25 XP   0   0   10

United Paper Public Company Limited
Buy, Hold or Sell?

Let's analyse United Paper Public Company Limited together

PenkeI guess you are interested in United Paper 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 United Paper 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 United Paper Public Company Limited

I send you an email if I find something interesting about United Paper Public Company Limited.

Quick analysis of United Paper Public Company Limited (30 sec.)










What can you expect buying and holding a share of United Paper Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
฿6.72
Expected worth in 1 year
฿6.97
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
฿0.68
Return On Investment
5.6%

For what price can you sell your share?

Current Price per Share
฿12.00
Expected price per share
฿11.70 - ฿12.20
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of United Paper Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿12.00

Intrinsic Value Per Share

฿6.42 - ฿16.12

Total Value Per Share

฿13.14 - ฿22.84

2. Growth of United Paper Public Company Limited (5 min.)




Is United Paper Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$121m$111.8m$5.5m4.7%

How much money is United Paper Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$4.2m$6.5m-$2.2m-53.5%
Net Profit Margin14.1%18.0%--

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

3. Financial Health of United Paper Public Company Limited (5 min.)




4. Comparing to competitors in the Paper & Paper Products industry (5 min.)




  Industry Rankings (Paper & Paper Products)  


Richest
#77 / 119

Most Revenue
#97 / 119

Most Profit
#67 / 119
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of United Paper Public Company Limited?

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

Speculation

The Price per Share of United Paper Public Company Limited is ฿12.00. 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 United Paper 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 United Paper 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 ฿6.72. Based on the TTM, the Book Value Change Per Share is ฿0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.19 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 ฿0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of United Paper 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 Eps0.010.1%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.1%0.010.1%0.010.1%
Usd Total Gains Per Share0.000.0%0.000.0%0.010.1%0.010.1%0.010.1%
Usd Price Per Share0.30-0.40-0.47-8.71-12.22-
Price to Earnings Ratio8.12--67.10-12.07-223.01-872.52-
Price-to-Total Gains Ratio172.70--233.35-37.40-577.99-2,141.62-
Price to Book Ratio1.61-2.20-2.72-72.81-128.23-
Price-to-Total Gains Ratio172.70--233.35-37.40-577.99-2,141.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.3324
Number of shares3008
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (3008 shares)14.0943.50
Gains per Year (3008 shares)56.36174.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
136214612054164
27241102240108338
310762158359163512
414382214479217686
5179103270599271860
62151233267193251034
72511443828393791208
82871644389584341382
932218549410784881556
1035820555011985421730

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%67.01.010.085.9%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%27.013.00.067.5%49.028.01.062.8%
Dividend per Share1.00.03.025.0%9.00.03.075.0%15.00.05.075.0%32.00.08.080.0%53.00.025.067.9%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%69.08.01.088.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of United Paper Public Company Limited

About United Paper Public Company Limited

United Paper Public Company Limited produces and distributes box surface paper and Kraft paper for packaging corrugated boxes in Thailand. The company offers Kraft liner boards and Kraft paper for making corrugating sheets. It also exports its products. United Paper Public Company Limited was founded in 1990 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-21 23:09:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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.

Valuation

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

1.1. Profitability of United Paper Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • A Net Profit Margin of 21.1% means that ฿0.21 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 21.1%. The company is making a huge profit. +2
  • The TTM is 14.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.1%TTM14.1%+7.0%
TTM14.1%YOY18.0%-3.9%
TTM14.1%5Y21.8%-7.8%
5Y21.8%10Y16.6%+5.3%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ21.1%3.4%+17.7%
TTM14.1%5.6%+8.5%
YOY18.0%5.5%+12.5%
5Y21.8%4.9%+16.9%
10Y16.6%4.6%+12.0%
1.1.2. Return on Assets

Shows how efficient United Paper Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • 4.5% Return on Assets means that United Paper Public Company Limited generated ฿0.04 profit for each $1 in assets.

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

  • The MRQ is 4.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.5%TTM3.3%+1.2%
TTM3.3%YOY5.2%-1.9%
TTM3.3%5Y5.5%-2.2%
5Y5.5%10Y3.9%+1.6%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%1.1%+3.4%
TTM3.3%1.3%+2.0%
YOY5.2%1.6%+3.6%
5Y5.5%1.4%+4.1%
10Y3.9%1.2%+2.7%
1.1.3. Return on Equity

Shows how efficient United Paper Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • 4.9% Return on Equity means United Paper Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM3.6%+1.4%
TTM3.6%YOY5.8%-2.2%
TTM3.6%5Y6.4%-2.8%
5Y6.4%10Y4.9%+1.5%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%1.7%+3.2%
TTM3.6%2.5%+1.1%
YOY5.8%3.0%+2.8%
5Y6.4%2.6%+3.8%
10Y4.9%2.5%+2.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of United Paper Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient United Paper Public Company Limited is operating .

