0 XP   0   0   0

Thai O.P.P. Public Company Limited










Financial Health of Thai O.P.P. Public Company Limited




Comparing to competitors in the Packaging & Containers industry




  Industry Rankings  


Richest
#155 / 220

Total Sales
#146 / 220

Making Money
#138 / 220

Working Efficiently
#89 / 220

Thai O.P.P. Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thai O.P.P. Public Company Limited?

I guess you are interested in Thai O.P.P. Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Thai O.P.P. Public Company Limited

Let's start. I'm going to help you getting a better view of Thai O.P.P. Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Thai O.P.P. Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Thai O.P.P. Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Thai O.P.P. Public Company Limited. The closing price on 2022-12-01 was ฿157.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Thai O.P.P. Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Thai O.P.P. Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Thai O.P.P. Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • A Net Profit Margin of 6.2% means that ฿0.06 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 6.2%. The company is making a profit. +1
  • The TTM is 5.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.2%TTM5.1%+1.1%
TTM5.1%YOY6.2%-1.1%
TTM5.1%5Y6.5%-1.5%
5Y6.5%10Y6.9%-0.4%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2%4.6%+1.6%
TTM5.1%4.0%+1.1%
YOY6.2%4.7%+1.5%
5Y6.5%3.8%+2.7%
10Y6.9%3.9%+3.0%
1.1.2. Return on Assets

Shows how efficient Thai O.P.P. Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • 3.0% Return on Assets means that Thai O.P.P. Public Company Limited generated ฿0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 3.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.0%TTM1.6%+1.4%
TTM1.6%YOY1.4%+0.2%
TTM1.6%5Y1.7%-0.2%
5Y1.7%10Y2.0%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.1%+1.9%
TTM1.6%1.0%+0.6%
YOY1.4%1.2%+0.2%
5Y1.7%0.9%+0.8%
10Y2.0%0.9%+1.1%
1.1.3. Return on Equity

Shows how efficient Thai O.P.P. Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • 3.5% Return on Equity means Thai O.P.P. Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM1.9%+1.7%
TTM1.9%YOY1.7%+0.2%
TTM1.9%5Y2.1%-0.2%
5Y2.1%10Y2.4%-0.3%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%2.3%+1.2%
TTM1.9%2.2%-0.3%
YOY1.7%2.7%-1.0%
5Y2.1%2.1%0.0%
10Y2.4%2.1%+0.3%

1.2. Operating Efficiency of Thai O.P.P. Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai O.P.P. Public Company Limited is operating .

  • Measures how much profit Thai O.P.P. 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 Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • An Operating Margin of 3.8% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 3.8%. The company is operating less efficient.
  • The TTM is 4.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM4.5%-0.7%
TTM4.5%YOY6.4%-1.8%
TTM4.5%5Y8.1%-3.6%
5Y8.1%10Y4.6%+3.5%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%6.3%-2.5%
TTM4.5%5.4%-0.9%
YOY6.4%6.9%-0.5%
5Y8.1%5.9%+2.2%
10Y4.6%4.9%-0.3%
1.2.2. Operating Ratio

Measures how efficient Thai O.P.P. Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ฿1.82 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 1.815. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.839. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.815TTM1.839-0.023
TTM1.839YOY1.810+0.029
TTM1.8395Y1.785+0.054
5Y1.78510Y1.354+0.431
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8151.661+0.154
TTM1.8391.561+0.278
YOY1.8101.512+0.298
5Y1.7851.262+0.523
10Y1.3541.088+0.266

1.3. Liquidity of Thai O.P.P. Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Thai O.P.P. Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
  • A Current Ratio of 6.96 means the company has ฿6.96 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 6.962. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.377. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.962TTM7.377-0.415
TTM7.377YOY6.761+0.616
TTM7.3775Y5.821+1.557
5Y5.82110Y3.244+2.577
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9621.579+5.383
TTM7.3771.526+5.851
YOY6.7611.508+5.253
5Y5.8211.440+4.381
10Y3.2441.267+1.977
1.3.2. Quick Ratio

