25 XP   0   0   10

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

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

PenkeI 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.

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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Thai O.P.P. Public Company Limited

I send you an email if I find something interesting about Thai O.P.P. Public Company Limited.

Quick analysis of Thai O.P.P. Public Company Limited (30 sec.)










What can you expect buying and holding a share of Thai O.P.P. Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.11
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
฿267.72
Expected worth in 1 year
฿277.34
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
฿13.44
Return On Investment
8.5%

For what price can you sell your share?

Current Price per Share
฿158.00
Expected price per share
฿153.00 - ฿178.31
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Thai O.P.P. Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿158.00

Intrinsic Value Per Share

฿-479.20 - ฿-22.70

Total Value Per Share

฿-211.47 - ฿245.03

2. Growth of Thai O.P.P. Public Company Limited (5 min.)




Is Thai O.P.P. Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$45.7m$43.2m$1.6m3.6%

How much money is Thai O.P.P. Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$681.3k$805.3k-$124k-18.2%
Net Profit Margin6.1%5.1%--

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

3. Financial Health of Thai O.P.P. Public Company Limited (5 min.)




4. Comparing to competitors in the Packaging & Containers industry (5 min.)




  Industry Rankings (Packaging & Containers)  


Richest
#158 / 221

Most Revenue
#190 / 221

Most Profit
#144 / 221
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Thai O.P.P. Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Thai O.P.P. Public Company Limited?

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

Speculation

The Price per Share of Thai O.P.P. Public Company Limited is ฿158.00. 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 Thai O.P.P. 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 Thai O.P.P. 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 ฿267.72. Based on the TTM, the Book Value Change Per Share is ฿2.40 per quarter. Based on the YOY, the Book Value Change Per Share is ฿3.20 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 ฿0.96 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Thai O.P.P. 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 Eps0.160.1%0.110.1%0.110.1%0.120.1%0.120.1%
Usd Book Value Change Per Share0.140.1%0.070.0%0.090.1%0.090.1%0.090.1%
Usd Dividend Per Share0.000.0%0.030.0%0.090.1%0.100.1%0.110.1%
Usd Total Gains Per Share0.140.1%0.100.1%0.180.1%0.190.1%0.200.1%
Usd Price Per Share4.39-4.52-4.61-5.02-4.93-
Price to Earnings Ratio7.08-12.85-11.50-11.57-10.87-
Price-to-Total Gains Ratio31.37--43.35-26.75-13.02-19.60-
Price to Book Ratio0.58-0.60-0.64-0.74-0.85-
Price-to-Total Gains Ratio31.37--43.35-26.75-13.02-19.60-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.503
Number of shares222
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.10
Usd Book Value Change Per Share0.070.09
Usd Total Gains Per Share0.100.19
Gains per Quarter (222 shares)21.2542.62
Gains per Year (222 shares)85.02170.48
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12461758981160
248122160178163330
373183245267244500
497243330356326670
5121304415445407840
61453655005344891010
71694265856235701180
81934876707126521350
92185487558017331520
102426088408908151690

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%72.06.00.092.3%
Dividend per Share1.00.03.025.0%8.00.04.066.7%14.00.06.070.0%31.00.09.077.5%57.00.021.073.1%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%77.01.00.098.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Thai O.P.P. Public Company Limited

About Thai O.P.P. Public Company Limited

Thai O.P.P. Public Company Limited engages in the manufacture and sale of plastic films, stickers, laminate tubes, and packaging products in Thailand. The company provides plastic films, such as polyolefin shrink, oriented polypropylene heat sealable, skin vacuum, cast polypropylene (CPP), metallized, stretch, blown linear low-density polypropylene, CPP breathable, and protection films; films for lamination; CPP easy peels; shrink machines; and stretchable labels, as well as LLDPE stretch films for pallet wraps. Its products are used in food, cosmetic, medical product, and other consumer goods and industrial packaging industries. Thai O.P.P. Public Company Limited was incorporated in 1983 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-25 03:33:05.

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 inefficient.
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.