  • Measures how much profit United Paper 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 United Paper Public Company Limited to the Paper & Paper Products 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 United Paper Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.0%-5.0%
TTM5.0%YOY20.5%-15.5%
TTM5.0%5Y24.0%-19.0%
5Y24.0%10Y14.6%+9.4%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.9%-6.9%
TTM5.0%3.6%+1.4%
YOY20.5%7.7%+12.8%
5Y24.0%7.6%+16.4%
10Y14.6%6.2%+8.4%
1.2.2. Operating Ratio

Measures how efficient United Paper Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Paper & Paper Products industry mean).
  • An Operation Ratio of 1.50 means that the operating costs are ฿1.50 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of United Paper Public Company Limited:

  • The MRQ is 1.501. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.581. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.501TTM1.581-0.081
TTM1.581YOY1.579+0.002
TTM1.5815Y1.472+0.109
5Y1.47210Y1.267+0.205
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5011.513-0.012
TTM1.5811.452+0.129
YOY1.5791.225+0.354
5Y1.4721.306+0.166
10Y1.2671.181+0.086
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of United Paper Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if United Paper Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Paper & Paper Products industry mean).
  • A Current Ratio of 7.97 means the company has ฿7.97 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of United Paper Public Company Limited:

  • The MRQ is 7.968. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.372. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ7.968TTM7.372+0.596
TTM7.372YOY6.308+1.064
TTM7.3725Y5.545+1.827
5Y5.54510Y3.202+2.343
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9681.581+6.387
TTM7.3721.665+5.707
YOY6.3081.632+4.676
5Y5.5451.531+4.014
10Y3.2021.368+1.834
1.3.2. Quick Ratio

Measures if United Paper 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 United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • A Quick Ratio of 4.20 means the company can pay off ฿4.20 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of United Paper Public Company Limited:

  • The MRQ is 4.196. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.724. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.196TTM3.724+0.472
TTM3.724YOY2.896+0.828
TTM3.7245Y2.663+1.061
5Y2.66310Y2.079+0.584
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1960.667+3.529
TTM3.7240.685+3.039
YOY2.8960.833+2.063
5Y2.6630.726+1.937
10Y2.0790.662+1.417
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of United Paper Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of United Paper Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare United Paper Public Company Limited to Paper & Paper Products industry mean.
  • A Debt to Asset Ratio of 0.09 means that United Paper Public Company Limited assets are financed with 9.2% credit (debt) and the remaining percentage (100% - 9.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.092. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.097. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.092TTM0.097-0.005
TTM0.097YOY0.111-0.014
TTM0.0975Y0.131-0.034
5Y0.13110Y0.199-0.068
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0920.485-0.393
TTM0.0970.466-0.369
YOY0.1110.484-0.373
5Y0.1310.489-0.358
10Y0.1990.517-0.318
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • A Debt to Equity ratio of 10.1% means that company has ฿0.10 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.101. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.108. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.101TTM0.108-0.007
TTM0.108YOY0.125-0.017
TTM0.1085Y0.156-0.048
5Y0.15610Y0.273-0.118
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1010.931-0.830
TTM0.1080.860-0.752
YOY0.1250.967-0.842
5Y0.1561.001-0.845
10Y0.2731.153-0.880
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of United Paper 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 United Paper Public Company Limited generates.

  • Above 15 is considered overpriced but always compare United Paper Public Company Limited to the Paper & Paper Products industry mean.
  • A PE ratio of 8.12 means the investor is paying ฿8.12 for every ฿1 in earnings.

