T

Thanachart Capital PCL
SET:TCAP

Watchlist Manager
Thanachart Capital PCL
SET:TCAP
Watchlist
Price: 57.75 THB -1.28% Market Closed
Market Cap: ฿60.6B

Income Statement

Earnings Waterfall
Thanachart Capital PCL

Income Statement
Thanachart Capital 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
2 826
2 836
2 813
2 806
2 793
2 910
3 080
3 288
3 371
3 372
3 354
3 312
3 326
3 436
3 632
3 941
4 421
5 175
6 714
8 314
10 043
11 122
11 195
10 784
9 707
9 133
8 641
8 710
9 506
9 609
9 132
8 218
6 892
6 454
8 055
9 785
11 999
14 054
15 216
17 511
19 943
22 177
23 911
25 073
25 786
26 475
27 133
27 414
27 615
27 613
27 003
26 322
25 475
24 384
23 469
22 199
20 910
19 880
18 887
17 776
16 740
15 809
15 362
15 435
15 511
15 623
15 683
15 682
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
5 245
N/A
5 363
+2%
5 482
+2%
5 768
+5%
5 733
-1%
6 157
+7%
6 624
+8%
7 070
+7%
7 797
+10%
8 171
+5%
8 336
+2%
8 703
+4%
9 111
+5%
9 447
+4%
9 974
+6%
10 388
+4%
10 935
+5%
11 974
+10%
13 597
+14%
15 287
+12%
16 951
+11%
18 054
+7%
18 539
+3%
18 891
+2%
18 799
0%
19 388
+3%
19 780
+2%
20 386
+3%
21 413
+5%
21 847
+2%
22 154
+1%
22 342
+1%
22 112
-1%
22 242
+1%
26 454
+19%
30 568
+16%
35 027
+15%
39 533
+13%
40 600
+3%
42 540
+5%
44 258
+4%
45 610
+3%
46 961
+3%
47 791
+2%
49 081
+3%
50 688
+3%
51 946
+2%
53 084
+2%
54 108
+2%
54 553
+1%
54 448
0%
53 999
-1%
105 556
+95%
65 943
-38%
64 919
-2%
63 699
-2%
48 640
-24%
47 694
-2%
46 849
-2%
46 080
-2%
45 208
-2%
44 410
-2%
44 119
-1%
44 416
+1%
100 311
+126%
60 247
-40%
60 697
+1%
60 954
+0%
14 084
-77%
6 261
-56%
(2 010)
N/A
(10 009)
-398%
14 211
N/A
18 394
+29%
19 092
+4%
18 708
-2%
18 916
+1%
15 201
-20%
15 271
+0%
15 610
+2%
15 766
+1%
15 729
0%
16 274
+3%
16 787
+3%
17 413
+4%
18 441
+6%
18 894
+2%
20 002
+6%
20 317
+2%
20 620
+1%
21 029
+2%
21 157
+1%
21 851
+3%
22 147
+1%
22 487
+2%
22 748
+1%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 768)
0
0
0
0
0
0
0
0
0
0
0
(3 207)
0
0
0
(264)
(56)
(114)
(221)
(374)
(344)
(372)
(359)
(411)
(418)
(454)
(448)
(432)
(404)
(372)
(370)
(363)
(367)
(369)
(372)
(366)
(360)
(353)
(349)
(355)
(347)
(318)
(290)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
102 788
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
97 104
N/A
0
N/A
0
N/A
0
N/A
13 820
N/A
3 451
-75%
6 664
+93%
10 300
+55%
13 837
+34%
18 049
+30%
18 719
+4%
18 348
-2%
18 505
+1%
14 785
-20%
14 819
+0%
15 164
+2%
15 333
+1%
15 325
0%
15 902
+4%
16 417
+3%
17 050
+4%
18 074
+6%
