25 XP   0   0   10

Varopakorn Public Company Limited
Buy, Hold or Sell?

Let's analyse Varopakorn together

PenkeI guess you are interested in Varopakorn 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 Varopakorn 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 Varopakorn Public Company Limited

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

Quick analysis of Varopakorn (30 sec.)










What can you expect buying and holding a share of Varopakorn? (30 sec.)

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
32.5%

What is your share worth?

Current worth
฿8.01
Expected worth in 1 year
฿7.21
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
฿-0.79
Return On Investment
-19.5%

For what price can you sell your share?

Current Price per Share
฿4.08
Expected price per share
฿3.74 - ฿4.62
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Varopakorn (5 min.)




Live pricePrice per Share (EOD)

฿4.08

Intrinsic Value Per Share

฿11.17 - ฿131.99

Total Value Per Share

฿19.17 - ฿140.00

2. Growth of Varopakorn (5 min.)




Is Varopakorn growing?

Current yearPrevious yearGrowGrow %
How rich?$22.7m$23.2m$989.7k4.1%

How much money is Varopakorn making?

Current yearPrevious yearGrowGrow %
Making money-$565.5k-$288.4k-$277.1k-49.0%
Net Profit Margin-3.4%-1.1%--

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

3. Financial Health of Varopakorn (5 min.)




4. Comparing to competitors in the Aluminum industry (5 min.)




  Industry Rankings (Aluminum)  


Richest
#66 / 73

Most Revenue
#66 / 73

Most Profit
#58 / 73
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Varopakorn? (5 min.)

Welcome investor! Varopakorn's management wants to use your money to grow the business. In return you get a share of Varopakorn.

What can you expect buying and holding a share of Varopakorn?

First you should know what it really means to hold a share of Varopakorn. And how you can make/lose money.

Speculation

The Price per Share of Varopakorn is ฿4.08. 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 Varopakorn.
  • 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 Varopakorn, 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 ฿8.01. Based on the TTM, the Book Value Change Per Share is ฿-0.20 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.29 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Varopakorn.

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 Eps-0.01-0.3%-0.01-0.1%0.00-0.1%-0.01-0.2%0.00-0.1%
Usd Book Value Change Per Share-0.01-0.3%-0.01-0.1%0.010.2%0.00-0.1%0.00-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.01-0.3%-0.01-0.1%0.010.2%0.00-0.1%0.000.0%
Usd Price Per Share0.16-0.17-0.20-0.17-0.19-
Price to Earnings Ratio-3.47--197.60--0.27--42.88-20.36-
Price-to-Total Gains Ratio-13.87--790.52-4.37--171.68-68.40-
Price to Book Ratio0.69-0.70-0.87-0.68-0.69-
Price-to-Total Gains Ratio-13.87--790.52-4.37--171.68-68.40-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.11628
Number of shares8599
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.010.00
Usd Total Gains Per Share-0.010.00
Gains per Quarter (8599 shares)-48.68-31.45
Gains per Year (8599 shares)-194.73-125.82
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-195-20517-142-136
20-389-40033-285-262
30-584-59550-427-388
40-779-79066-570-514
50-974-98583-712-640
60-1168-1180100-855-766
70-1363-1375116-997-892
80-1558-1570133-1139-1018
90-1753-1765150-1282-1144
100-1947-1960166-1424-1270

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 Share0.04.00.00.0%3.09.00.025.0%3.017.00.015.0%14.020.06.035.0%44.020.015.055.7%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%4.016.00.020.0%15.025.00.037.5%42.037.00.053.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%5.00.015.025.0%13.00.027.032.5%35.00.044.044.3%
Total Gains per Share0.04.00.00.0%4.08.00.033.3%4.016.00.020.0%16.024.00.040.0%46.033.00.058.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Varopakorn

About Varopakorn Public Company Limited

Varopakorn Public Company Limited manufactures and distributes semi-finished aluminum products in Thailand, Asia, Oceania, the United States, and Europe. The company offers automotive and precoated finstocks for manufacturing radiator fins, intercoolers, condensers, and evaporator units in the automotive industry; bare finstocks to produce screens for heat ventilation in air conditioners; and cap stocks that are used for the fabrication of pilfer-proof caps for energy drinks, electrolyte beverages, liquid medicines, whisky cap, etc. It also provides foils used as raw material in the construction industry; and aluminum sheets and coils, which are used in the manufacturing of various products, such as satellite dishes, traffic signs, plate eyelets, and rolled bonds used in the production of freezers for refrigerators. The company was founded in 1979 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-25 08:04:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 expensive.
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 Varopakorn Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Varopakorn earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Varopakorn to the Aluminum industry mean.
  • A Net Profit Margin of -7.3% means that ฿-0.07 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -7.3%. The company is making a loss. -1
  • The TTM is -3.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-7.3%TTM-3.4%-3.8%
TTM-3.4%YOY-1.1%-2.3%
TTM-3.4%5Y-6.3%+2.8%
5Y-6.3%10Y-2.6%-3.6%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.3%4.0%-11.3%
TTM-3.4%3.3%-6.7%
YOY-1.1%5.8%-6.9%
5Y-6.3%3.8%-10.1%
10Y-2.6%3.2%-5.8%
1.1.2. Return on Assets

Shows how efficient Varopakorn is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Varopakorn to the Aluminum industry mean.
  • -2.0% Return on Assets means that Varopakorn generated ฿-0.02 profit for each $1 in assets.