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

  • The EOD is 9.022. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.120. Based on the earnings, the company is underpriced. +1
  • The TTM is -67.102. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD9.022MRQ8.120+0.902
MRQ8.120TTM-67.102+75.222
TTM-67.102YOY12.068-79.170
TTM-67.1025Y223.011-290.113
5Y223.01110Y872.523-649.512
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD9.0225.419+3.603
MRQ8.1205.405+2.715
TTM-67.1024.821-71.923
YOY12.06810.240+1.828
5Y223.0119.653+213.358
10Y872.52311.212+861.311
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 5.310. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.779. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 9.277. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.310MRQ4.779+0.531
MRQ4.779TTM9.277-4.498
TTM9.277YOY27.547-18.270
TTM9.2775Y208.849-199.572
5Y208.84910Y-1,120.223+1,329.072
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD5.3102.984+2.326
MRQ4.7792.734+2.045
TTM9.2773.590+5.687
YOY27.5472.741+24.806
5Y208.8494.525+204.324
10Y-1,120.2233.377-1,123.600
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 United Paper Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Paper & Paper Products industry mean).
  • A PB ratio of 1.61 means the investor is paying ฿1.61 for each ฿1 in book value.

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

  • The EOD is 1.785. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.607. Based on the equity, the company is underpriced. +1
  • The TTM is 2.201. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.785MRQ1.607+0.179
MRQ1.607TTM2.201-0.595
TTM2.201YOY2.716-0.514
TTM2.2015Y72.815-70.613
5Y72.81510Y128.235-55.420
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD1.7851.118+0.667
MRQ1.6070.985+0.622
TTM2.2011.023+1.178
YOY2.7161.180+1.536
5Y72.8151.208+71.607
10Y128.2351.336+126.899
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 United Paper 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--0.0630.062+1%0.186-66%0.163-62%0.116-46%
Book Value Per Share--6.7226.517+3%6.210+8%5.464+23%4.239+59%
Current Ratio--7.9687.372+8%6.308+26%5.545+44%3.202+149%
Debt To Asset Ratio--0.0920.097-6%0.111-17%0.131-30%0.199-54%
Debt To Equity Ratio--0.1010.108-6%0.125-19%0.156-35%0.273-63%
Dividend Per Share---0.107-100%0.355-100%0.359-100%0.248-100%
Eps--0.3330.237+41%0.363-8%0.337-1%0.220+51%
Free Cash Flow Per Share--0.5650.458+23%0.263+114%0.357+58%0.161+251%
Free Cash Flow To Equity Per Share--0.2930.281+4%0.084+248%0.116+153%0.085+245%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--16.120--------
Intrinsic Value_10Y_min--6.416--------
Intrinsic Value_1Y_max--1.314--------
Intrinsic Value_1Y_min--0.648--------
Intrinsic Value_3Y_max--4.178--------
Intrinsic Value_3Y_min--1.954--------
Intrinsic Value_5Y_max--7.318--------
Intrinsic Value_5Y_min--3.257--------
Market Cap7800000000.000+10%7020000000.0009278750000.000-24%10936250000.000-36%204455843100.000-97%286756151925.000-98%
Net Profit Margin--0.2110.141+50%0.180+17%0.218-3%0.166+27%
Operating Margin---0.050-100%0.205-100%0.240-100%0.146-100%
Operating Ratio--1.5011.581-5%1.579-5%1.472+2%1.267+18%
Pb Ratio1.785+10%1.6072.201-27%2.716-41%72.815-98%128.235-99%
Pe Ratio9.022+10%8.120-67.102+926%12.068-33%223.011-96%872.523-99%
Price Per Share12.000+10%10.80014.275-24%16.825-36%314.535-97%441.143-98%
Price To Free Cash Flow Ratio5.310+10%4.7799.277-48%27.547-83%208.849-98%-1120.223+23539%
Price To Total Gains Ratio191.887+10%172.699-233.354+235%37.401+362%577.988-70%2141.623-92%
Quick Ratio--4.1963.724+13%2.896+45%2.663+58%2.079+102%
Return On Assets--0.0450.033+38%0.052-13%0.055-18%0.039+14%
Return On Equity--0.0490.036+38%0.058-15%0.064-22%0.049+2%
Total Gains Per Share--0.0630.169-63%0.541-88%0.522-88%0.364-83%
Usd Book Value--121029376.659117338472.075+3%111817673.258+8%98376395.835+23%76323663.050+59%
Usd Book Value Change Per Share--0.0020.002+1%0.005-66%0.005-62%0.003-46%
Usd Book Value Per Share--0.1860.181+3%0.172+8%0.151+23%0.117+59%
Usd Dividend Per Share---0.003-100%0.010-100%0.010-100%0.007-100%
Usd Eps--0.0090.007+41%0.010-8%0.009-1%0.006+51%
Usd Free Cash Flow--10171500.8898241959.074+23%4743839.663+114%6429822.281+58%2752779.238+269%
Usd Free Cash Flow Per Share--0.0160.013+23%0.007+114%0.010+58%0.004+251%
Usd Free Cash Flow To Equity Per Share--0.0080.008+4%0.002+248%0.003+153%0.002+245%
Usd Market Cap216060000.000+10%194454000.000257021375.000-24%302934125.000-36%5663426853.870-97%7943145408.323-98%
Usd Price Per Share0.332+10%0.2990.395-24%0.466-36%8.713-97%12.220-98%
Usd Profit--5987246.9634260008.305+41%6537715.064-8%6064174.541-1%3958285.713+51%
Usd Revenue--28403917.04029735161.297-4%36178356.883-21%28488639.8130%21929972.619+30%
Usd Total Gains Per Share--0.0020.005-63%0.015-88%0.014-88%0.010-83%
 EOD+4 -4MRQTTM+25 -10YOY+19 -165Y+16 -1910Y+22 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.022
Price to Book Ratio (EOD)Between0-11.785
Net Profit Margin (MRQ)Greater than00.211
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.196
Current Ratio (MRQ)Greater than17.968
Debt to Asset Ratio (MRQ)Less than10.092
Debt to Equity Ratio (MRQ)Less than10.101
Return on Equity (MRQ)Greater than0.150.049
Return on Assets (MRQ)Greater than0.050.045
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.150
Ma 20Greater thanMa 5011.920
Ma 50Greater thanMa 10011.724
Ma 100Greater thanMa 20011.428
OpenGreater thanClose11.900
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets4,810,659
Total Liabilities441,367
Total Stockholder Equity4,369,292
 As reported
Total Liabilities 441,367
Total Stockholder Equity+ 4,369,292
Total Assets = 4,810,659