18 525
+2%
19 630
+6%
19 951
+2%
20 260
+2%
20 676
+2%
20 808
+1%
21 497
+3%
21 800
+1%
22 168
+2%
22 459
+1%
Operating Income
Operating Expenses
(2 025)
(1 468)
(1 152)
(1 273)
(1 774)
(1 880)
(2 579)
(2 545)
(2 491)
(2 824)
(2 013)
(1 664)
(1 494)
(1 204)
(955)
(664)
294
393
181
(246)
(924)
(522)
(1 058)
(1 369)
(2 052)
(3 025)
(3 415)
(3 905)
(3 594)
(4 127)
(4 468)
(3 511)
(2 849)
(1 709)
(978)
(1 141)
(1 653)
(2 254)
(2 491)
(2 257)
(2 077)
(1 772)
(1 392)
(2 362)
(2 899)
(3 849)
(9 880)
(10 441)
(11 419)
(11 712)
(7 254)
(7 385)
(25 204)
(12 828)
(14 299)
(14 216)
(8 600)
(8 721)
(6 597)
(6 565)
(6 210)
(5 294)
(5 255)
(5 275)
(24 468)
(11 545)
(11 624)
(11 161)
(9 103)
(6 069)
(3 093)
(430)
(9 609)
(9 459)
(9 052)
(8 716)
(8 730)
(8 634)
(8 946)
(8 892)
(8 880)
(8 956)
(8 777)
(9 044)
(9 605)
(10 326)
(10 906)
(11 223)
(11 313)
(11 441)
(11 654)
(12 075)
(12 591)
(12 971)
(13 268)
(13 222)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14 860)
0
0
0
0
0
0
0
0
0
0
0
(15 876)
0
0
0
(2 144)
(556)
(1 185)
(1 749)
(2 245)
(2 211)
(2 118)
(2 140)
(2 235)
(2 316)
(2 419)
(2 423)
(2 452)
(2 456)
(2 426)
(2 437)
(2 420)
(2 425)
(2 456)
(2 466)
(2 477)
(2 490)
(2 506)
(2 520)
(2 504)
(2 252)
(1 892)
(1 539)
Other Operating Expenses
(2 025)
(1 467)
(1 151)
(1 272)
(1 774)
(1 881)
(2 580)
(2 547)
(2 491)
(2 825)
(2 014)
(1 664)
(1 493)
(1 204)
(955)
(664)
294
394
181
(246)
(924)
(522)
(1 057)
(1 368)
(2 052)
(3 025)
(3 415)
(3 905)
(3 593)
(4 126)
(4 467)
(3 511)
(2 849)
(1 710)
(979)
(1 141)
(1 653)
(2 254)
(2 492)
(2 258)
(2 077)
(1 772)
(1 391)
(2 362)
(2 900)
(3 849)
(9 880)
(10 440)
(11 420)
(11 712)
(7 254)
(7 385)
(10 343)
(12 828)
(14 299)
(14 216)
(8 600)
(8 720)
(6 596)
(6 564)
(6 210)
(5 294)
(5 255)
(5 275)
(8 592)
(11 545)
(11 624)
(11 161)
(6 959)
(5 513)
(1 908)
1 319
(7 363)
(7 248)
(6 935)
(6 575)
(6 495)
(6 317)
(6 525)
(6 468)
(6 428)
(6 500)
(6 351)
(6 606)
(7 185)
(7 900)
(8 450)
(8 756)
(8 837)
(8 951)
(9 148)
(9 556)
(10 086)
(10 719)
(11 375)
(11 684)
Operating Income
3 220
N/A
3 898
+21%
4 331
+11%
4 496
+4%
3 959
-12%
4 277
+8%
4 046
-5%
4 525
+12%
5 305
+17%
5 348
+1%
6 324
+18%
7 040
+11%
7 617
+8%
8 244
+8%
9 020
+9%
9 726
+8%
11 228
+15%
12 369
+10%
13 780
+11%
15 042
+9%
16 028
+7%
17 532
+9%
17 482
0%
17 523
+0%
16 748
-4%
16 364
-2%
16 365
+0%
16 481
+1%
17 819
+8%
17 721
-1%
17 686
0%
18 831
+6%
19 263
+2%
20 532
+7%
25 476
+24%
29 427
+16%
33 375
+13%
37 279
+12%
38 109
+2%
40 283
+6%
42 181
+5%
43 838