Measures if Thai O.P.P. 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 Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • A Quick Ratio of 3.83 means the company can pay off ฿3.83 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 3.830. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.241. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.830TTM5.241-1.412
TTM5.241YOY5.261-0.019
TTM5.2415Y4.132+1.110
5Y4.13210Y3.182+0.950
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8300.770+3.060
TTM5.2410.736+4.505
YOY5.2610.754+4.507
5Y4.1320.717+3.415
10Y3.1820.679+2.503

1.4. Solvency of Thai O.P.P. Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai O.P.P. Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thai O.P.P. Public Company Limited to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.16 means that Thai O.P.P. Public Company Limited assets are financed with 15.9% credit (debt) and the remaining percentage (100% - 15.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 0.159. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.156. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.159TTM0.156+0.002
TTM0.156YOY0.165-0.008
TTM0.1565Y0.153+0.003
5Y0.15310Y0.157-0.004
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1590.523-0.364
TTM0.1560.503-0.347
YOY0.1650.508-0.343
5Y0.1530.503-0.350
10Y0.1570.497-0.340
1.4.2. Debt to Equity Ratio

Measures if Thai O.P.P. Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • A Debt to Equity ratio of 18.9% means that company has ฿0.19 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 0.189. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.186. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.189TTM0.186+0.003
TTM0.186YOY0.197-0.011
TTM0.1865Y0.181+0.004
5Y0.18110Y0.187-0.005
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1891.108-0.919
TTM0.1861.056-0.870
YOY0.1971.066-0.869
5Y0.1811.144-0.963
10Y0.1871.118-0.931

2. Market Valuation of Thai O.P.P. Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Thai O.P.P. Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai O.P.P. Public Company Limited to the Packaging & Containers industry mean.
  • A PE ratio of 30.00 means the investor is paying ฿30.00 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is 29.623. Very good. +2
  • The MRQ is 30.000. Very good. +2
  • The TTM is 49.775. Good. +1
Trends
Current periodCompared to+/- 
EOD29.623MRQ30.000-0.377
MRQ30.000TTM49.775-19.776
TTM49.775YOY53.798-4.023
TTM49.7755Y47.404+2.371
5Y47.40410Y40.890+6.514
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD29.62336.541-6.918
MRQ30.00036.783-6.783
TTM49.77549.593+0.182
YOY53.79852.518+1.280
5Y47.40447.404+0.000
10Y40.89038.094+2.796
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai O.P.P. Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 99.127. Seems overpriced? -1
  • The TTM is 287.200. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ99.127TTM287.200-188.073
TTM287.200YOY-43.736+330.936
TTM287.2005Y-176.144+463.344
5Y-176.14410Y32.264-208.407
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ99.1270.359+98.768
TTM287.200-0.001+287.201
YOY-43.7360.127-43.863
5Y-176.1440.075-176.219
10Y32.2640.033+32.231

