
651,334
548,739
466,107
494,774
546,046
519,186
736,080
487,797
766,661
855,656
788,743
729,715
690,883
791,733
0
0
0
0
0000791,733690,883729,715788,743855,656766,661487,797736,080519,186546,046494,774466,107548,739651,334591,981497,901525,916391,618578,281513,052461,827506,757453,244448,5950000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
234,053
222,308
231,530
160,196
216,894
272,716
100,803
156,522
206,274
265,987
221,761
140,591
144,576
163,232
85,233
106,441
375,710
178,278
231,229
263,057
287,998
247,659
111,220
198,751
304,191
247,704
83,231
110,857
110,85783,231247,704304,191198,751111,220247,659287,998263,057231,229178,278375,710106,44185,233163,232144,576140,591221,761265,987206,274156,522100,803272,716216,894160,196231,530222,308234,0530000000000000000000000
       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
211,743
227,042
272,407
298,396
293,629
302,343
287,556
366,147
289,039
303,511
402,807
360,706
316,886
325,913
454,557
408,669
356,369
307,005
530,448
588,354
496,580
478,518
575,339
588,986
0
0
0
0
0000588,986575,339478,518496,580588,354530,448307,005356,369408,669454,557325,913316,886360,706402,807303,511289,039366,147287,556302,343293,629298,396272,407227,042211,7430000000000000000000000
   > Long-term Liabilities 00000000000000000000000000000000000000000000000000
       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
1,998
1,830
1,660
1,487
1,311
1,132
951
766
579
389
196
0
0
0
2,992
2,9920001963895797669511,1321,3111,4871,6601,8301,99800000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,816
62,189
69,557
79,056
65,652
61,834
75,123
87,311
70,820
72,095
81,480
81,804
78,325
79,521
90,143
91,805
80,761
75,447
112,331
126,588
111,403
109,989
129,097
135,434
0
0
0
0
0000135,434129,097109,989111,403126,588112,33175,44780,76191,80590,14379,52178,32581,80481,48072,09570,82087,31175,12361,83465,65279,05669,55762,18968,8160000000000000000000000
> Total Stockholder Equity
720,988
720,988
810,400
884,717
735,984
819,409
754,324
881,890
847,821
1,145,941
1,091,586
1,233,321
1,176,296
1,120,594
1,189,712
1,313,312
1,260,313
1,199,801
1,282,464
1,439,403
1,358,151
1,305,098
1,313,015
1,448,394
1,441,481
1,466,503
1,543,464
1,610,661
1,488,613
1,469,247
1,438,921
1,523,060
1,513,908
1,494,420
1,458,614
1,322,960
1,328,143
1,320,848
1,423,996
1,462,723
1,413,713
1,433,112
1,469,072
1,534,797
1,452,866
1,423,590
1,446,763
1,402,285
1,365,798
1,361,446
1,361,4461,365,7981,402,2851,446,7631,423,5901,452,8661,534,7971,469,0721,433,1121,413,7131,462,7231,423,9961,320,8481,328,1431,322,9601,458,6141,494,4201,513,9081,523,0601,438,9211,469,2471,488,6131,610,6611,543,4641,466,5031,441,4811,448,3941,313,0151,305,0981,358,1511,439,4031,282,4641,199,8011,260,3131,313,3121,189,7121,120,5941,176,2961,233,3211,091,5861,145,941847,821881,890754,324819,409735,984884,717810,400720,988720,988
   Common Stock
500,000
0
500,000
500,000
500,000
500,000
500,000
500,000
500,000
590,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
0
0
0
0
0000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000590,000500,000500,000500,000500,000500,000500,000500,0000500,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,370
24,230
18,336
32,003
42,807
42,147
6,102
31,896
-14,492
10,252
42,053
31,381
-20,066
-182,124
-105,296
-150,316
-97,417
-88,912
-90,324
-91,745
-68,036
-72,333
-124,121
-136,581
0
0
0
0
0000-136,581-124,121-72,333-68,036-91,745-90,324-88,912-97,417-150,316-105,296-182,124-20,06631,38142,05310,252-14,49231,8966,10242,14742,80732,00318,33624,2304,3700000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.




Income Statement

Currency in THB. All numbers in thousands.