+4%
45 569
+4%
45 429
0%
46 182
+2%
46 839
+1%
42 065
-10%
42 642
+1%
42 689
+0%
42 841
+0%
47 196
+10%
46 617
-1%
77 584
+66%
53 117
-32%
50 622
-5%
49 484
-2%
40 040
-19%
38 974
-3%
40 251
+3%
39 514
-2%
38 998
-1%
39 114
+0%
38 864
-1%
39 141
+1%
72 636
+86%
48 703
-33%
49 073
+1%
49 793
+1%
4 717
-91%
136
-97%
(5 217)
N/A
(10 660)
-104%
4 228
N/A
8 591
+103%
9 668
+13%
9 634
0%
9 775
+1%
6 150
-37%
5 872
-5%
6 270
+7%
6 453
+3%
6 369
-1%
7 125
+12%
7 374
+3%
7 444
+1%
7 748
+4%
7 620
-2%
8 408
+10%
8 637
+3%
8 819
+2%
9 022
+2%
8 732
-3%
8 906
+2%
8 828
-1%
8 901
+1%
9 236
+4%
Pre-Tax Income
Interest Income Expense
(926)
(2 097)
(1 707)
(990)
574
434
1 356
1 752
1 580
2 101
1 560
1 332
1 454
1 313
1 138
1 198
475
355
(914)
(1 762)
(2 990)
(4 041)
(3 355)
(1 878)
688
2 608
4 143
3 516
2 153
4 942
6 266
11 675
15 107
13 500
12 343
9 045
7 572
6 671
6 655
4 976
2 652
(1 275)
(4 557)
(7 229)
(8 894)
(7 705)
4 497
4 829
5 178
4 557
(7 201)
(6 886)
(24 861)
(9 683)
(8 529)
(7 254)
(1 356)
(454)
165
1 188
2 470
3 255
4 395
4 954
(14 617)
779
993
272
0
0
0
(15 817)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
179
0
0
0
0
0
0
0
0
0
0
0
52
0
0
0
369
166
350
842
222
260
118
(326)
225
56
222
699
1 588
1 555
1 376
1 022
248
398
415
212
281
124
105
84
(131)
(86)
(20)
51
Gain/Loss on Disposition of Assets
392
490
578
587
122
156
(26)
46
331
332
411
384
169
120
240
219
248
566
566
580
590
330
192
249
251
216
266
284
249
372
392
261
312
364
508
574
664
512
327
198
47
155
574
966
1 059
1 193
922
770
815
699
719
566
0
0
302
267
310
0
152
37
(48)
59
30
146
0
69
252
313
0
0
0
0
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
(2 099)
(2 004)
(2 062)
(2 160)
(2 812)
(2 922)
(3 352)
(3 790)
(4 037)
(4 296)
(4 482)
(4 743)
(5 031)
(5 503)
(6 183)
(6 930)
(7 842)
(8 839)
(9 496)
(10 240)
(11 043)
(11 159)
(11 361)
(11 898)
(12 813)
(13 829)
(15 063)
(15 476)
(15 879)
(16 811)
(17 860)
(22 651)
(24 518)
(24 662)
(25 933)
(24 944)
(26 464)
(29 187)
(30 851)
(32 276)
(32 972)
(31 669)
(30 637)
(28 517)
(27 361)
(27 911)
(28 257)
(28 174)
(27 745)
(27 700)
(27 008)
(27 130)
0
(20 240)
(20 591)
(20 632)
(27 709)
(27 601)
(28 144)
(28 204)
(27 956)
(28 331)
(28 865)
(29 120)
0
(22 349)
(21 966)
(21 295)
(302)
2 078
3 324
21 130
316
(295)
(343)
(512)
(595)
(535)
(459)
(618)
(483)
(525)
(428)
(354)
(493)
(542)
(629)
(876)
(1 016)
(960)
(1 082)
(1 142)
(1 316)
(1 386)
(1 396)
(1 159)
Pre-Tax Income
587
N/A
287
-51%
1 140
+297%
1 933
+70%
1 843