Assets

Total Assets4,810,659
Total Current Assets3,091,137
Long-term Assets3,091,137
Total Current Assets
Cash And Cash Equivalents 1,018,737
Short-term Investments 550,000
Net Receivables 1,077,785
Inventory 434,492
Total Current Assets  (as reported)3,091,137
Total Current Assets  (calculated)3,081,014
+/- 10,123
Long-term Assets
Long Term Investments 50,000
Long-term Assets Other 103
Long-term Assets  (as reported)1,719,522
Long-term Assets  (calculated)50,103
+/- 1,669,419

Liabilities & Shareholders' Equity

Total Current Liabilities387,938
Long-term Liabilities53,429
Total Stockholder Equity4,369,292
Total Current Liabilities
Accounts payable 239,597
Total Current Liabilities  (as reported)387,938
Total Current Liabilities  (calculated)239,597
+/- 148,342
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt3,680
Long-term Liabilities Other 2,666
Long-term Liabilities  (as reported)53,429
Long-term Liabilities  (calculated)6,346
+/- 47,084
Total Stockholder Equity
Retained Earnings 3,479,827
Total Stockholder Equity (as reported)4,369,292
Total Stockholder Equity (calculated)3,479,827
+/- 889,465
Other
Capital Stock650,000
Common Stock Shares Outstanding 650,000
Net Invested Capital 4,369,292
Net Working Capital 2,703,199



