Summary of Financial Position, Income Statement, Cash Flows Statement, and the significant financial ratios of the Company and its subsidiaries for the year ended 31 December 2013 to 2016.
2016 | 2015 | 2014 | 2013 | |||||
THB (mn) | % | THB (mn) | % | THB (mn) | % | THB (mn) | % | |
Financial Position | ||||||||
Total assets | 12,527 | 100 | 7,805 | 100 | 6,596 | 100 | 5,935 | 100 |
Total liabilities | 7,937 | 63 | 3,804 | 49 | 2,997 | 45 | 2,747 | 46 |
Total shareholders' equity | 4,589 | 37 | 4,001 | 51 | 3,599 | 55 | 3,188 | 54 |
Income Statement | ||||||||
Revenue from sales and services | 64,591 | 100 | 53,678 | 100 | 55,124/1 | 100 | 47,716 | 100 |
Gross profit | 5,459 | 8.5 | 3,954 | 7.4 | 3,087 | 5.6 | 2,282 | 4.8 |
EBITDA | 2,749 | 4.3 | 1,718 | 3.2 | 1,291 | 2.3 | 857 | 1.8 |
Net profit | 1,073 | 1.7 | 651 | 1.2 | 487 | 0.9 | 312 | 0.7 |
2016 | 2015 | 2014 | 2013 | |
Cash Flows Statement | ||||
Cash receipts from operating activities | 3,225 | 2,080 | 1,438 | 605 |
Cash payments in investing activities | (4,768) | (2,071) | (1,473) | (1,187) |
Cash payments in financing activities | 1,887 | (28) | (168) | 699 |
Net increase (decrease) in cash and cash equivalents | 344 | (20) | (202) | 117 |
Beginning balance | 293 | 313 | 516 | 399 |
Ending balance | 637 | 293 | 313 | 516 |
Remark: /1 Included petroleum product subsidies of Baht 22.84 million for the national retail oil price reduction announcement by the Energy Policy & Planning Office on August 28th, 2014.
Financial Ratios | 2016 | 2015 | 2014 | 2013 | |
Liquidity Ratio | |||||
Current ratio | Times | 0.56 | 0.65 | 0.93 | 1.20 |
Quick ratio | Times | 0.26 | 0.30 | 0.41 | 0.52 |
Cash flows ratio | Times | 0.82 | 0.80 | 0.67 | 0.33 |
Account receivable turnover | Times | 827.59 | 590.63 | 481.51 | 364.80 |
Average collection period | Days | 0.43 | 0.61 | 0.75 | 0.99 |
Inventory turnover | Times | 50.25 | 46.94 | 40.85 | 42.05 |
Inventory days | Days | 7.16 | 7.67 | 8.81 | 8.56 |
Account payable turnover | Times | 23.24 | 29.56 | 35.17 | 38.21 |
Account payable days | Days | 15.49 | 12.18 | 10.24 | 9.42 |
Cash Cycle | Days | (7.89) | (3.90) | (0.68) | 0.13 |
Profitability Ratio | |||||
Gross profit margin | % | 8.45 | 7.37 | 5.60 | 4.78 |
Operating profit margin | % | 2.06 | 1.61 | 1.20 | 0.94 |
Other profit margin | % | 0.31 | 0.29 | 0.26 | 0.29 |
Net profit margin | % | 1.66 | 1.21 | 0.88 | 0.65 |
Return on equity | % | 24.99 | 17.13 | 14.34 | 13.70 |
Efficiency Ratio | |||||
Return on assets | % | 10.56 | 9.04 | 7.77 | 6.36 |
Return on fixed assets/1 | % | 37.40 | 31.19 | 29.02 | 25.45 |
Assets turnover | Times | 6.37 | 7.48 | 8.82 | 9.74 |
Financial Ratio | |||||
Debt to equity ratio | Times | 1.73 | 0.95 | 0.83 | 0.86 |
Interest bearing debt to equity ratio | Times | 0.87 | 0.36 | 0.30 | 0.35 |
Interest coverage ratio | Times | 28.69 | 49.98 | 33.64 | 13.93 |
Debt service coverage ratio | Times | 0.89 | 0.93 | 0.84 | 0.33 |
Dividend payout ratio as a percentage of net profit according to the separate financial statements /2 |
% | 87.21/3 | 98.24 | 80.12 | 94.57 |
Stock Information | |||||
Earning per share | Baht per share | 0.64 | 0.39 | 0.29 | 0.19 |
Annual average closing price | Baht per share | 21.97 | 12.11 | 4.20 | 3.93 |
Annual dividend payment | Baht per share | 0.30/3 | 0.15 | 0.05 | 0.06 |
Source: the Company
Remarks: /1 Return on fixed assets was calculated from property, plant and equipment, and prepaid leasehold right and land rental.
/2 Dividend payout ratio as a percentage of net profit according to the separate financial statements was calculated from the total amount of dividends paid out during the operating year.
/3 Including the interim dividend for 2016 first-half results at the rate of Baht 0.10 per share and the dividend for 2016 second-half results at the rate of Baht 0.20 per share which will be proposed to the 2017 Annual General Meeting of Shareholders' approval on 21 April 2017.