-5%
1 944
+5%
2 022
+4%
2 531
+25%
3 179
+26%
3 483
+10%
3 812
+9%
4 012
+5%
4 210
+5%
4 175
-1%
4 217
+1%
4 215
0%
4 108
-3%
4 451
+8%
3 935
-12%
3 619
-8%
2 585
-29%
2 662
+3%
2 958
+11%
3 997
+35%
4 874
+22%
5 360
+10%
5 713
+7%
4 805
-16%
4 342
-10%
6 224
+43%
6 483
+4%
8 115
+25%
10 164
+25%
9 733
-4%
12 394
+27%
14 103
+14%
15 146
+7%
15 276
+1%
14 240
-7%
13 182
-7%
11 908
-10%
11 051
-7%
10 950
-1%
10 647
-3%
10 986
+3%
12 414
+13%
19 226
+55%
20 068
+4%
20 938
+4%
20 398
-3%
13 707
-33%
13 168
-4%
52 902
+302%
23 194
-56%
21 803
-6%
21 865
+0%
11 286
-48%
10 919
-3%
12 425
+14%
12 534
+1%
13 464
+7%
14 097
+5%
14 424
+2%
15 121
+5%
58 072
+284%
27 200
-53%
28 352
+4%
29 083
+3%
4 784
-84%
2 380
-50%
(1 543)
N/A
(4 505)
-192%
4 766
N/A
8 555
+80%
9 443
+10%
8 796
-7%
9 405
+7%
5 672
-40%
5 635
-1%
6 352
+13%
7 558
+19%
7 399
-2%
8 074
+9%
8 043
0%
7 200
-10%
7 603
+6%
7 406
-3%
7 743
+5%
7 902
+2%
7 984
+1%
8 044
+1%
7 674
-5%
7 459
-3%
7 357
-1%
7 485
+2%
8 129
+9%
Net Income
Tax Provision
(26)
(34)
(52)
(92)
(116)
(150)
(141)
(249)
(352)
(521)
(801)
(957)
(989)
(871)
(931)
(930)
(972)
(1 236)
(1 106)
(963)
(965)
(1 234)
(1 278)
(1 828)
(1 705)
(1 512)
(1 549)
(1 005)
(1 000)
(1 736)
(1 880)
(2 432)
(2 989)
(2 727)
(3 700)
(4 272)
(4 843)
(4 972)
(3 976)
(3 514)
(3 136)
(2 653)
(2 865)
(2 569)
(2 360)
(2 482)
(4 044)
(4 195)
(4 288)
(4 249)
(2 737)
(2 608)
(2 558)
(2 575)
(856)
(703)
(225)
277
(896)
(685)
(852)
(984)
(1 049)
(1 200)
(1 159)
(1 029)
(1 454)
(2 032)
(927)
(1 111)
(630)
(2)
(1 367)
(1 878)
(2 114)
(1 989)
(1 557)
(905)
(782)
(747)
(836)
(808)
(797)
(823)
(772)
(780)
(730)
(764)
(695)
(640)
(617)
(506)
(432)
(425)
(432)
(535)
Income from Continuing Operations
561
252
1 086
1 839
1 728
1 792
1 880
2 281
2 827
2 962
3 011
3 055
3 221
3 303
3 285
3 284
3 137
3 216
2 830
2 657
1 620
1 428
1 680
2 169
3 169
3 849
4 165
3 802
3 342
4 490
4 605
5 684
7 175
7 006
8 694
9 830
10 302
10 304
10 264
9 668
8 772
8 397
8 084
8 078
8 626
9 932
15 182
15 874
16 650
16 150
10 971
10 560
50 345
20 619
20 947
21 162
11 060
11 197
11 530
11 850
12 611
13 113
13 374
13 920
56 913
26 171
26 900
27 052
3 857
1 269
(2 174)
(4 507)
3 399
6 677
7 329
6 807
7 848
4 768
4 854
5 606
6 722
6 592
7 276
7 219
6 428
6 824
6 675
6 980
7 207
7 344
7 427
7 168
7 027
6 932
7 052
7 593
Income to Minority Interest
(11)
(35)
(13)
(15)
(4)
(19)
(14)
(45)
(157)
(155)
(165)
(188)
(238)
(224)
(225)
(192)
(33)
(52)
(86)
(134)
(152)
(132)
(110)
(251)
(351)