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

Measures if the stock price of Thai O.P.P. Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • A PB ratio of 0.63 means the investor is paying ฿0.63 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is 0.619. Very good. +2
  • The MRQ is 0.627. Very good. +2
  • The TTM is 0.693. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.619MRQ0.627-0.008
MRQ0.627TTM0.693-0.066
TTM0.693YOY0.826-0.133
TTM0.6935Y0.868-0.175
5Y0.86810Y0.875-0.007
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD0.6191.572-0.953
MRQ0.6271.630-1.003
TTM0.6931.820-1.127
YOY0.8261.628-0.802
5Y0.8681.542-0.674
10Y0.8751.163-0.288
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai O.P.P. 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--1.8823.211-41%2.524-25%3.196-41%3.162-40%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--253.476249.590+2%239.108+6%224.044+13%192.013+32%
Book Value Per Share Growth--0.0070.013-42%0.011-30%0.014-48%0.017-56%
Current Ratio--6.9627.377-6%6.761+3%5.821+20%3.244+115%
Debt To Asset Ratio--0.1590.156+1%0.165-4%0.153+4%0.157+1%
Debt To Equity Ratio--0.1890.186+2%0.197-4%0.181+4%0.187+1%
Dividend Per Share--4.0504.0500%6.330-36%4.658-13%4.130-2%
Dividend Per Share Growth----0.1410%0.033-100%0.024-100%0.133-100%
Eps--5.3003.737+42%3.986+33%4.433+20%4.336+22%
Eps Growth--0.3030.066+362%-0.418+238%-0.071+123%-0.056+119%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0620.051+21%0.062-1%0.065-6%0.069-11%
Operating Margin--0.0380.045-16%0.064-40%0.081-53%0.046-17%
Operating Ratio--1.8151.839-1%1.810+0%1.785+2%1.354+34%
Pb Ratio0.619-1%0.6270.693-9%0.826-24%0.868-28%0.875-28%
Pe Ratio29.623-1%30.00049.775-40%53.798-44%47.404-37%40.890-27%
Peg Ratio--99.127287.200-65%-43.736+144%-176.144+278%32.264+207%
Price Per Share157.000-1%159.000172.750-8%197.500-19%191.800-17%166.988-5%
Price To Total Gains Ratio26.467-1%26.80423.970+12%27.698-3%27.461-2%25.467+5%
Profit Growth--98.81797.515+1%95.916+3%96.957+2%96.979+2%
Quick Ratio--3.8305.241-27%5.261-27%4.132-7%3.182+20%
Return On Assets--0.0300.016+91%0.014+114%0.017+71%0.020+50%
Return On Equity--0.0350.019+91%0.017+113%0.021+72%0.024+50%
Revenue Growth--0.9860.976+1%0.971+2%0.972+1%0.972+1%
Total Gains Per Share--5.9327.261-18%8.854-33%7.854-24%7.292-19%
Total Gains Per Share Growth---0.2890.023-1352%-0.452+56%-0.168-42%-0.139-52%
Usd Book Value--43800653.05943129136.916+2%41317788.902+6%38714873.125+13%33179833.338+32%
Usd Book Value Change Per Share--0.0540.092-41%0.073-25%0.092-41%0.091-40%
Usd Book Value Per Share--7.3007.188+2%6.886+6%6.452+13%5.530+32%
Usd Dividend Per Share--0.1170.1170%0.182-36%0.134-13%0.119-2%
Usd Eps--0.1530.108+42%0.115+33%0.128+20%0.125+22%
Usd Price Per Share4.522-1%4.5794.975-8%5.688-19%5.524-17%4.809-5%
Usd Profit--1554510.010805489.553+93%688722.005+126%797982.702+95%765241.620+103%
Usd Revenue--25266306.58615134398.373+67%11039175.007+129%12234903.985+107%11143363.897+127%
Usd Total Gains Per Share--0.1710.209-18%0.255-33%0.226-24%0.210-19%
 EOD+3 -2MRQTTM+19 -13YOY+19 -165Y+16 -1910Y+18 -17

3.2. Fundamental Score

Let's check the fundamental score of Thai O.P.P. Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.623
Price to Book Ratio (EOD)Between0-10.619
Net Profit Margin (MRQ)Greater than00.062
Operating Margin (MRQ)Greater than00.038
Quick Ratio (MRQ)Greater than13.830
Current Ratio (MRQ)Greater than16.962
Debt to Asset Ratio (MRQ)Less than10.159
Debt to Equity Ratio (MRQ)Less than10.189
Return on Equity (MRQ)Greater than0.150.035
Return on Assets (MRQ)Greater than0.050.030
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Thai O.P.P. Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose157.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets1,807,632
Total Liabilities286,776
Total Stockholder Equity1,520,856
 As reported
Total Liabilities 286,776
Total Stockholder Equity+ 1,520,856
Total Assets = 1,807,632