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
1,896,474
0
1,987,801
2,211,030
2,132,630
2,195,191
2,165,345
2,123,508
2,145,337
2,150,175
2,181,016
2,109,403
2,097,405
1,998,697
1,984,114
1,968,934
2,018,921
2,055,693
1,979,133
1,979,517
1,846,642
1,796,987
1,834,254
1,827,155
1,874,030
1,805,259
1,819,839
1,766,817
1,698,181
1,680,948
1,685,719
1,542,730
1,653,299
1,649,415
1,592,674
1,576,508
1,689,693
1,650,126
1,631,571
2,174,421
2,249,161
2,211,598
2,188,441
2,207,346
2,219,019
2,199,142
2,262,426
2,571,733
2,813,877
2,948,694
3,084,730
3,259,382
3,320,752
3,377,255
3,596,419
3,715,480
3,554,960
3,512,604
3,473,462
3,537,218
3,616,208
3,345,101
3,407,486
3,468,967
3,820,183
3,623,868
3,851,229
3,904,185
4,226,299
4,178,693
4,420,694
4,277,058
4,692,024
4,774,640
4,564,608
4,609,854
4,779,915
4,810,659
4,810,6594,779,9154,609,8544,564,6084,774,6404,692,0244,277,0584,420,6944,178,6934,226,2993,904,1853,851,2293,623,8683,820,1833,468,9673,407,4863,345,1013,616,2083,537,2183,473,4623,512,6043,554,9603,715,4803,596,4193,377,2553,320,7523,259,3823,084,7302,948,6942,813,8772,571,7332,262,4262,199,1422,219,0192,207,3462,188,4412,211,5982,249,1612,174,4211,631,5711,650,1261,689,6931,576,5081,592,6741,649,4151,653,2991,542,7301,685,7191,680,9481,698,1811,766,8171,819,8391,805,2591,874,0301,827,1551,834,2541,796,9871,846,6421,979,5171,979,1332,055,6932,018,9211,968,9341,984,1141,998,6972,097,4052,109,4032,181,0162,150,1752,145,3372,123,5082,165,3452,195,1912,132,6302,211,0301,987,80101,896,474
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
903,070
968,923
1,009,096
1,254,226
1,389,445
1,512,749
1,503,507
1,489,683
1,584,133
1,699,015
1,434,586
1,519,771
1,612,011
1,977,703
1,807,998
2,071,182
2,122,827
2,478,201
2,438,243
2,714,744
2,593,819
3,038,113
3,079,234
2,895,782
2,856,332
3,044,671
3,091,137
3,091,1373,044,6712,856,3322,895,7823,079,2343,038,1132,593,8192,714,7442,438,2432,478,2012,122,8272,071,1821,807,9981,977,7031,612,0111,519,7711,434,5861,699,0151,584,1331,489,6831,503,5071,512,7491,389,4451,254,2261,009,096968,923903,070000000000000000000000000000000000000000000000000000
       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
0
22,890
33,729
40,083
25,747
116,439
166,471
103,121
175,166
190,364
353,733
150,225
191,357
128,899
692,680
602,252
777,425
668,474
791,207
664,763
703,000
644,283
949,498
884,178
890,106
743,115
875,241
1,018,737
1,018,737875,241743,115890,106884,178949,498644,283703,000664,763791,207668,474777,425602,252692,680128,899191,357150,225353,733190,364175,166103,121166,471116,43925,74740,08333,72922,890000000000000000000000000000000000000000000000000000
       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
0
162
0
0
163
163
164
165
240,204
0
0
0
0
0
0
0
0
0
0
0
500,000
500,000
550,000
550,000500,000500,00000000000000240,2041651641631630016200000000000000000000000000000000000000000000000000000000
       Net Receivables 
402,703
0
413,373
396,337
430,234
476,889
447,288
454,606
449,878
460,822
469,059
387,207
420,880
390,993
428,780
370,418
513,719
530,520
461,952
337,004
298,900
339,202
392,963
372,505
521,195
459,251
465,789
485,179
432,196
462,557
533,833
385,358
470,780
518,129
501,504
431,214
534,455
511,616
509,363
498,327
543,494
493,586
490,948
472,308
493,855
481,975
470,103
494,385
543,938
503,431
502,426
511,898
582,720
588,112
725,729
724,049
793,385
859,752
832,467
809,346
863,139
755,987
772,426
791,253
831,119
727,041
831,002
936,315
1,093,575
1,155,655
1,225,370
1,194,023
1,424,388
1,404,140
1,204,559
1,059,430
1,129,659
1,077,785