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

  • The MRQ is -2.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM-1.0%-1.1%
TTM-1.0%YOY-0.4%-0.5%
TTM-1.0%5Y-1.2%+0.3%
5Y-1.2%10Y-0.5%-0.7%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%1.3%-3.3%
TTM-1.0%0.9%-1.9%
YOY-0.4%2.2%-2.6%
5Y-1.2%1.2%-2.4%
10Y-0.5%1.2%-1.7%
1.1.3. Return on Equity

Shows how efficient Varopakorn is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Varopakorn to the Aluminum industry mean.
  • -5.0% Return on Equity means Varopakorn generated ฿-0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -5.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.0%TTM-2.4%-2.6%
TTM-2.4%YOY-1.1%-1.3%
TTM-2.4%5Y-2.5%+0.0%
5Y-2.5%10Y-1.0%-1.5%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.0%2.6%-7.6%
TTM-2.4%2.0%-4.4%
YOY-1.1%4.4%-5.5%
5Y-2.5%2.7%-5.2%
10Y-1.0%2.3%-3.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Varopakorn Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Varopakorn is operating .

  • Measures how much profit Varopakorn 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 Varopakorn to the Aluminum 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 Varopakorn Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.1%-0.1%
TTM0.1%YOY1.9%-1.8%
TTM0.1%5Y-2.5%+2.6%
5Y-2.5%10Y-1.0%-1.5%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.7%-5.7%
TTM0.1%2.6%-2.5%
YOY1.9%7.0%-5.1%
5Y-2.5%5.0%-7.5%
10Y-1.0%3.9%-4.9%
1.2.2. Operating Ratio

Measures how efficient Varopakorn is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aluminum industry mean).
  • An Operation Ratio of 2.06 means that the operating costs are ฿2.06 for each ฿1 in net sales.

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

  • The MRQ is 2.062. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.005. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.062TTM2.005+0.057
TTM2.005YOY1.966+0.040
TTM2.0055Y2.068-0.063
5Y2.06810Y1.672+0.395
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0621.742+0.320
TTM2.0051.767+0.238
YOY1.9661.720+0.246
5Y2.0681.763+0.305
10Y1.6721.407+0.265
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Varopakorn Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Varopakorn is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aluminum industry mean).
  • A Current Ratio of 1.09 means the company has ฿1.09 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.087. The company is just able to pay all its short-term debts.
  • The TTM is 1.107. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.087TTM1.107-0.020
TTM1.107YOY1.107-0.001
TTM1.1075Y1.214-0.107
5Y1.21410Y0.881+0.333
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0871.734-0.647
TTM1.1071.711-0.604
YOY1.1071.642-0.535
5Y1.2141.618-0.404
10Y0.8811.413-0.532
1.3.2. Quick Ratio

Measures if Varopakorn is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Varopakorn to the Aluminum industry mean.
  • A Quick Ratio of 0.38 means the company can pay off ฿0.38 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.380. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.417. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.380TTM0.417-0.037
TTM0.417YOY0.369+0.048
TTM0.4175Y0.425-0.008
5Y0.42510Y0.470-0.046
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3800.613-0.233
TTM0.4170.630-0.213
YOY0.3690.726-0.357
5Y0.4250.747-0.322
10Y0.4700.692-0.222
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Varopakorn Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Varopakorn assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Varopakorn to Aluminum industry mean.
  • A Debt to Asset Ratio of 0.60 means that Varopakorn assets are financed with 59.7% credit (debt) and the remaining percentage (100% - 59.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.597. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.609. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.597TTM0.609-0.011
TTM0.609YOY0.698-0.090
TTM0.6095Y0.560+0.049
5Y0.56010Y0.488+0.072
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5970.475+0.122
TTM0.6090.489+0.120
YOY0.6980.497+0.201
5Y0.5600.527+0.033
10Y0.4880.493-0.005
1.4.2. Debt to Equity Ratio

Measures if Varopakorn is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Varopakorn to the Aluminum industry mean.
  • A Debt to Equity ratio of 148.4% means that company has ฿1.48 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.484. The company is able to pay all its debts with equity. +1
  • The TTM is 1.557. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.484TTM1.557-0.073
TTM1.557YOY2.345-0.788
TTM1.5575Y1.416+0.142
5Y1.41610Y1.068+0.348
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4840.946+0.538
TTM1.5570.963+0.594
YOY2.3451.032+1.313
5Y1.4161.188+0.228
10Y1.0681.068+0.000
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Varopakorn 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 Varopakorn generates.

  • Above 15 is considered overpriced but always compare Varopakorn to the Aluminum industry mean.
  • A PE ratio of -3.47 means the investor is paying ฿-3.47 for every ฿1 in earnings.