Assets

Total Assets1,807,632
Total Current Assets1,155,244
Long-term Assets1,155,244
Total Current Assets
Cash And Cash Equivalents 322,907
Short-term Investments 154,441
Net Receivables 481,082
Inventory 134,967
Other Current Assets 10,268
Total Current Assets  (as reported)1,155,244
Total Current Assets  (calculated)1,103,665
+/- 51,579
Long-term Assets
Property Plant Equipment 439,596
Long Term Investments 175,002
Other Assets 37,432
Long-term Assets  (as reported)652,388
Long-term Assets  (calculated)652,031
+/- 357

Liabilities & Shareholders' Equity

Total Current Liabilities165,941
Long-term Liabilities120,835
Total Stockholder Equity1,520,856
Total Current Liabilities
Accounts payable 112,704
Other Current Liabilities 6,275
Total Current Liabilities  (as reported)165,941
Total Current Liabilities  (calculated)118,978
+/- 46,963
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt92,323
Other Liabilities 37,689
Long-term Liabilities  (as reported)120,835
Long-term Liabilities  (calculated)130,011
+/- 9,177
Total Stockholder Equity
Common Stock60,000
Retained Earnings 1,429,525
Total Stockholder Equity (as reported)1,520,856
Total Stockholder Equity (calculated)1,489,525
+/- 31,331
Other
Capital Stock60,000
Common Stock Shares Outstanding 6,000
Net Invested Capital 1,520,856
Net Tangible Assets 1,520,499
Net Working Capital 989,303