1,077,7851,129,6591,059,4301,204,5591,404,1401,424,3881,194,0231,225,3701,155,6551,093,575936,315831,002727,041831,119791,253772,426755,987863,139809,346832,467859,752793,385724,049725,729588,112582,720511,898502,426503,431543,938494,385470,103481,975493,855472,308490,948493,586543,494498,327509,363511,616534,455431,214501,504518,129470,780385,358533,833462,557432,196485,179465,789459,251521,195372,505392,963339,202298,900337,004461,952530,520513,719370,418428,780390,993420,880387,207469,059460,822449,878454,606447,288476,889430,234396,337413,3730402,703
       Other Current Assets 
15,987
0
11,056
18,929
15,662
12,190
7,138
7,125
11,686
9,654
9,883
7,542
6,179
5,500
2,149
5,457
3,784
3,410
6,167
12,845
8,034
4,991
5,767
5,249
6,222
8,713
8,699
6,729
7,320
5,924
7,387
4,421
3,649
11,881
10,267
4,711
4,265
2,615
3,007
32,371
5,857
5,164
2,907
13,841
9,631
2,636
2,182
5,450
13,039
3,180
5,665
8,654
9,367
6,063
4,002
9,872
18,516
453
6,330
609
1,306
1,409
1,970
1,359
1,474
611
611
610
600
0
0
330
3
12
5
0
0
0
0005123330006006106116111,4741,3591,9701,4091,3066096,33045318,5169,8724,0026,0639,3678,6545,6653,18013,0395,4502,1822,6369,63113,8412,9075,1645,85732,3713,0072,6154,2654,71110,26711,8813,6494,4217,3875,9247,3206,7298,6998,7136,2225,2495,7674,9918,03412,8456,1673,4103,7845,4572,1495,5006,1797,5429,8839,65411,6867,1257,13812,19015,66218,92911,056015,987
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,917,193
1,910,515
1,887,715
1,856,956
1,842,480
1,815,870
1,780,047
1,781,359
1,748,098
1,740,450
1,705,950
1,683,240
1,653,910
1,695,406
1,668,826
1,753,522
1,735,244
1,719,522
1,719,5221,735,2441,753,5221,668,8261,695,4061,653,9101,683,2401,705,9501,740,4501,748,0981,781,3591,780,0471,815,8701,842,4801,856,9561,887,7151,910,5151,917,193000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,190,248
0
1,285,752
1,389,599
1,390,378
1,386,458
1,385,544
1,374,477
1,394,495
1,375,542
1,352,710
1,303,137
1,279,502
1,252,502
1,223,954
1,205,120
1,179,103
1,148,714
1,117,075
1,266,106
1,227,136
1,188,518
1,150,521
1,112,432
1,076,147
1,040,441
1,007,360
987,379
951,618
917,766
882,218
849,256
812,893
780,622
744,158
737,377
701,426
667,452
629,095
1,051,212
1,068,140
1,056,947
1,036,333
1,073,514
1,294,312
1,324,398
1,369,867
1,656,127
1,901,726
2,050,122
2,219,911
2,313,412
2,309,480
2,326,000
2,300,151
2,283,662
2,000,289
1,967,125
1,941,699
1,911,576
1,875,257
1,868,107
1,844,779
1,812,270
1,797,201
1,771,043
1,734,655
1,736,565
1,704,747
1,697,819
1,663,806
1,640,823
1,611,381
1,652,979
1,626,708
0
0
0
0001,626,7081,652,9791,611,3811,640,8231,663,8061,697,8191,704,7471,736,5651,734,6551,771,0431,797,2011,812,2701,844,7791,868,1071,875,2571,911,5761,941,6991,967,1252,000,2892,283,6622,300,1512,326,0002,309,4802,313,4122,219,9112,050,1221,901,7261,656,1271,369,8671,324,3981,294,3121,073,5141,036,3331,056,9471,068,1401,051,212629,095667,452701,426737,377744,158780,622812,893849,256882,218917,766951,618987,3791,007,3601,040,4411,076,1471,112,4321,150,5211,188,5181,227,1361,266,1061,117,0751,148,7141,179,1031,205,1201,223,9541,252,5021,279,5021,303,1371,352,7101,375,5421,394,4951,374,4771,385,5441,386,4581,390,3781,389,5991,285,75201,190,248
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,000
50,000
50,000
50,00050,00050,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
10
10
1,085
1,014
944
1,813
1,776
1,606
1,176
833
763
719
649
579
243
173
103
1031732435796497197638331,1761,6061,7761,8139441,0141,085101010000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,250,619
0
1,179,378
1,118,701
1,027,317
1,108,072
1,075,816
1,039,589
1,060,269
1,061,968
1,064,581
999,482
988,776
914,046
896,320
884,277
930,103
977,088
913,370
753,582
656,494
608,953
617,746
596,761
611,765
539,638
581,724
517,941
449,589
440,590
441,036
311,943
413,190
388,611
320,637
306,281
345,909
303,742
271,781
403,400
400,553
387,744
378,737
358,660
324,284
332,628
355,564
622,362
799,536
982,898
1,081,154
1,216,043
1,215,744
1,306,473
1,438,422
1,454,377
1,326,071
1,257,790
995,112
861,047
742,485
626,012
471,096
319,640
