T

Thai Wah PCL
SET:TWPC

Watchlist Manager
Thai Wah PCL
SET:TWPC
Watchlist
Price: 3.88 THB 1.57% Market Closed
Updated: May 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

10.2B
+1%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+44%
5 Years
+41%
7 Years
+66%
10 Years
-
105.1m
-28%
Operating Income
Growth Rates:
1 Year
-75%
3 Years
+128%
5 Years
-52%
7 Years
-88%
10 Years
-
47.3m
-38%
Net Income
Growth Rates:
1 Year
-84%
3 Years
+23%
5 Years
-76%
7 Years
-93%
10 Years
-

Earnings Waterfall
Thai Wah PCL

Revenue
10.2B THB
Cost of Revenue
-8.7B THB
Gross Profit
1.5B THB
Operating Expenses
-1.4B THB
Operating Income
105.1m THB
Other Expenses
-57.9m THB
Net Income
47.3m THB

Income Statement
Thai Wah PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
1 394
N/A
4 316
+210%
5 650
+31%
5 774
+2%
6 163
+7%
6 055
-2%
6 171
+2%
6 128
-1%
6 265
+2%
6 670
+6%
6 775
+2%
7 021
+4%
7 248
+3%
7 294
+1%
7 500
+3%
7 606
+1%
7 323
-4%
7 004
-4%
6 952
-1%
6 869
-1%
7 090
+3%
7 677
+8%
8 183
+7%
8 706
+6%
9 105
+5%
9 433
+4%
9 952
+6%
10 288
+3%
10 421
+1%
10 474
+1%
10 210
-3%
10 091
-1%
10 231
+1%
Gross Profit
Cost of Revenue
(1 107)
(3 366)
(4 411)
(4 408)
(4 600)
(4 501)
(4 556)
(4 576)
(4 882)
(5 345)
(5 547)
(5 888)
(6 063)
(6 049)
(6 259)
(6 352)
(6 133)
(5 862)
(5 793)
(5 760)
(5 977)
(6 415)
(6 742)
(7 056)
(7 309)
(7 547)
(8 021)
(8 420)
(8 563)
(8 705)
(8 632)
(8 515)
(8 687)
Gross Profit
288
N/A
950
+230%
1 239
+30%
1 366
+10%
1 563
+14%
1 554
-1%
1 614
+4%
1 552
-4%
1 383
-11%
1 325
-4%
1 228
-7%
1 133
-8%
1 185
+5%
1 244
+5%
1 240
0%
1 254
+1%
1 190
-5%
1 143
-4%
1 159
+1%
1 108
-4%
1 114
+0%
1 263
+13%
1 441
+14%
1 649
+14%
1 797
+9%
1 886
+5%
1 932
+2%
1 868
-3%
1 858
-1%
1 769
-5%
1 577
-11%
1 576
0%
1 544
-2%
Operating Income
Operating Expenses
(168)
(506)
(647)
(629)
(658)
(687)
(742)
(775)
(938)
(874)
(865)
(932)
(967)
(910)
(995)
(1 004)
(1 074)
(1 055)
(1 054)
(1 035)
(1 068)
(1 094)
(1 116)
(1 233)
(1 304)
(1 375)
(1 466)
(1 396)
(1 437)
(1 451)
(1 379)
(1 431)
(1 439)
Selling, General & Administrative
(185)
(564)
(726)
(730)
(787)
(830)
(883)
(911)
(898)
(957)
(972)
(990)
(949)
(991)
(1 044)
(1 073)
(1 030)
(1 117)
(1 143)
(1 132)
(1 087)
(1 183)
(1 206)
(1 315)
(1 309)
(1 439)
(1 527)
(1 473)
(1 479)
(1 494)
(1 430)
(1 476)
(1 492)
Depreciation & Amortization
(3)
0
0
0
(13)
0
0
0
(40)
0
0
0
(17)
0
0
0
(82)
0
0
0
(27)
0
0
0
(81)
0
0
0
0
0
0
0
0
Other Operating Expenses
20
58
79
100
142
143
140
136
0
83
106
58
0
82
49
69
39
62
89
97
46
88
90
82
86
64
61