Valuation

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

1.1. Profitability of 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 8.1% means that ฿0.08 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 8.1%. The company is making a profit. +1
  • The TTM is 6.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.1%TTM6.1%+2.0%
TTM6.1%YOY5.1%+1.1%
TTM6.1%5Y6.5%-0.3%
5Y6.5%10Y6.7%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%4.3%+3.8%
TTM6.1%4.1%+2.0%
YOY5.1%4.8%+0.3%
5Y6.5%3.9%+2.6%
10Y6.7%4.0%+2.7%
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.
  • 1.7% Return on Assets means that Thai O.P.P. Public Company Limited generated ฿0.02 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 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.3%+0.5%
TTM1.3%YOY1.6%-0.3%
TTM1.3%5Y1.6%-0.4%
5Y1.6%10Y1.8%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.2%+0.5%
TTM1.3%1.0%+0.3%
YOY1.6%1.4%+0.2%
5Y1.6%1.2%+0.4%
10Y1.8%1.3%+0.5%
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.
  • 2.0% Return on Equity means Thai O.P.P. 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 Thai O.P.P. Public Company Limited:

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.5%+0.5%
TTM1.5%YOY1.9%-0.3%
TTM1.5%5Y1.9%-0.4%
5Y1.9%10Y2.2%-0.3%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.4%-0.4%
TTM1.5%2.3%-0.8%
YOY1.9%3.0%-1.1%
5Y1.9%2.7%-0.8%
10Y2.2%2.9%-0.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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 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 Thai O.P.P. Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.7%-0.7%
TTM0.7%YOY4.4%-3.7%
TTM0.7%5Y6.8%-6.1%
5Y6.8%10Y4.8%+2.0%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.5%-7.5%
TTM0.7%4.3%-3.6%
YOY4.4%7.4%-3.0%
5Y6.8%6.5%+0.3%
10Y4.8%5.9%-1.1%
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 1.76 means that the operating costs are ฿1.76 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 1.760. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.815. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.760TTM1.815-0.055
TTM1.815YOY1.840-0.025
TTM1.8155Y1.803+0.012
5Y1.80310Y1.485+0.319
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7601.604+0.156
TTM1.8151.606+0.209
YOY1.8401.595+0.245
5Y1.8031.542+0.261
10Y1.4851.272+0.213
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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 7.48 means the company has ฿7.48 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 7.477. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.672. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ7.477TTM6.672+0.805
TTM6.672YOY7.280-0.608
TTM6.6725Y6.551+0.121
5Y6.55110Y4.099+2.452
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4771.529+5.948
TTM6.6721.560+5.112
YOY7.2801.523+5.757
5Y6.5511.533+5.018
10Y4.0991.461+2.638
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 4.99 means the company can pay off ฿4.99 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 4.991. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.409. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.991TTM4.409+0.582
TTM4.409YOY4.854-0.444
TTM4.4095Y4.598-0.189
5Y4.59810Y3.475+1.123
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9910.734+4.257
TTM4.4090.748+3.661
YOY4.8540.808+4.046
5Y4.5980.833+3.765
10Y3.4750.854+2.621
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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 0.14 means that Thai O.P.P. Public Company Limited assets are financed with 14.3% credit (debt) and the remaining percentage (100% - 14.3%) 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 0.143. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.155. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.143TTM0.155-0.012
TTM0.155YOY0.154+0.001
TTM0.1555Y0.151+0.004
5Y0.15110Y0.154-0.003
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1430.492-0.349
TTM0.1550.498-0.343
YOY0.1540.510-0.356
5Y0.1510.495-0.344
10Y0.1540.498-0.344
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 16.7% means that company has ฿0.17 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 0.167. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.184. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.167TTM0.184-0.017
TTM0.184YOY0.183+0.001
TTM0.1845Y0.179+0.005
5Y0.17910Y0.183-0.004
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1670.966-0.799
TTM0.1840.992-0.808
YOY0.1831.067-0.884
5Y0.1791.072-0.893
10Y0.1831.085-0.902
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Thai O.P.P. 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 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 7.08 means the investor is paying ฿7.08 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 7.261. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.077. Based on the earnings, the company is cheap. +2