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
547,514
581,937
619,026
597,039
627,628
606,115
620,039
642,524
651,848
708,122
660,728
653,984
665,904
663,848
656,261
699,409
723,660
718,792
718,843
723,085
698,601
708,846
748,292
737,563
778,706
783,232
798,570
808,540
860,305
843,240
927,929
956,402
955,709
946,079
969,873
993,337
1,013,873
1,043,670
1,035,151
1,072,634
1,078,167
1,094,362
1,119,019
1,141,332
1,165,768
1,191,553
1,241,477
1,249,024
1,249,446
1,259,568
1,261,465
1,371,525
1,358,702
1,381,436
1,414,774
1,454,087
1,445,705
1,432,567
1,426,527
1,444,041
1,497,753
1,469,205
1,497,953
1,659,369
1,681,173
1,688,150
1,703,332
1,728,801
1,748,459
1,739,722
1,760,444
1,793,874
1,807,632
1,807,6321,793,8741,760,4441,739,7221,748,4591,728,8011,703,3321,688,1501,681,1731,659,3691,497,9531,469,2051,497,7531,444,0411,426,5271,432,5671,445,7051,454,0871,414,7741,381,4361,358,7021,371,5251,261,4651,259,5681,249,4461,249,0241,241,4771,191,5531,165,7681,141,3321,119,0191,094,3621,078,1671,072,6341,035,1511,043,6701,013,873993,337969,873946,079955,709956,402927,929843,240860,305808,540798,570783,232778,706737,563748,292708,846698,601723,085718,843718,792723,660699,409656,261663,848665,904653,984660,728708,122651,848642,524620,039606,115627,628597,039619,026581,937547,514
   > 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
755,794
868,697
842,176
874,764
779,381
826,751
826,418
829,645
836,932
864,901
896,178
868,552
902,213
965,413
964,765
963,272
1,018,890
1,041,521
1,098,346
1,103,700
1,114,024
1,159,495
1,155,244
1,155,2441,159,4951,114,0241,103,7001,098,3461,041,5211,018,890963,272964,765965,413902,213868,552896,178864,901836,932829,645826,418826,751779,381874,764842,176868,697755,79400000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
121,652
131,777
144,863
121,699
44,741
12,181
45,296
39,828
107,067
103,896
67,673
127,172
36,878
312,967
241,666
158,147
117,561
87,395
163,174
160,019
96,008
140,931
322,907
322,907140,93196,008160,019163,17487,395117,561158,147241,666312,96736,878127,17267,673103,896107,06739,82845,29612,18144,741121,699144,863131,777121,65200000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
221,265
0
198,158
0
200,605
243,300
187,018
333,203
89,608
117,202
237,417
406,775
410,366
337,927
385,913
447,542
397,596
154,441
154,441397,596447,542385,913337,927410,366406,775237,417117,20289,608333,203187,018243,300200,6050198,1580221,2650000000000000000000000000000000000000000000000000000000
       Net Receivables 
188,542
214,969
216,881
182,314
218,830
219,231
228,327
249,366
243,450
281,470
238,380
226,244
239,467
248,524
247,678
259,613
266,608
291,503
307,234
251,685
235,240
250,659
272,654
271,300
278,779
297,680
318,192
291,279
273,883
315,213
327,854
338,449
350,630
322,338
311,399
363,250
376,649
358,348
349,357
374,031
384,934
369,624
364,425
389,267
394,419
386,145
381,819
375,557
417,546
444,217
411,707
486,961
456,426
453,208
423,725
477,238
466,822
425,873
446,666
441,248
465,893
449,455
443,213
469,091
488,845
466,887
412,143
458,601
467,835
430,355
468,099
435,061
481,082
481,082435,061468,099430,355467,835458,601412,143466,887488,845469,091443,213449,455465,893441,248446,666425,873466,822477,238423,725453,208456,426486,961411,707444,217417,546375,557381,819386,145394,419389,267364,425369,624384,934374,031349,357358,348376,649363,250311,399322,338350,630338,449327,854315,213273,883291,279318,192297,680278,779271,300272,654250,659235,240251,685307,234291,503266,608259,613247,678248,524239,467226,244238,380281,470243,450249,366228,327219,231218,830182,314216,881214,969188,542
       Other Current Assets 
27,252
3,398
5,894
9,685
9,722
10,410
3,522
7,410
6,447
7,456
4,216
2,257
3,213
2,690
2,588
3,861
5,571
6,053
3,441
3,026
4,430
4,784
3,835
5,254
6,475
5,423
5,821
5,822