368,797
379,511
366,746
448,638
481,762
453,303
478,707
416,499
556,637
565,617
437,020
491,193
451,272
441,367
441,367451,272491,193437,020565,617556,637416,499478,707453,303481,762448,638366,746379,511368,797319,640471,096626,012742,485861,047995,1121,257,7901,326,0711,454,3771,438,4221,306,4731,215,7441,216,0431,081,154982,898799,536622,362355,564332,628324,284358,660378,737387,744400,553403,400271,781303,742345,909306,281320,637388,611413,190311,943441,036440,590449,589517,941581,724539,638611,765596,761617,746608,953656,494753,582913,370977,088930,103884,277896,320914,046988,776999,4821,064,5811,061,9681,060,2691,039,5891,075,8161,108,0721,027,3171,118,7011,179,37801,250,619
   > Total Current Liabilities 
174,495
0
244,296
262,479
231,578
276,444
281,607
276,178
322,236
327,083
372,990
350,962
383,346
352,187
377,944
408,915
497,743
587,750
567,024
450,242
396,159
283,422
322,312
342,330
393,737
354,305
427,287
394,407
348,320
369,806
400,853
302,227
403,104
377,912
309,663
295,036
334,389
265,931
235,974
279,180
280,932
272,672
268,054
252,067
220,686
233,121
258,951
530,854
711,101
897,421
997,620
475,770
505,446
365,806
537,428
504,126
542,610
553,667
535,802
588,733
501,930
467,247
367,158
289,679
331,235
340,715
324,940
406,447
436,001
406,794
431,529
369,905
508,941
516,847
388,787
440,705
401,134
387,938
387,938401,134440,705388,787516,847508,941369,905431,529406,794436,001406,447324,940340,715331,235289,679367,158467,247501,930588,733535,802553,667542,610504,126537,428365,806505,446475,770997,620897,421711,101530,854258,951233,121220,686252,067268,054272,672280,932279,180235,974265,931334,389295,036309,663377,912403,104302,227400,853369,806348,320394,407427,287354,305393,737342,330322,312283,422396,159450,242567,024587,750497,743408,915377,944352,187383,346350,962372,990327,083322,236276,178281,607276,444231,578262,479244,2960174,495
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
852,374
850,399
960,000
131,140
178,980
178,980
178,980
136,680
136,680
136,680
136,680
25,140
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000025,140136,680136,680136,680136,680178,980178,980178,980131,140960,000850,399852,374000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
852,374
850,399
960,000
131,140
178,980
178,980
178,980
136,680
136,680
136,680
136,680
25,140
0
2,448
0
0
2,682
0
0
0
3,881
0
0
0
3,733
0
0
003,7330003,8810002,682002,448025,140136,680136,680136,680136,680178,980178,980178,980131,140960,000850,399852,374000000000000000000000000000000000000000000000000000
       Accounts payable 
66,180
0
90,763
73,113
72,015
83,315
68,140
66,771
89,464
101,735
140,486
110,888
150,853
137,996
134,928
142,899
157,173
234,712
156,200
103,677
103,420
91,242
106,559
126,977
127,274
98,554
205,240
176,464
144,524
175,085
191,313
143,544
269,063
255,876
234,846
244,935
275,754
207,316
182,714
212,722
196,334
206,423
212,975
184,502
145,958
173,486
173,642
150,316
122,923
159,842
154,582
139,656
163,557
186,510
259,677
218,739
251,983
256,554
282,952
310,840
250,827
228,208
264,685
154,773
163,515
150,458
219,263
250,690
257,514
277,434
336,410
220,179
343,741
377,239
284,561
306,323
254,530
239,597
239,597254,530306,323284,561377,239343,741220,179336,410277,434257,514250,690219,263150,458163,515154,773264,685228,208250,827310,840282,952256,554251,983218,739259,677186,510163,557139,656154,582159,842122,923150,316173,642173,486145,958184,502212,975206,423196,334212,722182,714207,316275,754244,935234,846255,876269,063143,544191,313175,085144,524176,464205,24098,554127,274126,977106,55991,242103,420103,677156,200234,712157,173142,899134,928137,996150,853110,888140,486101,73589,46466,77168,14083,31572,01573,11390,763066,180
       Other Current Liabilities 
15,040
0
13,758
35,766
35,962
41,146
39,482
44,736
62,599
53,340
60,495
68,067
60,485