  • The TTM is 12.852. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD7.261MRQ7.077+0.184
MRQ7.077TTM12.852-5.775
TTM12.852YOY11.501+1.351
TTM12.8525Y11.575+1.277
5Y11.57510Y10.872+0.703
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD7.26111.985-4.724
MRQ7.07711.552-4.475
TTM12.85211.897+0.955
YOY11.50113.876-2.375
5Y11.57514.338-2.763
10Y10.87217.777-6.905
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is -13.303. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -12.966. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.936. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.303MRQ-12.966-0.337
MRQ-12.966TTM-0.936-12.030
TTM-0.936YOY1.222-2.158
TTM-0.9365Y-3.993+3.057
5Y-3.99310Y2.753-6.746
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD-13.3035.282-18.585
MRQ-12.9665.500-18.466
TTM-0.9364.965-5.901
YOY1.2221.061+0.161
5Y-3.9931.212-5.205
10Y2.7532.365+0.388
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 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 0.58 means the investor is paying ฿0.58 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 0.590. Based on the equity, the company is cheap. +2
  • The MRQ is 0.575. Based on the equity, the company is cheap. +2
  • The TTM is 0.605. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.590MRQ0.575+0.015
MRQ0.575TTM0.605-0.029
TTM0.605YOY0.640-0.035
TTM0.6055Y0.742-0.138
5Y0.74210Y0.848-0.105
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD0.5901.502-0.912
MRQ0.5751.450-0.875
TTM0.6051.587-0.982
YOY0.6401.748-1.108
5Y0.7421.805-1.063
10Y0.8482.089-1.241
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 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--4.9092.404+104%3.203+53%3.219+53%3.120+57%
Book Value Per Share--267.725262.271+2%252.793+6%239.582+12%207.626+29%
Current Ratio--7.4776.672+12%7.280+3%6.551+14%4.099+82%
Debt To Asset Ratio--0.1430.155-8%0.154-7%0.151-5%0.154-7%
Debt To Equity Ratio--0.1670.184-9%0.183-8%0.179-6%0.183-8%
Dividend Per Share---0.955-100%3.038-100%3.517-100%3.826-100%
Eps--5.4403.984+37%3.786+44%4.383+24%4.334+26%
Free Cash Flow Per Share---2.969-0.586-80%5.708-152%3.810-178%4.043-173%
Free Cash Flow To Equity Per Share---3.602-2.109-41%4.130-187%1.712-310%1.908-289%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---22.697--------
Intrinsic Value_10Y_min---479.197--------
Intrinsic Value_1Y_max--13.999--------
Intrinsic Value_1Y_min--5.303--------
Intrinsic Value_3Y_max--29.660--------
Intrinsic Value_3Y_min---30.155--------
Intrinsic Value_5Y_max--30.368--------
Intrinsic Value_5Y_min---115.853--------
Market Cap948000000.000+3%924000000.000951000000.000-3%969750000.000-5%1057350980.000-13%1036875895.000-11%
Net Profit Margin--0.0810.061+33%0.051+60%0.065+26%0.067+22%
Operating Margin---0.007-100%0.044-100%0.068-100%0.048-100%
Operating Ratio--1.7601.815-3%1.840-4%1.803-2%1.485+19%
Pb Ratio0.590+3%0.5750.605-5%0.640-10%0.742-23%0.848-32%
Pe Ratio7.261+3%7.07712.852-45%11.501-38%11.575-39%10.872-35%
Price Per Share158.000+3%154.000158.500-3%161.625-5%176.225-13%172.813-11%
Price To Free Cash Flow Ratio-13.303-3%-12.966-0.936-93%1.222-1161%-3.993-69%2.753-571%
Price To Total Gains Ratio32.188+3%31.373-43.355+238%26.750+17%13.021+141%19.600+60%
Quick Ratio--4.9914.409+13%4.854+3%4.598+9%3.475+44%
Return On Assets--0.0170.013+36%0.016+11%0.016+7%0.018-6%
Return On Equity--0.0200.015+34%0.019+9%0.019+6%0.022-7%
Total Gains Per Share--4.9093.359+46%6.241-21%6.736-27%6.945-29%
Usd Book Value--45780969.78544848388.054+2%43227653.573+6%40968594.685+12%35504091.299+29%
Usd Book Value Change Per Share--0.1400.069+104%0.091+53%0.092+53%0.089+57%
Usd Book Value Per Share--7.6307.475+2%7.205+6%6.828+12%5.917+29%
Usd Dividend Per Share---0.027-100%0.087-100%0.100-100%0.109-100%
Usd Eps--0.1550.114+37%0.108+44%0.125+24%0.124+26%
Usd Free Cash Flow---507733.970-100186.292-80%976056.123-152%651475.665-178%691391.667-173%
Usd Free Cash Flow Per Share---0.085-0.017-80%0.163-152%0.109-178%0.115-173%
Usd Free Cash Flow To Equity Per Share---0.103-0.060-41%0.118-187%0.049-310%0.054-289%
Usd Market Cap27018000.000+3%26334000.00027103500.000-3%27637875.000-5%30134502.930-13%29550963.008-11%
Usd Price Per Share4.503+3%4.3894.517-3%4.606-5%5.022-13%4.925-11%
Usd Profit--930273.117681314.851+37%805368.005+16%781172.905+19%756879.215+23%
Usd Revenue--11422770.04710969359.243+4%15115303.099-24%12060208.637-5%11325240.187+1%
Usd Total Gains Per Share--0.1400.096+46%0.178-21%0.192-27%0.198-29%
 EOD+5 -3MRQTTM+24 -11YOY+21 -145Y+21 -1410Y+19 -16