11,222
8,272
2,333
1,918
1,945
2,362
3,174
2,683
2,769
2,668
2,669
2,675
2,236
2,506
15,166
3,020
13,416
12,701
13,084
10,072
11,857
12,361
11,807
15,833
15,298
19,881
18,180
19,114
17,554
39,968
16,253
4,237
4,254
3,599
5,578
8,505
6,039
14,908
13,551
5,317
5,438
4,741
3,689
5,355
10,268
10,2685,3553,6894,7415,4385,31713,55114,9086,0398,5055,5783,5994,2544,23716,25339,96817,55419,11418,18019,88115,29815,83311,80712,36111,85710,07213,08412,70113,4163,02015,1662,5062,2362,6752,6692,6682,7692,6833,1742,3621,9451,9182,3338,27211,2225,8225,8215,4236,4755,2543,8354,7844,4303,0263,4416,0535,5713,8612,5882,6903,2132,2574,2167,4566,4477,4103,52210,4109,7229,6855,8943,39827,252
   > 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
579,140
601,575
600,654
595,740
693,956
716,408
724,878
684,442
687,280
650,113
636,022
646,420
634,379
652,388
652,388634,379646,420636,022650,113687,280684,442724,878716,408693,956595,740600,654601,575579,14000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
169,026
213,221
211,990
209,931
206,598
201,575
205,008
196,979
201,036
259,351
255,690
253,560
245,503
233,943
226,575
216,469
256,610
248,777
244,615
248,804
236,762
235,234
276,829
278,217
268,704
266,181
313,656
301,836
295,093
300,532
353,626
352,235
396,013
394,604
390,234
379,086
371,204
457,361
460,725
461,976
450,543
447,142
435,557
421,861
436,987
422,220
434,454
430,843
419,290
398,094
389,051
393,833
385,980
373,904
539,683
535,837
518,612
504,133
492,809
486,155
510,389
506,311
505,413
610,767
598,224
582,293
565,445
541,636
525,099
501,729
474,857
460,616
439,596
439,596460,616474,857501,729525,099541,636565,445582,293598,224610,767505,413506,311510,389486,155492,809504,133518,612535,837539,683373,904385,980393,833389,051398,094419,290430,843434,454422,220436,987421,861435,557447,142450,543461,976460,725457,361371,204379,086390,234394,604396,013352,235353,626300,532295,093301,836313,656266,181268,704278,217276,829235,234236,762248,804244,615248,777256,610216,469226,575233,943245,503253,560255,690259,351201,036196,979205,008201,575206,598209,931211,990213,221169,026
       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
72,817
69,822
71,109
71,148
66,397
64,748
69,019
66,428
67,438
66,499
65,223
66,220
66,551
72,172
103,697
129,078
105,237
108,784
112,108
120,247
157,616
159,368
175,002
175,002159,368157,616120,247112,108108,784105,237129,078103,69772,17266,55166,22065,22366,49967,43866,42869,01964,74866,39771,14871,10969,82272,81700000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,951
1,729
1,506
1,284
1,062
839
986
734
483
302
4,032
3,993
3,947
5,682
6,106
6,531
6,349
6,166
6,053
5,902
5,783
5,606
5,423
5,360
5,187
4,940
4,759
4,615
4,663
4,601
4,317
4,327
4,208
4,028
3,828
3,764
3,684
3,514
3,311
3,215
3,160
2,950
2,770
2,594
2,374
2,159
0
2,062
1,851
1,625
1,400
1,176
961
747
0
0
007479611,1761,4001,6251,8512,06202,1592,3742,5942,7702,9503,1603,2153,3113,5143,6843,7643,8284,0284,2084,3274,3174,6014,6634,6154,7594,9405,1875,3605,4235,6065,7835,9026,0536,1666,3496,5316,1065,6823,9473,9934,0323024837349868391,0621,2841,5061,7291,95100000000000000000
       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
1,041
2,701
2,456
1,319
688
538
731
411
453
347
361
344
478
397
3974783443613474534117315386881,3192,4562,7011,04100000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
105,784
130,395
155,145
127,764
154,185
132,787
129,391
143,471
148,233
199,372
141,907
131,849
135,478
130,234
118,071
153,948
161,040
157,271
146,098
145,513
120,579
120,828
140,344
115,038
134,365
135,105
130,209
127,835
159,966
139,762
191,717
199,965
193,668
164,890
168,336
167,688
183,920
186,043
155,707
170,550
178,304
165,256
168,978
168,565
192,013
185,899
217,801
197,729
195,286
178,729
156,316
234,853
221,386
215,350
231,517
245,650
244,989
