B

Berli Jucker PCL
SET:BJC

Watchlist Manager
Berli Jucker PCL
SET:BJC
Watchlist
Price: 14.5 THB Market Closed
Market Cap: ฿58.1B

Income Statement

Earnings Waterfall
Berli Jucker PCL

Income Statement
Berli Jucker PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 256
4 971
3 859
5 181
5 259
5 273
5 197
5 133
5 081
5 120
5 060
4 971
4 874
4 752
4 817
4 942
5 114
5 338
5 525
5 664
5 726
5 669
5 579
0
0
Revenue
11 208
N/A
11 460
+2%
11 619
+1%
11 594
0%
11 867
+2%
12 315
+4%
12 650
+3%
13 242
+5%
13 605
+3%
14 025
+3%
14 327
+2%
14 525
+1%
14 741
+1%
14 935
+1%
15 031
+1%
15 096
+0%
14 933
-1%
14 819
-1%
14 773
0%
14 791
+0%
15 173
+3%
16 072
+6%
16 955
+5%
18 070
+7%
19 162
+6%
19 950
+4%
20 824
+4%
21 699
+4%
22 047
+2%
22 451
+2%
22 547
+0%
22 344
-1%
22 799
+2%
23 159
+2%
23 691
+2%
24 703
+4%
26 082
+6%
27 382
+5%
28 737
+5%
30 098
+5%
31 235
+4%
32 328
+3%
34 135
+6%
36 046
+6%
37 429
+4%
38 947
+4%
40 210
+3%
40 779
+1%
42 226
+4%
42 068
0%
41 909
0%
41 573
-1%
41 695
+0%
41 989
+1%
41 912
0%
42 309
+1%
42 893
+1%
47 117
+10%
77 363
+64%
100 456
+30%
125 330
+25%
146 290
+17%
142 910
-2%
146 496
+3%
149 158
+2%
150 550
+1%
152 467
+1%
154 223
+1%
156 142
+1%
157 462
+1%
158 873
+1%
158 670
0%
158 009
0%
158 103
+0%
153 787
-3%
150 193
-2%
144 732
-4%
138 769
-4%
136 812
-1%
136 251
0%
138 465
+2%
142 176
+3%
146 118
+3%
148 526
+2%
150 338
+1%
151 626
+1%
152 925
+1%
153 951
+1%
154 672
+0%
155 785
+1%
156 122
+0%
156 755
+0%
157 727
+1%
157 594
0%
156 416
-1%
154 906
-1%
Gross Profit
Cost of Revenue
(8 234)
(8 324)
(8 352)
(8 240)
(8 391)
(8 692)
(8 899)
(9 259)
(9 503)
(9 746)
(9 998)
(10 212)
(10 408)
(10 574)
(10 724)
(10 922)
(11 057)
(11 163)
(11 199)
(11 201)
(11 345)
(12 016)
(12 720)
(13 468)
(14 558)
(15 181)
(15 682)
(16 579)
(17 370)
(17 804)
(18 012)
(17 734)
(17 198)
(17 175)
(17 486)
(18 123)
(18 940)
(20 401)
(21 526)
(22 614)
(23 454)
(24 296)
(25 761)
(27 333)
(28 402)
(29 572)
(30 454)
(30 863)
(32 131)
(32 230)
(32 340)
(32 225)
(32 363)
(32 468)
(32 280)
(32 580)
(33 071)
(36 739)
(62 706)
(81 554)
(102 735)
(120 180)
(116 683)
(119 625)
(120 706)
(121 687)
(123 066)
(124 681)
(126 173)
(127 088)
(127 749)
(127 556)
(127 120)
(127 217)
(124 318)
(121 517)
(117 253)
(112 361)
(110 789)
(110 561)
(112 448)
(115 634)
(118 970)
(121 007)
(122 707)
(123 472)
(124 188)
(124 583)
(124 628)
(125 302)
(125 031)
(125 330)
(125 764)
(125 499)
(124 606)
(123 332)
Gross Profit
2 974
N/A
3 136
+5%
3 267
+4%
3 354
+3%
3 475
+4%
3 623
+4%
3 751
+4%
3 983
+6%