(592)
(782)
(666)
(574)
(546)
(678)
(1 332)
(2 066)
(2 744)
(3 808)
(4 408)
(4 664)
(4 865)
(4 610)
(4 215)
(3 770)
(3 478)
(3 238)
(3 355)
(3 734)
(4 308)
(7 011)
(7 256)
(7 599)
(7 570)
(5 212)
(5 260)
(5 316)
(5 321)
(5 492)
(5 556)
(5 624)
(5 741)
(6 001)
(6 172)
(6 599)
(6 849)
(6 901)
(7 161)
(7 340)
(7 639)
(7 992)
(8 062)
(2 089)
(6 648)
(4 936)
(3 606)
(1 669)
(1 261)
(1 204)
(910)
(1 179)
(1 336)
(1 344)
(1 402)
(1 435)
(1 346)
(1 366)
(1 316)
(1 208)
(1 061)
(907)
(725)
(604)
(558)
(492)
(425)
(381)
(339)
(335)
(418)
Net Income (Common)
550
N/A
216
-61%
1 073
+397%
1 824
+70%
1 723
-6%
1 776
+3%
1 868
+5%
2 237
+20%
2 669
+19%
2 807
+5%
2 847
+1%
2 869
+1%
2 983
+4%
3 081
+3%
3 061
-1%
3 094
+1%
3 104
+0%
3 165
+2%
2 745
-13%
2 523
-8%
1 468
-42%
1 297
-12%
1 571
+21%
1 919
+22%
2 818
+47%
3 257
+16%
3 383
+4%
3 135
-7%
2 768
-12%
3 942
+42%
3 925
0%
4 351
+11%
5 109
+17%
4 262
-17%
4 887
+15%
5 423
+11%
5 639
+4%
5 440
-4%
5 654
+4%
5 453
-4%
5 002
-8%
5 102
+2%
5 252
+3%
5 190
-1%
5 509
+6%
6 219
+13%
8 564
+38%
8 950
+5%
9 231
+3%
8 600
-7%
5 757
-33%
5 298
-8%
45 029
+750%
15 298
-66%
15 456
+1%
15 607
+1%
5 437
-65%
5 456
+0%
5 529
+1%
5 678
+3%
6 013
+6%
6 264
+4%
6 473
+3%
6 759
+4%
49 573
+633%
18 532
-63%
18 908
+2%
18 990
+0%
7 839
-59%
7 957
+2%
7 805
-2%
8 407
+8%
10 807
+29%
13 107
+21%
12 237
-7%
10 404
-15%
6 669
-36%
3 431
-49%
3 509
+2%
4 203
+20%
5 287
+26%
5 245
-1%
5 910
+13%
5 903
0%
5 220
-12%
5 762
+10%
5 768
+0%
6 254
+8%
6 603
+6%
6 786
+3%
6 935
+2%
6 743
-3%
6 646
-1%
6 594
-1%
6 735
+2%
7 193
+7%
EPS (Diluted)
0.41
N/A
0.16
-61%
0.8
+400%
1.37
+71%
1.29
-6%
1.33
+3%
1.4
+5%
1.67
+19%
2
+20%
2.1
+5%
2.13
+1%
2.15
+1%
2.24
+4%
2.32
+4%
2.27
-2%
2.33
+3%
2.33
N/A
2.37
+2%
2.05
-14%
1.89
-8%
1.1
-42%
0.97
-12%
1.18
+22%
1.44
+22%
2.11
+47%
2.44
+16%
2.53
+4%
2.34
-8%
2.08
-11%
3.06
+47%
3.07
+0%
3.4
+11%
3.99
+17%
3.33
-17%
3.78
+14%
4.24
+12%
4.41
+4%
4.26
-3%
4.43
+4%
4.28
-3%
3.91
-9%
3.99
+2%
4.1
+3%
4.06
-1%
4.31
+6%
4.86
+13%
7.23
+49%
7.42
+3%
7.49
+1%
7.14
-5%
4.78
-33%
4.4
-8%
37.32
+748%
12.67
-66%
13.08
+3%
13.39
+2%
4.61
-66%
4.67
+1%
4.75
+2%
4.88
+3%
5.16
+6%
5.38
+4%
5.56
+3%
5.8
+4%
42.55
+634%
15.91
-63%
16.23
+2%
16.3
+0%
6.73
-59%
6.94
+3%
6.81
-2%
7.33
+8%
9.43
+29%
11.73
+24%
11.29
-4%
9.91
-12%
6.26
-37%
3.27
-48%
3.35
+2%
4.01
+20%
5.04
+26%
5.01
-1%
5.64
+13%
5.63
0%
4.98
-12%
5.5
+10%
5.5
N/A
5.96
+8%
6.3
+6%
6.47
+3%
6.61
+2%
6.43
-3%
6.34
-1%
6.29
-1%
6.41
+2%
6.84
+7%