212,469
182,199
175,352
228,425
161,389
167,491
285,232
297,939
275,479
279,739
270,289
304,655
267,958
272,471
284,309
286,776
286,776284,309272,471267,958304,655270,289279,739275,479297,939285,232167,491161,389228,425175,352182,199212,469244,989245,650231,517215,350221,386234,853156,316178,729195,286197,729217,801185,899192,013168,565168,978165,256178,304170,550155,707186,043183,920167,688168,336164,890193,668199,965191,717139,762159,966127,835130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
   > Total Current Liabilities 
105,784
130,395
155,145
127,764
154,185
132,787
129,391
143,471
148,233
199,372
141,907
131,849
135,478
130,234
118,071
153,948
161,040
157,271
146,098
145,513
120,579
120,828
140,344
115,038
134,365
135,105
130,209
127,836
152,961
132,431
189,209
196,781
189,809
160,355
163,216
163,220
179,665
181,074
150,032
164,095
171,070
157,243
160,189
158,863
182,794
175,815
206,851
186,059
182,899
165,642
142,529
220,269
205,977
199,339
214,447
227,636
226,029
192,564
159,400
151,336
203,190
135,258
140,685
153,141
168,570
144,345
151,603
140,601
175,904
139,194
149,341
161,982
165,941
165,941161,982149,341139,194175,904140,601151,603144,345168,570153,141140,685135,258203,190151,336159,400192,564226,029227,636214,447199,339205,977220,269142,529165,642182,899186,059206,851175,815182,794158,863160,189157,243171,070164,095150,032181,074179,665163,220163,216160,355189,809196,781189,209132,431152,961127,836130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
       Accounts payable 
41,213
60,557
53,884
47,144
41,482
47,382
38,295
52,313
111,033
139,779
109,990
99,074
106,147
104,851
91,995
121,679
127,250
125,170
115,082
114,882
94,508
86,047
107,642
70,718
94,970
91,949
91,756
80,406
95,730
92,428
134,631
148,770
139,348
115,183
112,921
121,365
129,231
116,417
95,483
117,532
116,718
104,036
103,524
107,844
137,001
126,632
128,311
135,469
130,819
111,574
86,391
165,955
146,465
144,854
113,246
131,657
132,964
106,376
85,224
92,639
119,875
80,795
73,152
100,332
104,043
83,375
81,856
98,217
129,682
90,003
94,942
111,540
112,704
112,704111,54094,94290,003129,68298,21781,85683,375104,043100,33273,15280,795119,87592,63985,224106,376132,964131,657113,246144,854146,465165,95586,391111,574130,819135,469128,311126,632137,001107,844103,524104,036116,718117,53295,483116,417129,231121,365112,921115,183139,348148,770134,63192,42895,73080,40691,75691,94994,97070,718107,64286,04794,508114,882115,082125,170127,250121,67991,995104,851106,14799,074109,990139,779111,03352,31338,29547,38241,48247,14453,88460,55741,213
       Other Current Liabilities 
64,571
69,838
80,261
80,621
112,703
85,405
91,096
91,159
37,200
43,593
31,917
32,775
29,331
25,383
26,076
32,269
33,790
32,101
31,016
30,631
26,071
34,781
32,702
44,320
39,395
43,156
38,453
47,429
57,231
40,003
54,578
48,012
50,461
45,173
50,296
41,855
50,435
64,657
54,550
46,563
54,352
53,207
56,664
51,018
45,792
49,183
78,540
50,590
52,080
54,068
56,138
54,315
59,512
54,485
101,201
95,979
40,494
32,250
22,520
2,394
3,141
2,228
15,663
10,216
14,389
12,016
11,070
4,847
1,827
3,947
2,466
6,058
6,275
6,2756,0582,4663,9471,8274,84711,07012,01614,38910,21615,6632,2283,1412,39422,52032,25040,49495,979101,20154,48559,51254,31556,13854,06852,08050,59078,54049,18345,79251,01856,66453,20754,35246,56354,55064,65750,43541,85550,29645,17350,46148,01254,57840,00357,23147,42938,45343,15639,39544,32032,70234,78126,07130,63131,01632,10133,79032,26926,07625,38329,33132,77531,91743,59337,20091,15991,09685,405112,70380,62180,26169,83864,571
   > 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
24,017
25,235
26,131
26,805
132,091
129,369
131,133
128,135
129,688
128,751
128,764
123,130
122,327
120,835
120,835122,327123,130128,764128,751129,688128,135131,133129,369132,09126,80526,13125,23524,01700000000000000000000000000000000000000000000000000000000000