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)Between0-157.261
Price to Book Ratio (EOD)Between0-10.590
Net Profit Margin (MRQ)Greater than00.081
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.991
Current Ratio (MRQ)Greater than17.477
Debt to Asset Ratio (MRQ)Less than10.143
Debt to Equity Ratio (MRQ)Less than10.167
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.017
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
RsiGreater than5058.163
Ma 20Greater thanMa 50155.150
Ma 50Greater thanMa 100153.980
Ma 100Greater thanMa 200153.960
OpenGreater thanClose158.000
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets1,875,307
Total Liabilities268,957
Total Stockholder Equity1,606,350
 As reported
Total Liabilities 268,957
Total Stockholder Equity+ 1,606,350
Total Assets = 1,875,307

Assets

Total Assets1,875,307
Total Current Assets1,190,562
Long-term Assets1,190,562
Total Current Assets
Cash And Cash Equivalents 171,186
Short-term Investments 311,194
Net Receivables 483,543
Inventory 173,924
Other Current Assets 1,786
Total Current Assets  (as reported)1,190,562
Total Current Assets  (calculated)1,141,634
+/- 48,928
Long-term Assets
Long Term Investments 189,447
Intangible Assets 220
Long-term Assets Other 1,996
Long-term Assets  (as reported)684,745
Long-term Assets  (calculated)191,663
+/- 493,082

Liabilities & Shareholders' Equity

Total Current Liabilities159,231
Long-term Liabilities109,726
Total Stockholder Equity1,606,350
Total Current Liabilities
Accounts payable 89,243
Other Current Liabilities 3,172
Total Current Liabilities  (as reported)159,231
Total Current Liabilities  (calculated)92,415
+/- 66,816
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt76,721
Long-term Liabilities  (as reported)109,726
Long-term Liabilities  (calculated)76,721
+/- 33,004
Total Stockholder Equity
Retained Earnings 1,518,429
Total Stockholder Equity (as reported)1,606,350
Total Stockholder Equity (calculated)1,518,429
+/- 87,921
Other
Capital Stock60,000
Common Stock Shares Outstanding 6,000
Net Invested Capital 1,606,350
Net Working Capital 1,031,331