4 102
+3%
4 279
+4%
4 329
+1%
4 313
0%
4 333
+0%
4 360
+1%
4 305
-1%
4 172
-3%
3 876
-7%
3 655
-6%
3 574
-2%
3 590
+0%
3 828
+7%
4 055
+6%
4 234
+4%
4 600
+9%
4 604
+0%
4 768
+4%
5 140
+8%
5 119
0%
4 677
-9%
4 646
-1%
4 535
-2%
4 611
+2%
5 601
+21%
5 985
+7%
6 206
+4%
6 580
+6%
7 142
+9%
6 981
-2%
7 211
+3%
7 485
+4%
7 781
+4%
8 034
+3%
8 376
+4%
8 714
+4%
9 027
+4%
9 375
+4%
9 755
+4%
9 915
+2%
10 095
+2%
9 837
-3%
9 569
-3%
9 348
-2%
9 333
0%
9 521
+2%
9 632
+1%
9 729
+1%
9 822
+1%
10 378
+6%
14 657
+41%
18 902
+29%
22 595
+20%
26 110
+16%
26 227
+0%
26 871
+2%
28 452
+6%
28 863
+1%
29 401
+2%
29 542
+0%
29 968
+1%
30 374
+1%
31 124
+2%
31 114
0%
30 889
-1%
30 886
0%
29 469
-5%
28 676
-3%
27 479
-4%
26 408
-4%
26 023
-1%
25 690
-1%
26 017
+1%
26 542
+2%
27 148
+2%
27 519
+1%
27 631
+0%
28 154
+2%
28 737
+2%
29 368
+2%
30 043
+2%
30 484
+1%
31 091
+2%
31 425
+1%
31 963
+2%
32 095
+0%
31 810
-1%
31 574
-1%
Operating Income
Operating Expenses
(2 760)
(2 709)
(2 705)
(2 764)
(2 257)
(2 316)
(2 375)
(2 414)
(2 388)
(2 483)
(2 537)
(2 541)
(2 692)
(2 712)
(2 694)
(2 729)
(2 608)
(2 699)
(2 761)
(2 608)
(2 851)
(2 705)
(2 946)
(3 024)
(2 913)
(3 095)
(3 228)
(3 370)
(3 321)
(3 363)
(3 461)
(3 454)
(3 979)
(3 859)
(3 758)
(3 863)
(4 391)
(4 044)
(4 219)
(4 504)
(4 479)
(5 109)
(5 523)
(5 816)
(6 116)
(6 454)
(6 682)
(6 769)
(6 527)
(6 473)
(6 417)
(6 477)
(6 429)
(6 536)
(6 225)
(5 649)
(5 715)
(6 002)
(8 012)
(10 773)
(15 925)
(14 986)
(15 485)
(15 555)
(19 286)
(15 723)
(15 984)
(16 157)
(20 279)
(17 431)
(18 242)
(18 045)
(17 289)
(17 407)
(17 219)
(17 289)
(16 884)
(16 279)
(15 526)
(15 788)
(16 147)
(16 412)
(16 616)
(16 595)
(16 698)
(17 168)
(17 557)
(18 097)
(18 419)
(18 593)
(18 855)
(18 874)
(19 060)
(19 200)
(19 241)
(19 354)
Selling, General & Administrative
(2 160)
(2 263)
(2 260)
(2 319)
(2 258)
(2 316)
(2 375)
(2 414)
(2 388)
(2 484)
(2 538)
(2 543)
(2 692)
(2 712)
(2 693)
(2 728)
(2 609)
(2 699)
(2 761)
(2 798)
(2 851)
(2 896)
(2 948)
(3 025)
(2 913)
(3 094)
(3 227)
(3 370)
(3 321)
(3 364)
(3 462)
(3 455)
(3 979)
(3 860)
(3 759)
(3 862)
(4 392)
(4 083)
(4 250)
(4 531)
(4 826)
(5 109)
(5 523)
(5 816)
(6 116)
(6 454)
(6 682)
(6 839)
(7 017)
(7 008)
(7 036)
(7 149)
(7 011)
(7 139)
(7 213)
(7 206)
(7 179)
(7 849)
(13 122)
(18 487)
(24 324)
(29 184)
(29 597)
(30 027)
(30 686)
(30 925)
(31 458)
(31 892)
(32 263)
(32 893)
(33 740)
(33 639)
(33 223)
(33 113)
(31 362)
(30 535)
(29 688)
(28 450)
(28 147)
(27 631)
(27 675)
(28 060)
(28 587)
(29 525)
(29 891)
(30 408)
(30 924)