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

  • The EOD is -2.550. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.468. Based on the earnings, the company is expensive. -2
  • The TTM is -197.603. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.550MRQ-3.468+0.919
MRQ-3.468TTM-197.603+194.135
TTM-197.603YOY-0.266-197.337
TTM-197.6035Y-42.882-154.722
5Y-42.88210Y20.364-63.245
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD-2.5509.929-12.479
MRQ-3.4689.757-13.225
TTM-197.60313.983-211.586
YOY-0.26613.420-13.686
5Y-42.88219.896-62.778
10Y20.36434.575-14.211
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 0.592. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 0.806. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -0.597. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.592MRQ0.806-0.213
MRQ0.806TTM-0.597+1.402
TTM-0.597YOY0.057-0.654
TTM-0.5975Y0.035-0.632
5Y0.03510Y-1.474+1.509
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD0.592-2.495+3.087
MRQ0.806-2.704+3.510
TTM-0.597-0.930+0.333
YOY0.0573.615-3.558
5Y0.0350.035+0.000
10Y-1.4741.727-3.201
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 Varopakorn is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aluminum industry mean).
  • A PB ratio of 0.69 means the investor is paying ฿0.69 for each ฿1 in book value.

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

  • The EOD is 0.510. Based on the equity, the company is cheap. +2
  • The MRQ is 0.693. Based on the equity, the company is cheap. +2
  • The TTM is 0.704. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.510MRQ0.693-0.184
MRQ0.693TTM0.704-0.010
TTM0.704YOY0.871-0.167
TTM0.7045Y0.676+0.028
5Y0.67610Y0.690-0.015
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD0.5101.360-0.850
MRQ0.6931.325-0.632
TTM0.7041.371-0.667
YOY0.8711.709-0.838
5Y0.6761.706-1.030
10Y0.6901.986-1.296
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 Varopakorn 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---0.400-0.199-50%0.291-237%-0.145-64%-0.077-81%
Book Value Per Share--8.0068.499-6%8.151-2%8.624-7%9.685-17%
Current Ratio--1.0871.107-2%1.107-2%1.214-11%0.881+23%
Debt To Asset Ratio--0.5970.609-2%0.698-14%0.560+7%0.488+22%
Debt To Equity Ratio--1.4841.557-5%2.345-37%1.416+5%1.068+39%
Dividend Per Share----0%-0%0.017-100%0.033-100%
Eps---0.400-0.199-50%-0.101-75%-0.217-46%-0.083-79%
Free Cash Flow Per Share--1.7231.046+65%-0.189+111%-0.058+103%0.175+882%
Free Cash Flow To Equity Per Share--0.4380.086+409%0.005+8959%0.016+2660%0.291+50%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max--131.993--------
Intrinsic Value_10Y_min--11.165--------
Intrinsic Value_1Y_max--2.518--------
Intrinsic Value_1Y_min---0.737--------
Intrinsic Value_3Y_max--15.727--------
Intrinsic Value_3Y_min---0.620--------
Intrinsic Value_5Y_max--38.775--------
Intrinsic Value_5Y_min--1.243--------
Market Cap407600551.680-36%554456782.650599662493.308-8%708056296.763-22%584085668.712-5%670332983.935-17%
Net Profit Margin---0.073-0.034-53%-0.011-85%-0.063-14%-0.026-64%
Operating Margin---0.001-100%0.019-100%-0.0250%-0.0100%
Operating Ratio--2.0622.005+3%1.966+5%2.0680%1.672+23%
Pb Ratio0.510-36%0.6930.704-1%0.871-20%0.676+3%0.690+0%
Pe Ratio-2.550+26%-3.468-197.603+5597%-0.266-92%-42.882+1136%20.364-117%
Price Per Share4.080-36%5.5506.003-8%7.088-22%5.847-5%6.710-17%
Price To Free Cash Flow Ratio0.592-36%0.806-0.597+174%0.057+1311%0.035+2172%-1.474+283%
Price To Total Gains Ratio-10.199+26%-13.873-790.518+5598%4.372-417%-171.677+1137%68.396-120%
Quick Ratio--0.3800.417-9%0.369+3%0.425-10%0.470-19%
Return On Assets---0.020-0.010-52%-0.004-79%-0.012-40%-0.005-77%
Return On Equity---0.050-0.024-52%-0.011-77%-0.025-51%-0.010-80%
Total Gains Per Share---0.400-0.199-50%0.291-237%-0.128-68%-0.044-89%
Usd Book Value--22794756.00024197937.255-6%23208179.351-2%24554028.410-7%27576332.193-17%
Usd Book Value Change Per Share---0.011-0.006-50%0.008-237%-0.004-64%-0.002-81%
Usd Book Value Per Share--0.2280.242-6%0.232-2%0.246-7%0.276-17%
Usd Dividend Per Share----0%-0%0.000-100%0.001-100%
Usd Eps---0.011-0.006-50%-0.003-75%-0.006-46%-0.002-79%
Usd Free Cash Flow--4904337.0002976981.672+65%-539069.791+111%-166220.308+103%424330.955+1056%
Usd Free Cash Flow Per Share--0.0490.030+65%-0.005+111%-0.002+103%0.005+882%
Usd Free Cash Flow To Equity Per Share--0.0120.002+409%0.000+8959%0.000+2660%0.008+50%
Usd Market Cap11616615.723-36%15802018.30617090381.059-8%20179604.458-22%16646441.558-5%19104490.042-17%
Usd Price Per Share0.116-36%0.1580.171-8%0.202-22%0.167-5%0.191-17%
Usd Profit---1139031.000-565570.174-50%-288416.288-75%-617836.426-46%-237128.363-79%
Usd Revenue--15643707.00018936796.792-17%27820515.989-44%16012479.719-2%13590043.365+15%
Usd Total Gains Per Share---0.011-0.006-50%0.008-237%-0.004-68%-0.001-89%
 EOD+4 -4MRQTTM+10 -23YOY+11 -225Y+8 -2610Y+10 -25