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> 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
1,813,383
1,802,213
1,915,434
1,860,741
1,875,307
1,875,3071,860,7411,915,4341,802,2131,813,3831,807,6321,793,8741,760,4441,739,7221,748,4591,728,8011,703,3321,688,1501,681,1731,659,3691,497,9531,469,2051,497,7531,444,0411,426,5271,432,5671,445,7051,454,0871,414,7741,381,4361,358,7021,371,5251,261,4651,259,5681,249,4461,249,0241,241,4771,191,5531,165,7681,141,3321,119,0191,094,3621,078,1671,072,6341,035,1511,043,6701,013,873993,337969,873946,079955,709956,402927,929843,240860,305808,540798,570783,232778,706737,563748,292708,846698,601723,085718,843718,792723,660699,409656,261663,848665,904653,984660,728708,122651,848642,524620,039606,115627,628597,039619,026581,937547,514
   > 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
1,088,447
1,074,744
1,202,272
1,149,810
1,190,562
1,190,5621,149,8101,202,2721,074,7441,088,4471,155,2441,159,4951,114,0241,103,7001,098,3461,041,5211,018,890963,272964,765965,413902,213868,552896,178864,901836,932829,645826,418826,751779,381874,764842,176868,697755,79400000000000000000000000000000000000000000000000000
       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
337,317
275,936
196,551
188,834
171,186
171,186188,834196,551275,936337,317322,907140,93196,008160,019163,17487,395117,561158,147241,666312,96736,878127,17267,673103,896107,06739,82845,29612,18144,741121,699144,863131,777121,65200000000000000000000000000000000000000000000000000
       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
165,174
256,722
424,435
324,489
311,194
311,194324,489424,435256,722165,174154,441397,596447,542385,913337,927410,366406,775237,417117,20289,608333,203187,018243,300200,6050198,1580221,2650000000000000000000000000000000000000000000000000000000
       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
457,443
414,032
405,146
449,210
483,543
483,543449,210405,146414,032457,443481,082435,061468,099430,355467,835458,601412,143466,887488,845469,091443,213449,455465,893441,248446,666425,873466,822477,238423,725453,208456,426486,961411,707444,217417,546375,557381,819386,145394,419389,267364,425369,624384,934374,031349,357358,348376,649363,250311,399322,338350,630338,449327,854315,213273,883291,279318,192297,680278,779271,300272,654250,659235,240251,685307,234291,503266,608259,613247,678248,524239,467226,244238,380281,470243,450249,366228,327219,231218,830182,314216,881214,969188,542
       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
8,606
3,462
6,589
3,480
1,786
1,7863,4806,5893,4628,60610,2685,3553,6894,7415,4385,31713,55114,9086,0398,5055,5783,5994,2544,23716,25339,96817,55419,11418,18019,88115,29815,83311,80712,36111,85710,07213,08412,70113,4163,02015,1662,5062,2362,6752,6692,6682,7692,6833,1742,3621,9451,9182,3338,27211,2225,8225,8215,4236,4755,2543,8354,7844,4303,0263,4416,0535,5713,8612,5882,6903,2132,2574,2167,4566,4477,4103,52210,4109,7229,6855,8943,39827,252
   > 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
724,936
727,469
713,163
710,930
684,745
684,745710,930713,163727,469724,936652,388634,379646,420636,022650,113687,280684,442724,878716,408693,956595,740600,654601,575579,14000000000000000000000000000000000000000000000000000000000000
       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
428,211
0
0
0
0
0000428,211439,596460,616474,857501,729525,099541,636565,445582,293598,224610,767505,413506,311510,389486,155492,809504,133518,612535,837539,683373,904385,980393,833389,051398,094419,290430,843434,454422,220436,987421,861435,557447,142450,543461,976460,725457,361371,204379,086390,234394,604396,013352,235353,626300,532295,093301,836313,656266,181268,704278,217276,829235,234236,762248,804244,615248,777256,610216,469226,575233,943245,503253,560255,690259,351201,036196,979205,008201,575206,598209,931211,990213,221169,026
       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
243,306
262,851
220,248
230,827
189,447
189,447230,827220,248262,851243,306175,002159,368157,616120,247112,108108,784105,237129,078103,69772,17266,55166,22065,22366,49967,43866,42869,01964,74866,39771,14871,10969,82272,81700000000000000000000000000000000000000000000000000
       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
0
264
291
254
220
2202542912640007479611,1761,4001,6251,8512,06202,1592,3742,5942,7702,9503,1603,2153,3113,5143,6843,7643,8284,0284,2084,3274,3174,6014,6634,6154,7594,9405,1875,3605,4235,6065,7835,9026,0536,1666,3496,5316,1065,6823,9473,9934,0323024837349868391,0621,2841,5061,7291,95100000000000000000
       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
294
224
2,044
1,991
1,996
1,9961,9912,0442242943974783443613474534117315386881,3192,4562,7011,04100000000000000000000000000000000000000000000000000000000000
> 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
264,738