(31 359)
(31 650)
(31 824)
(32 028)
(32 032)
(32 146)
(32 147)
(32 107)
(32 058)
Other Operating Expenses
(601)
(446)
(445)
(445)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
190
0
191
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39
31
27
347
0
0
0
0
0
0
70
490
536
620
673
582
603
988
1 558
1 464
1 849
5 110
7 716
8 399
14 199
14 111
14 472
11 400
15 202
15 475
15 735
11 984
15 462
15 498
15 594
15 934
15 706
14 143
13 247
12 804
12 171
12 621
11 843
11 528
11 648
11 971
12 931
13 193
13 240
13 367
13 262
13 230
13 231
13 173
13 158
13 086
12 947
12 865
12 704
Operating Income
214
N/A
427
+100%
562
+32%
590
+5%
1 218
+106%
1 306
+7%
1 375
+5%
1 568
+14%
1 713
+9%
1 796
+5%
1 791
0%
1 771
-1%
1 640
-7%
1 648
+0%
1 612
-2%
1 444
-10%
1 268
-12%
957
-25%
814
-15%
982
+21%
977
-1%
1 348
+38%
1 286
-5%
1 576
+23%
1 691
+7%
1 674
-1%
1 914
+14%
1 749
-9%
1 356
-22%
1 283
-5%
1 073
-16%
1 156
+8%
1 622
+40%
2 125
+31%
2 447
+15%
2 717
+11%
2 750
+1%
2 937
+7%
2 993
+2%
2 981
0%
3 301
+11%
2 924
-11%
2 851
-2%
2 897
+2%
2 911
+0%
2 921
+0%
3 073
+5%
3 146
+2%
3 568
+13%
3 364
-6%
3 152
-6%
2 871
-9%
2 904
+1%
2 985
+3%
3 407
+14%
4 080
+20%
4 106
+1%
4 375
+7%
6 644
+52%
8 128
+22%
6 670
-18%
11 123
+67%
10 741
-3%
11 316
+5%
9 166
-19%
13 141
+43%
13 418
+2%
13 385
0%
9 689
-28%
12 944
+34%
12 882
0%
13 069
+1%
13 600
+4%
13 479
-1%
12 250
-9%
11 388
-7%
10 595
-7%
10 129
-4%
10 497
+4%
9 902
-6%
9 870
0%
10 130
+3%
10 532
+4%
10 924
+4%
10 933
+0%
10 986
+0%
11 180
+2%
11 271
+1%
11 624
+3%
11 891
+2%
12 236
+3%
12 551
+3%
12 904
+3%
12 895
0%
12 568
-3%
12 220
-3%
Pre-Tax Income
Interest Income Expense
70
(35)
(58)
(88)
(108)
(107)
(88)
(65)
(46)
(25)
(34)
(45)
(46)
(43)
(43)
(49)
(63)
(75)
93
(109)
82
(117)
(116)
(114)
(109)
(94)
(66)
(67)
(42)
(66)
(106)
(107)
(126)
(104)
(80)
(104)
(122)
(163)
(178)
(208)
(267)
(309)
(360)
(321)
(326)
(340)
(268)
(337)
(387)
(401)
(489)
(505)
(554)
(531)
(509)
(334)
(268)
(390)
(2 535)
(2 928)
(3 920)
(4 833)
(3 717)
(4 457)
(4 553)
(4 608)
(4 652)
(4 792)
(4 787)
(4 754)
(4 932)
(4 953)
(5 006)
(5 080)
(5 176)
(5 206)
(5 256)
(5 280)
(5 099)
(5 131)
(5 127)
(4 998)
(4 884)
(4 714)
(4 697)
(4 768)
(4 952)
(5 152)
(5 409)
(5 574)
(5 626)
(5 903)
(5 642)
(5 576)
(5 621)
(5 355)
Non-Reccuring Items
0
0
(125)
(145)
(146)
(147)
(19)
0
(5)
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
155
269
269
269
269
467
539
584
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of 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