77
42
43
51
45
53
Operating Income
120
N/A
444
+269%
593
+33%
737
+24%
906
+23%
867
-4%
872
+1%
777
-11%
445
-43%
451
+1%
363
-19%
201
-45%
218
+9%
334
+53%
245
-27%
250
+2%
116
-54%
88
-24%
106
+21%
73
-31%
46
-37%
168
+266%
325
+93%
416
+28%
493
+18%
510
+3%
466
-9%
472
+1%
421
-11%
318
-25%
198
-38%
145
-27%
105
-28%
Pre-Tax Income
Interest Income Expense
5
17
19
11
7
3
(1)
(3)
(5)
110
110
109
(9)
(13)
(27)
(40)
(2)
(18)
9
0
(26)
(49)
(71)
(61)
(65)
(54)
(63)
(66)
(55)
(52)
(58)
(64)
(66)
Non-Reccuring Items
0
0
0
0
0
0
0
0
118
(18)
(18)
0
(7)
12
12
0
12
25
0
0
25
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(0)
(0)
0
0
0
0
0
88
0
0
0
71
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
125
N/A
462
+269%
611
+32%
748
+22%
913
+22%
870
-5%
871
+0%
774
-11%
647
-16%
544
-16%
456
-16%
310
-32%
272
-12%
333
+22%
231
-31%
210
-9%
126
-40%
95
-25%
115
+21%
74
-36%
44
-40%
120
+170%
255
+113%
355
+39%
429
+21%
456
+6%
403
-12%
406
+1%
366
-10%
266
-27%
140
-47%
82
-42%
40
-52%
Net Income
Tax Provision
(25)
(90)
(118)
(139)
(167)
(157)
(157)
(146)
(106)
(97)
(78)
(50)
(58)
(69)
(58)
(52)
(32)
(17)
(13)
(10)
(9)
(24)
(55)
(70)
(66)
(64)
(56)
(56)
(66)
(60)
(40)
(28)
(12)
Income from Continuing Operations
100
372
493
609
746
713
713
628
541
447
378
260
214
264
173
158
94
77
102
63
35
96
200
285
363
392
347
350
300
206
100
54
28
Income to Minority Interest
(19)
(43)
(57)
(74)
(77)
(72)
(75)
(65)
(48)
(34)
(22)
(5)
(17)
(32)
(26)
(38)
(26)
(18)
(15)
0
3
(11)
(28)
(34)
(40)
(30)
(15)
(9)
(2)
11
25
22
20
Net Income (Common)
81
N/A
329
+307%
436
+32%
535
+23%
669
+25%
641
-4%
639
0%
563
-12%
493
-12%
414
-16%
356
-14%
256
-28%
197
-23%
232
+18%
147
-37%
120
-18%
68
-43%
60
-12%
87
+45%
63
-27%
38
-40%
84
+120%
171
+104%
251
+47%
323
+29%
362
+12%
332
-8%
341
+3%
298
-13%
217
-27%
125
-42%
76
-39%
47
-38%
EPS (Diluted)
0.09
N/A
0.37
+311%
0.49
+32%
0.6
+22%
0.76
+27%
0.72
-5%
0.72
N/A
0.63
-13%
0.56
-11%
0.46
-18%
0.39
-15%
0.28
-28%
0.22
-21%
0.26
+18%
0.17
-35%
0.14
-18%
0.08
-43%
0.07
-13%
0.1
+43%
0.07
-30%
0.04
-43%
0.1
+150%
0.19
+90%
0.29
+53%
0.37
+28%
0.41
+11%
0.38
-7%
0.39
+3%
0.34
-13%
0.25
-26%
0.14
-44%
0.09
-36%
0.05
-44%

See Also

Summary
TWPC intrinsic value, competitors valuation, and company profile.
DCF Valuation
TWPC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TWPC stock valuation using valuation multiples.
Wall Street Estimates
TWPC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TWPC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.