256,977
349,407
283,843
268,957
268,957283,843349,407256,977264,738286,776284,309272,471267,958304,655270,289279,739275,479297,939285,232167,491161,389228,425175,352182,199212,469244,989245,650231,517215,350221,386234,853156,316178,729195,286197,729217,801185,899192,013168,565168,978165,256178,304170,550155,707186,043183,920167,688168,336164,890193,668199,965191,717139,762159,966127,835130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
   > 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
144,366
142,829
235,632
174,658
159,231
159,231174,658235,632142,829144,366165,941161,982149,341139,194175,904140,601151,603144,345168,570153,141140,685135,258203,190151,336159,400192,564226,029227,636214,447199,339205,977220,269142,529165,642182,899186,059206,851175,815182,794158,863160,189157,243171,070164,095150,032181,074179,665163,220163,216160,355189,809196,781189,209132,431152,961127,836130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
       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
92,866
80,988
136,352
64,068
89,243
89,24364,068136,35280,98892,866112,704111,54094,94290,003129,68298,21781,85683,375104,043100,33273,15280,795119,87592,63985,224106,376132,964131,657113,246144,854146,465165,95586,391111,574130,819135,469128,311126,632137,001107,844103,524104,036116,718117,53295,483116,417129,231121,365112,921115,183139,348148,770134,63192,42895,73080,40691,75691,94994,97070,718107,64286,04794,508114,882115,082125,170127,250121,67991,995104,851106,14799,074109,990139,779111,03352,31338,29547,38241,48247,14453,88460,55741,213
       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
2,352
2,462
1,610
1,857
3,172
3,1721,8571,6102,4622,3526,2756,0582,4663,9471,8274,84711,07012,01614,38910,21615,6632,2283,1412,39422,52032,25040,49495,979101,20154,48559,51254,31556,13854,06852,08050,59078,54049,18345,79251,01856,66453,20754,35246,56354,55064,65750,43541,85550,29645,17350,46148,01254,57840,00357,23147,42938,45343,15639,39544,32032,70234,78126,07130,63131,01632,10133,79032,26926,07625,38329,33132,77531,91743,59337,20091,15991,09685,405112,70380,62180,26169,83864,571
   > 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
120,372
114,148
113,775
109,186
109,726
109,726109,186113,775114,148120,372120,835122,327123,130128,764128,751129,688128,135131,133129,369132,09126,80526,13125,23524,01700000000000000000000000000000000000000000000000000000000000
       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
39,161
0
0
0
0
000039,16137,68936,21734,74437,69135,99734,30332,60831,15829,70728,25626,80526,13125,23524,01722,79919,90418,96018,01517,07016,01115,41014,58413,78713,08712,38711,67010,95010,0859,2199,7028,7908,0147,2346,4555,6754,9694,2554,4675,1194,5353,8593,1832,5087,3317,0050000000000000000000000000000
       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
0
0
0
0
0
00000000000000012,55512,68412,81312,94113,07013,19913,28513,45613,58513,71413,84213,97114,10000000000000000000000000000000000000000000000000000
> 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
1,548,645
1,545,235
1,566,028
1,576,898
1,606,350
1,606,3501,576,8981,566,0281,545,2351,548,6451,520,8561,509,5651,487,9731,471,7641,443,8041,458,5131,423,5941,412,6721,383,2351,374,1371,330,4631,307,8171,269,3281,268,6891,244,3281,220,0991,200,7161,208,4361,183,2571,166,0851,137,3161,136,6711,105,1501,080,8401,054,1611,051,2951,023,6761,005,653973,755972,767950,040929,105899,863902,084879,444857,627829,953825,649801,538781,189762,041756,438736,212703,478700,339680,705668,361648,127644,341622,525607,948588,018578,022577,572572,745561,521562,620545,461538,190533,614530,426522,135518,821508,750503,615499,053490,648473,328473,443469,275463,881451,542441,730
   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
60,000
0
0
0
0
000060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,000
   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
1,451,726
1,455,066
1,476,323
1,485,788
1,518,429
1,518,4291,485,7881,476,3231,455,0661,451,7261,429,5251,422,0251,399,8491,382,4891,361,4491,379,5411,347,1121,331,7661,303,7731,287,9631,249,1891,219,4151,181,0711,177,9361,157,9971,134,1731,111,9781,123,4131,096,0121,074,1361,045,3661,044,7201,008,630989,952957,641954,775927,156909,033881,925880,117857,390836,455807,212805,994786,793768,013740,340736,036708,888688,539669,390663,787643,562610,828609,909588,054572,218551,984546,451522,889506,939488,382476,741474,647471,199459,975460,532442,287435,016427,003425,856416,866412,826401,504396,674383,530375,217357,868359,108354,934348,505336,148327,314
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 0000-15,081-20,669-24,460-23,876-22,725-29,645-33,028-35,518-31,095-32,539-25,826-30,726-29,598-29,743-27,248-25,669-26,074-23,262-26,976-24,755-20,050-20,050-20,048-15,48000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.