       Other 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
7,005
7,331
2,508
3,183
3,859
4,535
5,119
4,467
4,255
4,969
5,675
6,455
7,234
8,014
8,790
9,702
9,219
10,085
10,950
11,670
12,387
13,087
13,787
14,584
15,410
16,011
17,070
18,015
18,960
19,904
22,799
24,017
25,235
26,131
26,805
28,256
29,707
31,158
32,608
34,303
35,997
37,691
34,744
36,217
37,689
37,68936,21734,74437,69135,99734,30332,60831,15829,70728,25626,80526,13125,23524,01722,79919,90418,96018,01517,07016,01115,41014,58413,78713,08712,38711,67010,95010,0859,2199,7028,7908,0147,2346,4555,6754,9694,2554,4675,1194,5353,8593,1832,5087,3317,0050000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,100
13,971
13,842
13,714
13,585
13,456
13,285
13,199
13,070
12,941
12,813
12,684
12,555
0
0
0
0
0
0
0
0
0
0
000000000012,55512,68412,81312,94113,07013,19913,28513,45613,58513,71413,84213,97114,10000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
441,730
451,542
463,881
469,275
473,443
473,328
490,648
499,053
503,615
508,750
518,821
522,135
530,426
533,614
538,190
545,461
562,620
561,521
572,745
577,572
578,022
588,018
607,948
622,525
644,341
648,127
668,361
680,705
700,339
703,478
736,212
756,438
762,041
781,189
801,538
825,649
829,953
857,627
879,444
902,084
899,863
929,105
950,040
972,767
973,755
1,005,653
1,023,676
1,051,295
1,054,161
1,080,840
1,105,150
1,136,671
1,137,316
1,166,085
1,183,257
1,208,436
1,200,716
1,220,099
1,244,328
1,268,689
1,269,328
1,307,817
1,330,463
1,374,137
1,383,235
1,412,672
1,423,594
1,458,513
1,443,804
1,471,764
1,487,973
1,509,565
1,520,856
1,520,8561,509,5651,487,9731,471,7641,443,8041,458,5131,423,5941,412,6721,383,2351,374,1371,330,4631,307,8171,269,3281,268,6891,244,3281,220,0991,200,7161,208,4361,183,2571,166,0851,137,3161,136,6711,105,1501,080,8401,054,1611,051,2951,023,6761,005,653973,755972,767950,040929,105899,863902,084879,444857,627829,953825,649801,538781,189762,041756,438736,212703,478700,339680,705668,361648,127644,341622,525607,948588,018578,022577,572572,745561,521562,620545,461538,190533,614530,426522,135518,821508,750503,615499,053490,648473,328473,443469,275463,881451,542441,730
   Common Stock
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,000
   Retained Earnings 
327,314
336,148
348,505
354,934
359,108
357,868
375,217
383,530
396,674
401,504
412,826
416,866
425,856
427,003
435,016
442,287
460,532
459,975
471,199
474,647
476,741
488,382
506,939
522,889
546,451
551,984
572,218
588,054
609,909
610,828
643,562
663,787
669,390
688,539
708,888
736,036
740,340
768,013
786,793
805,994
807,212
836,455
857,390
880,117
881,925
909,033
927,156
954,775
957,641
989,952
1,008,630
1,044,720
1,045,366
1,074,136
1,096,012
1,123,413
1,111,978
1,134,173
1,157,997
1,177,936
1,181,071
1,219,415
1,249,189
1,287,963
1,303,773
1,331,766
1,347,112
1,379,541
1,361,449
1,382,489
1,399,849
1,422,025
1,429,525
1,429,5251,422,0251,399,8491,382,4891,361,4491,379,5411,347,1121,331,7661,303,7731,287,9631,249,1891,219,4151,181,0711,177,9361,157,9971,134,1731,111,9781,123,4131,096,0121,074,1361,045,3661,044,7201,008,630989,952957,641954,775927,156909,033881,925880,117857,390836,455807,212805,994786,793768,013740,340736,036708,888688,539669,390663,787643,562610,828609,909588,054572,218551,984546,451522,889506,939488,382476,741474,647471,199459,975460,532442,287435,016427,003425,856416,866412,826401,504396,674383,530375,217357,868359,108354,934348,505336,148327,314
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -20,669-24,460-23,876-22,725-29,645-33,028-35,518-31,095-32,539-25,826-30,726-29,598-29,743-27,248-25,669-26,074-23,262-26,976-24,755-20,050-20,050-20,048-15,48000000000000000000000000000000000000000000000000000



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.