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.550
Price to Book Ratio (EOD)Between0-10.510
Net Profit Margin (MRQ)Greater than0-0.073
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.380
Current Ratio (MRQ)Greater than11.087
Debt to Asset Ratio (MRQ)Less than10.597
Debt to Equity Ratio (MRQ)Less than11.484
Return on Equity (MRQ)Greater than0.15-0.050
Return on Assets (MRQ)Greater than0.05-0.020
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose4.080
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Gross Profit  2,7377,49010,2279,34319,570-49119,079-26,062-6,983



Latest Balance Sheet

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

Summary
Total Assets1,986,788
Total Liabilities1,186,972
Total Stockholder Equity799,816
 As reported
Total Liabilities 1,186,972
Total Stockholder Equity+ 799,816
Total Assets = 1,986,788

Assets

Total Assets1,986,788
Total Current Assets1,138,991
Long-term Assets1,138,991
Total Current Assets
Cash And Cash Equivalents 51,820
Net Receivables 398,323
Inventory 628,437
Other Current Assets 8,152
Total Current Assets  (as reported)1,138,991
Total Current Assets  (calculated)1,086,732
+/- 52,259
Long-term Assets
Long-term Assets Other 765
Long-term Assets  (as reported)847,797
Long-term Assets  (calculated)765
+/- 847,032

Liabilities & Shareholders' Equity

Total Current Liabilities1,048,190
Long-term Liabilities138,782
Total Stockholder Equity799,816
Total Current Liabilities
Short Long Term Debt 844,171
Accounts payable 193,527
Other Current Liabilities 9,579
Total Current Liabilities  (as reported)1,048,190
Total Current Liabilities  (calculated)1,047,277
+/- 913
Long-term Liabilities
Long term Debt 67,900
Capital Lease Obligations Min Short Term Debt3,871
Long-term Liabilities Other 1,638
Long-term Liabilities  (as reported)138,782
Long-term Liabilities  (calculated)73,409
+/- 65,373
Total Stockholder Equity
Total Stockholder Equity (as reported)799,816
Total Stockholder Equity (calculated)0
+/- 799,816
Other
Capital Stock499,511
Common Stock Shares Outstanding 99,902
Net Debt 860,251
Net Invested Capital 1,711,887
Net Working Capital 90,801