94
0
0
0
15
0
0
0
7
0
0
0
21
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
87
108
110
116
112
90
95
104
116
143
157
179
175
197
189
191
191
201
204
204
154
152
163
170
196
253
246
251
214
206
213
209
239
221
232
212
234
213
203
367
0
422
464
338
514
503
507
431
0
96
(1)
(1)
0
0
0
0
0
1
2
2
2 760
2
1
0
3 446
(1)
(1)
(1)
3 749
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
371
N/A
500
+35%
489
-2%
473
-3%
1 077
+128%
1 142
+6%
1 362
+19%
1 606
+18%
1 778
+11%
1 914
+8%
1 913
0%
1 904
0%
1 769
-7%
1 800
+2%
1 756
-2%
1 584
-10%
1 396
-12%
1 083
-22%
1 111
+3%
1 078
-3%
1 213
+13%
1 384
+14%
1 334
-4%
1 632
+22%
1 778
+9%
1 832
+3%
2 092
+14%
1 932
-8%
1 528
-21%
1 423
-7%
1 181
-17%
1 258
+7%
1 735
+38%
2 242
+29%
2 600
+16%
2 826
+9%
2 863
+1%
2 987
+4%
3 017
+1%
3 138
+4%
3 108
-1%
3 037
-2%
2 955
-3%
2 915
-1%
3 100
+6%
3 084
-1%
3 312
+7%
3 240
-2%
3 181
-2%
3 059
-4%
2 662
-13%
2 365
-11%
2 444
+3%
2 454
+0%
2 898
+18%
3 746
+29%
3 853
+3%
3 986
+3%
4 111
+3%
5 202
+27%
5 517
+6%
6 292
+14%
7 025
+12%
6 859
-2%
8 235
+20%
8 801
+7%
9 034
+3%
8 861
-2%
8 931
+1%
8 656
-3%
8 488
-2%
8 700
+2%
8 594
-1%
8 399
-2%
7 074
-16%
6 182
-13%
5 339
-14%
4 849
-9%
5 398
+11%
4 770
-12%
4 743
-1%
5 132
+8%
5 647
+10%
6 210
+10%
6 236
+0%
6 218
0%
6 228
+0%
6 119
-2%
6 214
+2%
6 317
+2%
6 610
+5%
6 649
+1%
7 262
+9%
7 319
+1%
6 947
-5%
6 866
-1%
Net Income
Tax Provision
(48)
(95)
(105)
(123)
(372)
(398)
(470)
(534)
(566)
(610)
(618)
(623)
(568)
(596)
(575)
(515)
(431)
(304)
(303)
(286)
(343)
(391)
(352)
(434)
(391)
(358)
(427)
(333)
(295)
(285)
(235)
(278)
(415)
(529)
(603)
(664)
(668)
(720)
(751)
(783)
(693)
(621)
(586)
(560)
(605)
(583)
(568)
(529)
(567)
(547)
(490)
(424)
(398)
(372)
(364)
(388)
(400)
(483)
(816)
(1 313)
(1 196)
(1 535)
(1 711)
(1 710)
(2 260)
(2 313)
(2 174)
(1 793)
(1 647)
(1 352)
(1 109)
(1 230)
(820)
(831)
(749)
(571)
(787)
(610)
(549)
(604)
(507)
(523)
(607)
(544)
(435)
(429)
(478)
(557)
(503)
(1 399)
(1 613)
(1 673)
(2 272)
(1 678)
(1 613)
(1 595)
Income from Continuing Operations
323
404
384
351
705
745
893
1 072
1 212
1 304
1 295
1 280
1 201
1 202
1 179
1 068
965
779
808
791
870
992
981
1 198
1 387
1 474
1 665
1 599
1 233
1 138
946
980
1 320
1 712
1 996
2 161
2 195
2 267
2 266
2 355
2 415
2 416
2 369
2 355
2 495
2 501
2 745
2 712
2 615
2 513
2 172
1 941
2 046
2 081
2 532
3 356
3 453
3 502
3 294
3 889
4 321
4 757
5 315
5 149
5 975
6 488
6 860
7 068
7 284
7 304
7 380
7 469
7 774
7 568
6 325
5 612
4 552
4 239
4 849
4 166
4 237
4 609
5 041
5 667
5 801