42,184
34,595
39,008
41,948
36,340
28,448
13,151
11,190
17,425
31,160
43,045
61,313
47,564
31,048
45,047
50,402
45,122
34,940
35,183
41,441
48,336
40,423
50,101
58,635
58,615
53,260
66,458
84,598
66,250
55,079
67,565
74,729
59,635
41,007
79,490
108,451
164,216
84,232
143,740
124,190
85,106
56,113
106,407
111,647
88,064
87,229
85,433
85,592
73,603
40,952
83,082
122,812
144,264
51,055
83,404
118,354
75,097
34,131
60,587
100,162
81,187
29,081
0
0
0
00029,08181,187100,16260,58734,13175,097118,35483,40451,055144,264122,81283,08240,95273,60385,59285,43387,22988,064111,647106,40756,11385,106124,190143,74084,232164,216108,45179,49041,00759,63574,72967,56555,07966,25084,59866,45853,26058,61558,63550,10140,42348,33641,44135,18334,94045,12250,40245,04731,04847,56461,31343,04531,16017,42511,19013,15128,44836,34041,94839,00834,59542,18460,48568,06760,49553,34062,59944,73639,48241,14635,96235,76613,758015,040
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
240,555
158,765
103,938
29,961
37,563
38,796
41,806
42,191
45,762
46,509
47,178
46,594
47,696
48,769
48,233
50,488
50,138
53,429
53,42950,13850,48848,23348,76947,69646,59447,17846,50945,76242,19141,80638,79637,56329,961103,938158,765240,555000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-852,374
-850,399
-960,000
-131,140
-178,980
-178,980
-178,980
-136,680
-136,680
-136,680
-136,680
-25,140
0
1,231
3,255
5,499
1,935
8,389
7,370
6,342
4,474
7,357
6,369
5,390
1,923
4,673
3,680
3,6804,6731,9235,3906,3697,3574,4746,3427,3708,3891,9355,4993,2551,2310-25,140-136,680-136,680-136,680-136,680-178,980-178,980-178,980-131,140-960,000-850,399-852,374000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,604
1,621
1,866
2,222
2,984
3,249
3,536
3,274
2,885
2,881
2,901
1,873
2,347
2,785
1,615
2,299
2,434
2,666
2,6662,4342,2991,6152,7852,3471,8732,9012,8812,8853,2743,5363,2492,9842,2221,8661,6211,604000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
645,854
645,854
808,423
1,092,329
1,105,313
1,087,118
1,089,528
1,083,919
1,085,068
1,088,207
1,116,434
1,109,921
1,108,629
1,084,651
1,087,793
1,084,657
1,088,818
1,078,605
1,065,763
1,225,935
1,190,148
1,188,033
1,216,508
1,230,394
1,262,265
1,265,621
1,238,115
1,248,876
1,248,592
1,240,358
1,244,684
1,230,787
1,240,108
1,260,804
1,272,037
1,270,227
1,343,784
1,346,384
1,359,789
1,771,021
1,848,608
1,823,855
1,809,704
1,848,685
1,894,736
1,866,514
1,906,862
1,949,371
2,014,341
1,965,796
2,003,576
2,043,340
2,105,008
2,070,781
2,157,997
2,261,104
2,228,889
2,254,813
2,478,350
2,676,171
2,873,723
2,719,089
2,936,391
3,149,327
3,451,386
3,244,357
3,484,482
3,455,547
3,744,536
3,725,389
3,941,987
3,860,560
4,135,387
4,209,023
4,127,588
4,118,661
4,328,643
4,369,292
4,369,2924,328,6434,118,6614,127,5884,209,0234,135,3873,860,5603,941,9873,725,3893,744,5363,455,5473,484,4823,244,3573,451,3863,149,3272,936,3912,719,0892,873,7232,676,1712,478,3502,254,8132,228,8892,261,1042,157,9972,070,7812,105,0082,043,3402,003,5761,965,7962,014,3411,949,3711,906,8621,866,5141,894,7361,848,6851,809,7041,823,8551,848,6081,771,0211,359,7891,346,3841,343,7841,270,2271,272,0371,260,8041,240,1081,230,7871,244,6841,240,3581,248,5921,248,8761,238,1151,265,6211,262,2651,230,3941,216,5081,188,0331,190,1481,225,9351,065,7631,078,6051,088,8181,084,6571,087,7931,084,6511,108,6291,109,9211,116,4341,088,2071,085,0681,083,9191,089,5281,087,1181,105,3131,092,329808,423645,854645,854
   Common Stock
447,000
0
496,600
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
650,000
0
0
0
000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000650,000496,6000447,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
246,563
233,634
220,705
207,775
194,532
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000194,532207,775220,705233,634246,563000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.