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
1,347,725
1,362,463
1,486,165
1,491,245
1,515,268
1,641,556
1,614,962
1,659,548
1,879,688
1,938,460
2,080,910
2,276,121
2,289,061
2,213,994
2,409,403
2,328,573
2,161,252
2,101,784
2,157,909
2,174,990
2,037,174
2,043,921
1,872,754
1,897,410
2,006,924
2,084,081
2,383,869
2,193,173
2,030,796
2,132,118
2,190,500
2,284,575
2,218,265
2,125,633
2,097,008
2,192,598
2,226,036
2,277,048
2,140,245
2,109,351
1,952,343
1,896,439
1,986,876
2,049,409
2,024,516
1,972,369
1,934,592
1,819,875
1,680,487
1,618,478
1,710,703
1,686,491
1,667,467
1,708,059
1,849,150
1,739,879
1,813,057
1,891,500
1,829,518
2,046,326
2,014,283
1,886,418
1,852,566
1,662,723
1,800,692
1,720,576
1,588,938
1,445,130
1,511,711
1,649,707
1,920,963
2,006,462
2,376,003
2,839,141
2,719,017
2,779,873
2,509,193
2,336,315
2,216,395
2,151,161
1,986,788
1,986,7882,151,1612,216,3952,336,3152,509,1932,779,8732,719,0172,839,1412,376,0032,006,4621,920,9631,649,7071,511,7111,445,1301,588,9381,720,5761,800,6921,662,7231,852,5661,886,4182,014,2832,046,3261,829,5181,891,5001,813,0571,739,8791,849,1501,708,0591,667,4671,686,4911,710,7031,618,4781,680,4871,819,8751,934,5921,972,3692,024,5162,049,4091,986,8761,896,4391,952,3432,109,3512,140,2452,277,0482,226,0362,192,5982,097,0082,125,6332,218,2652,284,5752,190,5002,132,1182,030,7962,193,1732,383,8692,084,0812,006,9241,897,4101,872,7542,043,9212,037,1742,174,9902,157,9092,101,7842,161,2522,328,5732,409,4032,213,9942,289,0612,276,1212,080,9101,938,4601,879,6881,659,5481,614,9621,641,5561,515,2681,491,2451,486,1651,362,4631,347,725
   > 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
0
0
807,567
957,404
870,322
961,925
996,374
952,404
1,170,557
1,131,795
1,035,680
971,697
787,510
897,414
828,527
721,331
599,042
683,734
841,387
1,130,756
1,225,621
1,611,601
2,088,863
1,984,176
2,055,266
1,601,060
1,438,258
1,340,618
1,288,591
1,138,991
1,138,9911,288,5911,340,6181,438,2581,601,0602,055,2661,984,1762,088,8631,611,6011,225,6211,130,756841,387683,734599,042721,331828,527897,414787,510971,6971,035,6801,131,7951,170,557952,404996,374961,925870,322957,404807,56700000000000000000000000000000000000000000000000000000
       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
0
0
637
25,282
16,735
695
4,637
12,276
2,232
611
3,448
7,823
2,884
3,933
5,159
28,054
35,591
62,535
6,336
11,055
20,326
14,575
10,130
9,447
2,456
17,184
44,862
5,092
7,990
51,820
51,8207,9905,09244,86217,1842,4569,44710,13014,57520,32611,0556,33662,53535,59128,0545,1593,9332,8847,8233,4486112,23212,2764,63769516,73525,28263700000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
17,421
0
753
0
0
0
0
0
0
0
0
0
0
0
0
000000000000753017,421000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
235,707
268,919
345,690
408,552
341,064
406,926
410,983
426,084
335,933
370,060
463,082
480,598
482,775
434,994
572,945
586,108
440,480
396,070
476,245
429,463
360,860
405,894
304,515
309,447
331,710
390,936
506,054
475,456
403,938
447,624
452,996
507,584
473,477
389,405
393,040
444,671
408,957
404,790
383,246
322,559
297,047
300,638
339,756
342,080
326,133
373,760
365,212
382,215
288,086
294,024
323,952
358,456
281,516
305,265
369,261
353,212
274,709
326,722
337,305
390,033
418,339
339,816
266,051
271,510
289,717
345,682
268,076
203,061
159,078
324,222
466,186
456,425
533,650
655,094
657,617
674,353
575,153
506,829
561,852
493,422
398,323
398,323493,422561,852506,829575,153674,353657,617655,094533,650456,425466,186324,222159,078203,061268,076345,682289,717271,510266,051339,816418,339390,033337,305326,722274,709353,212369,261305,265281,516358,456323,952294,024288,086382,215365,212373,760326,133342,080339,756300,638297,047322,559383,246404,790408,957444,671393,040389,405473,477507,584452,996447,624403,938475,456506,054390,936331,710309,447304,515405,894360,860429,463476,245396,070440,480586,108572,945434,994482,775480,598463,082370,060335,933426,084410,983406,926341,064408,552345,690268,919235,707
       Other Current Assets 
3,753
3,866
4,238
4,408
5,293
6,284
5,694
5,573
21,787
3,747
3,482
7,019
6,759
5,102
6,728
10,615
7,379
6,039
8,321
7,998
6,748
4,132
8,135
6,707
4,803
9,363
16,983
8,167
7,361
8,727
13,821
10,467
5,952
32,000
49,660
42,812
38,091
8,513
31,282
49,057
33,079
12,486
25,589
28,211
17,777
6,482
13,081
17,817
28,227
10,008
10,348
10,026
8,811
15,415
17,653
13,148
22,625
11,948
32,772
36,599
24,727
7,034
13,974
10,342
14,655
8,565
29,736
8,524
12,464
9,761
24,592
24,454
20,326