5 789
5 750
5 561
5 712
4 918
4 997
4 976
4 990
5 641
5 335
5 271
Income to Minority Interest
(22)
(23)
(26)
(27)
(26)
(25)
(20)
(22)
(27)
(24)
(22)
(19)
(14)
(17)
(18)
(15)
(9)
(4)
(3)
(2)
(3)
(22)
(47)
(68)
(132)
(150)
(187)
(207)
(157)
(117)
(59)
(36)
(58)
(142)
(222)
(280)
(289)
(292)
(278)
(260)
(238)
(220)
(110)
(39)
(80)
(68)
(233)
(278)
(189)
(236)
(200)
(232)
(367)
(388)
(423)
(693)
(661)
(737)
(1 113)
(927)
(1 015)
(988)
(710)
(764)
(764)
(797)
(770)
(682)
(634)
(596)
(539)
(538)
(496)
(514)
(493)
(491)
(551)
(505)
(598)
(611)
(652)
(790)
(842)
(902)
(790)
(771)
(726)
(776)
(917)
(950)
(1 010)
(981)
(989)
(976)
(908)
(908)
Net Income (Common)
301
N/A
380
+26%
357
-6%
324
-9%
679
+110%
720
+6%
873
+21%
1 051
+20%
1 186
+13%
1 280
+8%
1 273
-1%
1 261
-1%
1 187
-6%
1 187
N/A
1 163
-2%
1 055
-9%
956
-9%
776
-19%
806
+4%
790
-2%
868
+10%
971
+12%
935
-4%
1 130
+21%
1 255
+11%
1 324
+5%
1 478
+12%
1 393
-6%
1 076
-23%
1 022
-5%
888
-13%
944
+6%
1 262
+34%
1 572
+25%
1 776
+13%
1 882
+6%
1 905
+1%
1 974
+4%
1 987
+1%
2 095
+5%
2 178
+4%
2 196
+1%
2 260
+3%
2 318
+3%
2 415
+4%
2 435
+1%
2 513
+3%
2 434
-3%
2 426
0%
2 277
-6%
1 972
-13%
1 708
-13%
1 680
-2%
1 692
+1%
2 108
+25%
2 662
+26%
2 792
+5%
2 764
-1%
2 181
-21%
2 962
+36%
3 307
+12%
3 769
+14%
4 604
+22%
4 385
-5%
5 211
+19%
5 691
+9%
6 091
+7%
6 387
+5%
6 650
+4%
6 709
+1%
6 840
+2%
6 931
+1%
7 278
+5%
7 054
-3%
5 832
-17%
5 120
-12%
4 001
-22%
3 734
-7%
4 251
+14%
3 556
-16%
3 585
+1%
3 818
+7%
4 199
+10%
4 764
+13%
5 010
+5%
5 018
+0%
5 025
+0%
4 786
-5%
4 795
+0%
3 968
-17%
3 986
+0%
3 995
+0%
4 001
+0%
4 665
+17%
4 427
-5%
4 362
-1%
EPS (Diluted)
0.17
N/A
0.22
+29%
0.21
-5%
0.19
-10%
0.39
+105%
0.42
+8%
0.51
+21%
0.61
+20%
0.69
+13%
0.75
+9%
0.74
-1%
0.73
-1%
0.69
-5%
0.68
-1%
0.67
-1%
0.61
-9%
0.55
-10%
0.45
-18%
0.47
+4%
0.46
-2%
0.5
+9%
0.56
+12%
0.54
-4%
0.65
+20%
0.72
+11%
0.76
+6%
0.84
+11%
0.79
-6%
0.62
-22%
0.58
-6%
0.51
-12%
0.55
+8%
0.72
+31%
0.91
+26%
1.02
+12%
1.08
+6%
1.09
+1%
1.13
+4%
1.14
+1%
1.2
+5%
1.25
+4%
1.26
+1%
1.3
+3%
1.33
+2%
1.38
+4%
1.39
+1%
1.43
+3%
1.39
-3%
1.39
N/A
1.31
-6%
1.14
-13%
0.98
-14%
0.96
-2%
0.96
N/A
1.2
+25%
1.52
+27%
1.6
+5%
1.59
-1%
1.36
-14%
0.93
-32%
1.27
+37%
0.94
-26%
1.15
+22%
1.1
-4%
1.3
+18%
1.43
+10%
1.5
+5%
1.6
+7%
1.66
+4%
1.68
+1%
1.71
+2%
1.73
+1%
1.82
+5%
1.76
-3%
1.46
-17%
1.28
-12%
1
-22%
0.93
-7%
1.06
+14%
0.89
-16%
0.89
N/A
0.95
+7%
1.05
+11%
1.19
+13%
1.25
+5%
1.25
N/A
1.25
N/A
1.19
-5%
1.2
+1%
0.99
-18%
0.99
N/A
1
+1%
1
N/A
1.16
+16%
1.1
-5%
1.09
-1%