21,355
21,002
20,149
49,033
8,098
11,794
11,911
8,152
8,15211,91111,7948,09849,03320,14921,00221,35520,32624,45424,5929,76112,4648,52429,7368,56514,65510,34213,9747,03424,72736,59932,77211,94822,62513,14817,65315,4158,81110,02610,34810,00828,22717,81713,0816,48217,77728,21125,58912,48633,07949,05731,2828,51338,09142,81249,66032,0005,95210,46713,8218,7277,3618,16716,9839,3634,8036,7078,1354,1326,7487,9988,3216,0397,37910,6156,7285,1026,7597,0193,4823,74721,7875,5735,6946,2845,2934,4084,2383,8663,753
   > 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
0
0
880,869
875,213
903,278
892,049
867,607
846,088
827,977
808,320
790,207
780,841
764,402
750,278
734,841
724,607
908,133
898,058
875,777
862,570
847,797
847,797862,570875,777898,058908,133724,607734,841750,278764,402780,841790,207808,320827,977846,088867,607892,049903,278875,213880,86900000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
740,993
781,277
787,665
774,456
760,165
819,063
836,809
865,510
1,103,277
1,134,466
1,195,669
1,250,719
1,268,320
1,265,288
1,293,871
1,281,842
1,262,501
1,253,354
1,229,085
1,196,488
1,189,459
1,236,215
1,225,475
1,209,887
1,195,691
1,172,024
1,160,463
1,140,930
1,127,689
1,174,507
1,183,760
1,170,884
1,153,658
1,135,904
1,125,385
1,192,556
1,180,571
1,163,723
1,149,621
1,163,899
1,158,335
1,164,168
1,144,452
1,123,245
1,099,351
1,076,718
1,053,384
1,029,836
1,007,904
983,199
962,767
941,306
917,185
893,059
878,061
856,410
836,319
856,337
839,644
845,536
859,587
827,861
874,691
868,899
896,274
885,842
863,240
841,589
823,376
804,217
786,907
777,878
761,720
746,159
730,350
720,855
906,165
0
0
0
0
0000906,165720,855730,350746,159761,720777,878786,907804,217823,376841,589863,240885,842896,274868,899874,691827,861859,587845,536839,644856,337836,319856,410878,061893,059917,185941,306962,767983,1991,007,9041,029,8361,053,3841,076,7181,099,3511,123,2451,144,4521,164,1681,158,3351,163,8991,149,6211,163,7231,180,5711,192,5561,125,3851,135,9041,153,6581,170,8841,183,7601,174,5071,127,6891,140,9301,160,4631,172,0241,195,6911,209,8871,225,4751,236,2151,189,4591,196,4881,229,0851,253,3541,262,5011,281,8421,293,8711,265,2881,268,3201,250,7191,195,6691,134,4661,103,277865,510836,809819,063760,165774,456787,665781,277740,993
       Intangible 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
2,554
2,523
2,447
2,372
5,182
5,046
4,952
4,799
7,332
7,126
7,135
6,891
8,864
8,629
8,355
7,932
7,670
7,580
7,456
7,158
7,536
7,233
6,920
6,683
6,464
6,229
5,901
5,578
5,238
5,010
4,703
4,410
4,090
3,792
3,494
3,610
3,361
0
0
0
2,585
0
0
0
1,633
0
0
0
1,223
0
0
0
0001,2230001,6330002,5850003,3613,6103,4943,7924,0904,4104,7035,0105,2385,5785,9016,2296,4646,6836,9207,2337,5367,1587,4567,5807,6707,9328,3558,6298,8646,8917,1357,1267,3324,7994,9525,0465,1822,3722,4472,5232,55400000000000000000000000000000
       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
0
0
1,235
1,160
1,210
1,209
1,210
1,210
1,210
910
960
890
850
849
600
679
520
910
1,072
821
765
7658211,0729105206796008498508909609101,2101,2101,2101,2091,2101,1601,23500000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
562,466
541,529
617,203
601,617
583,351
659,911
595,156
641,737
837,489
888,799
991,406
1,171,092
1,167,028
1,076,983
1,248,947
1,159,254
987,332
921,842
941,224
948,238
806,101
874,142
713,530
697,792
787,715
852,333
1,117,242
934,725
791,443
886,206
950,694
1,039,973
969,019
859,900
854,678
984,974
1,039,874
1,100,348
947,459
965,039
843,298
822,407
916,118
983,942
950,609
894,634
862,405
747,477
632,827
568,231
648,832
598,200
594,196
638,186
756,614
631,575
747,065
821,924
734,289
993,055
924,161
809,230
807,559
686,003
855,585
807,198
707,920
601,707
717,266
873,119
1,148,657
1,217,118
1,613,120
2,058,680
1,903,537
1,997,721
1,629,998
1,457,857
1,338,250
1,311,379
1,186,972
1,186,9721,311,3791,338,2501,457,8571,629,9981,997,7211,903,5372,058,6801,613,1201,217,1181,148,657873,119717,266601,707707,920807,198855,585686,003807,559809,230924,161993,055734,289821,924747,065631,575756,614638,186594,196598,200648,832568,231632,827747,477862,405894,634950,609983,942916,118822,407843,298965,039947,4591,100,3481,039,874984,974854,678859,900969,0191,039,973950,694886,206791,443934,7251,117,242852,333787,715697,792713,530874,142806,101948,238941,224921,842987,3321,159,2541,248,9471,076,9831,167,0281,171,092991,406888,799837,489641,737595,156659,911583,351601,617617,203541,529562,466
   > Total Current Liabilities 
562,466
541,529
485,453
477,617
521,351
605,661
548,656
602,987
806,489
672,477
675,906
854,369
881,391
814,753
1,010,197
855,510
712,165
675,404
723,667
759,920
643,029
736,393
543,382
556,726
675,811
769,673
1,037,122
863,815
727,556
835,534
885,119
914,646
851,388
751,991
754,799
893,825
956,829
1,068,526
792,401
816,502
704,825
688,670
740,172
820,363
797,535
748,891
728,822
620,480
510,242
457,731
544,076
499,998
504,069
557,330
686,469
568,665
693,383
775,271
688,372
945,857
882,699
772,788
740,755
618,643
789,991
582,302
493,738
398,051
521,355
688,025
970,270
1,046,432
1,450,545
1,905,393
1,758,007
1,859,947
1,455,458
1,299,136
1,186,455
1,166,918
1,048,190
1,048,1901,166,9181,186,4551,299,1361,455,4581,859,9471,758,0071,905,3931,450,5451,046,432970,270688,025521,355398,051493,738582,302789,991618,643740,755772,788882,699945,857688,372775,271693,383568,665686,469557,330504,069499,998544,076457,731510,242620,480728,822748,891797,535820,363740,172688,670704,825816,502792,4011,068,526956,829893,825754,799751,991851,388914,646885,119835,534727,556863,8151,037,122769,673675,811556,726543,382736,393643,029759,920723,667675,404712,165855,5101,010,197814,753881,391854,369675,906672,477806,489602,987548,656605,661521,351477,617485,453541,529562,466
       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
0
0
522,012
586,573
492,173
28,080
28,080
25,280
20,780
16,280
11,780
585,539
517,174
601,444
522,108
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000522,108601,444517,174585,53911,78016,28020,78025,28028,08028,080492,173586,573522,01200000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
522,012
586,573
492,173
28,080
28,080
25,280
20,780
16,280
11,780
585,539
517,174
601,444
522,108
378,470
335,204
423,725
559,820
83,991
84,436
85,889
1,295,630
1,222,294
1,428,202
1,283,025
992,360
981,118
966,073
844,171
844,171966,073981,118992,3601,283,0251,428,2021,222,2941,295,63085,88984,43683,991559,820423,725335,204378,470522,108601,444517,174585,53911,78016,28020,78025,28028,08028,080492,173586,573522,01200000000000000000000000000000000000000000000000000000
       Accounts payable 
131,057
105,782
91,243
56,420
64,413
61,935
50,054
47,090
49,935
44,331
62,499
54,445
43,101
46,690
47,411
43,711
42,211
112,660
97,862
122,023
67,176
66,513
48,423
50,084
168,689
111,009
189,593
137,519
53,751
104,013
111,256
89,899
53,485
74,489
108,596
106,070
109,458
150,334
173,025
93,686
138,061
65,582
80,872
97,780
101,275
46,103
87,647
61,587
66,268
70,554
135,501
50,384
103,352
59,086
123,355
94,963
218,577
84,620
82,082
140,744
79,334
68,249
64,372
51,027
133,043
17,394
67,606
25,720
57,890
73,063
147,425
77,762
152,508
429,206
415,478
348,649
144,189
220,288
196,675
195,111
193,527
193,527195,111196,675220,288144,189348,649415,478429,206152,50877,762147,42573,06357,89025,72067,60617,394133,04351,02764,37268,24979,334140,74482,08284,620218,57794,963123,35559,086103,35250,384135,50170,55466,26861,58787,64746,103101,27597,78080,87265,582138,06193,686173,025150,334109,458106,070108,59674,48953,48589,899111,256104,01353,751137,519189,593111,009168,68950,08448,42366,51367,176122,02397,862112,66042,21143,71147,41146,69043,10154,44562,49944,33149,93547,09050,05461,93564,41356,42091,243105,782131,057
       Other Current Liabilities 
16,907
25,695
28,451
37,724
15,421
36,837
67,992
45,595
36,691
97,275
116,991
114,347
77,465
47,469
67,465
68,338
42,287
29,286
42,879
51,138
34,348
34,579
36,524
29,821
27,426
26,661
53,004
48,094
42,887
52,321
59,021
49,781
42,445
28,955
2,439
5,781
13,530
30,526
4,735
4,100
1,266
29,506
3,620
6,220
3,690
21,210
5,682
1,507
1,350
23,660
7,718
4,779
4,606
21,032
14,321
12,289
24,461
47,173
39,311
39,847
41,823
27,409
12,394
8,952
8,595
30,693
31,103
23,990
23,925
37,751
64,410
113,008
145,512
159,412
120,235
83,096
27,900
27,067
7,774
4,834
9,579
9,5794,8347,77427,06727,90083,096120,235159,412145,512113,00864,41037,75123,92523,99031,10330,6938,5958,95212,39427,40941,82339,84739,31147,17324,46112,28914,32121,0324,6064,7797,71823,6601,3501,5075,68221,2103,6906,2203,62029,5061,2664,1004,73530,52613,5305,7812,43928,95542,44549,78159,02152,32142,88748,09453,00426,66127,42629,82136,52434,57934,34851,13842,87929,28642,28768,33867,46547,46977,465114,347116,99197,27536,69145,59567,99236,83715,42137,72428,45125,69516,907
   > 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
0
0
66,804
67,360
65,594
224,896
214,182
203,656
195,911
185,094
178,387
170,686
162,575
153,287
145,530
137,774
174,540
158,721
151,795
144,461
138,782
138,782144,461151,795158,721174,540137,774145,530153,287162,575170,686178,387185,094195,911203,656214,182224,89665,59467,36066,80400000000000000000000000000000000000000000000000000000000000000
       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
0
0
25,175
25,297
25,979
25,022
25,766
25,835
26,211
26,489
27,209
27,929
28,649
29,006
29,726
29,281
29,895
30,862
31,617
32,174
32,929
31,959
31,802
32,604
33,405
29,522
30,151
29,223
29,942
29,933
30,450
37,218
34,002
31,501
32,521
37,212
37,901
36,888
34,559
32,418
33,058
30,626
32,304
32,988
33,262
32,359
32,987
33,616
77,283
0
0
0
0
000077,28333,61632,98732,35933,26232,98832,30430,62633,05832,41834,55936,88837,90137,21232,52131,50134,00237,21830,45029,93329,94229,22330,15129,52233,40532,60431,80231,95932,92932,17431,61730,86229,89529,28129,72629,00628,64927,92927,20926,48926,21125,83525,76625,02225,97925,29725,175000000000000000000000000000000
> Total Stockholder Equity
785,259
820,934
868,962
889,628
931,917
981,645
1,019,806
1,017,811
1,042,199
1,049,661
1,089,504
1,105,029
1,122,033
1,137,011
1,160,456
1,169,319
1,173,920
1,179,942
1,216,685
1,226,752
1,231,073
1,169,779
1,159,224
1,199,618
1,219,209
1,231,748
1,266,627
1,258,448
1,239,353
1,245,913
1,239,806
1,244,602
1,249,246
1,265,733
1,242,330
1,207,624
1,186,162
1,176,700
1,192,786
1,144,312
1,109,045
1,074,033
1,070,758
1,065,467
1,073,907
1,077,735
1,072,187
1,072,398
1,047,660
1,050,246
1,061,871
1,088,291
1,073,271
1,069,873
1,092,536
1,108,304
1,065,992
1,069,576
1,095,229
1,053,271
1,090,122
1,077,188
1,045,007
976,720
945,107
913,378
881,018
843,423
794,445
776,588
772,306
789,344
762,883
780,461
815,480
782,152
879,195
878,459
878,145
839,782
799,816
799,816839,782878,145878,459879,195782,152815,480780,461762,883789,344772,306776,588794,445843,423881,018913,378945,107976,7201,045,0071,077,1881,090,1221,053,2711,095,2291,069,5761,065,9921,108,3041,092,5361,069,8731,073,2711,088,2911,061,8711,050,2461,047,6601,072,3981,072,1871,077,7351,073,9071,065,4671,070,7581,074,0331,109,0451,144,3121,192,7861,176,7001,186,1621,207,6241,242,3301,265,7331,249,2461,244,6021,239,8061,245,9131,239,3531,258,4481,266,6271,231,7481,219,2091,199,6181,159,2241,169,7791,231,0731,226,7521,216,6851,179,9421,173,9201,169,3191,160,4561,137,0111,122,0331,105,0291,089,5041,049,6611,042,1991,017,8111,019,806981,645931,917889,628868,962820,934785,259
   Common Stock
297,000
297,000
297,000
297,000
297,000
297,000
297,000
356,400
356,400
356,400
356,400
392,040
392,040
392,040
392,039
431,243
431,243
431,243
431,243
452,804
452,804
452,804
452,804
452,804
452,804
452,804
452,804
475,443
475,443
475,443
475,443
487,328
487,328
487,328
487,328
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
499,511
0
0
0
0
0000499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511499,511487,328487,328487,328487,328475,443475,443475,443475,443452,804452,804452,804452,804452,804452,804452,804452,804431,243431,243431,243431,243392,039392,040392,040392,040356,400356,400356,400356,400297,000297,000297,000297,000297,000297,000297,000
   Retained Earnings 
103,349
136,416
184,444
205,110
247,399
287,606
348,406
287,011
311,399
318,861
358,704
338,589
355,593
370,571
394,017
363,676
368,277
374,298
411,042
399,548
403,869
342,575
332,020
372,414
392,005
404,544
439,423
408,605
389,510
396,069
389,963
382,874
387,518
404,004
380,602
333,713
312,251
302,789
318,875
270,401
235,134
200,122
196,847
191,556
199,996
203,824
198,276
198,487
173,749
176,336
187,960
214,380
199,360
195,963
218,625
234,393
192,081
195,665
221,318
179,360
216,211
203,278
121,096
52,809
21,196
39,467
7,107
-30,488
-79,466
-97,323
-101,605
-84,567
-111,028
-93,449
-58,431
-91,759
-151,507
-202,243
-202,557
-240,920
-280,886
-280,886-240,920-202,557-202,243-151,507-91,759-58,431-93,449-111,028-84,567-101,605-97,323-79,466-30,4887,10739,46721,19652,809121,096203,278216,211179,360221,318195,665192,081234,393218,625195,963199,360214,380187,960176,336173,749198,487198,276203,824199,996191,556196,847200,122235,134270,401318,875302,789312,251333,713380,602404,004387,518382,874389,963396,069389,510408,605439,423404,544392,005372,414332,020342,575403,869399,548411,042374,298368,277363,676394,017370,571355,593338,589358,704318,861311,399287,011348,406287,606247,399205,110184,444136,416103,349
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
156,791
0
0
0
0
0000156,7910000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.