Thai Beverage PCL
SGX:Y92
Income Statement
Earnings Waterfall
Thai Beverage PCL
Revenue
|
279.1B
THB
|
Cost of Revenue
|
-196.3B
THB
|
Gross Profit
|
82.8B
THB
|
Operating Expenses
|
-46.6B
THB
|
Operating Income
|
36.2B
THB
|
Other Expenses
|
-8.8B
THB
|
Net Income
|
27.4B
THB
|
Income Statement
Thai Beverage PCL
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 | Dec-2020 | Mar-2021 | Dec-2021 | Mar-2022 | Dec-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
132 187
N/A
|
141 876
+7%
|
152 611
+8%
|
160 928
+5%
|
161 044
+0%
|
159 591
-1%
|
155 049
-3%
|
152 512
-2%
|
155 771
+2%
|
157 660
+1%
|
160 850
+2%
|
161 085
+0%
|
162 040
+1%
|
166 701
+3%
|
165 669
-1%
|
166 865
+1%
|
172 049
+3%
|
181 520
+6%
|
187 978
+4%
|
139 153
-26%
|
185 981
+34%
|
181 154
-3%
|
180 988
0%
|
189 997
+5%
|
188 644
-1%
|
205 879
+9%
|
221 252
+7%
|
229 695
+4%
|
256 847
+12%
|
259 256
+1%
|
261 257
+1%
|
267 357
+2%
|
270 409
+1%
|
261 829
-3%
|
133 201
-49%
|
131 252
-1%
|
136 580
+4%
|
142 942
+5%
|
146 726
+3%
|
148 295
+1%
|
279 085
+88%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(97 453)
|
(104 389)
|
(111 491)
|
(116 164)
|
(115 622)
|
(114 392)
|
(111 625)
|
(110 199)
|
(112 033)
|
(112 447)
|
(114 177)
|
(114 004)
|
(114 710)
|
(118 035)
|
(116 865)
|
(117 833)
|
(121 830)
|
(128 735)
|
(133 348)
|
(97 591)
|
(130 122)
|
(125 964)
|
(125 392)
|
(131 899)
|
(131 066)
|
(143 904)
|
(156 203)
|
(162 893)
|
(183 478)
|
(185 411)
|
(185 705)
|
(189 966)
|
(191 728)
|
(184 946)
|
(93 297)
|
(92 004)
|
(96 612)
|
(101 363)
|
(104 033)
|
(104 774)
|
(196 284)
|
|
Gross Profit |
34 733
N/A
|
37 487
+8%
|
41 121
+10%
|
44 764
+9%
|
45 422
+1%
|
45 199
0%
|
43 424
-4%
|
42 314
-3%
|
43 737
+3%
|
45 213
+3%
|
46 674
+3%
|
47 081
+1%
|
47 330
+1%
|
48 665
+3%
|
48 804
+0%
|
49 033
+0%
|
50 219
+2%
|
52 785
+5%
|
54 630
+3%
|
41 562
-24%
|
55 859
+34%
|
55 190
-1%
|
55 596
+1%
|
58 099
+5%
|
57 578
-1%
|
61 974
+8%
|
65 048
+5%
|
66 802
+3%
|
73 369
+10%
|
73 845
+1%
|
75 553
+2%
|
77 391
+2%
|
78 682
+2%
|
76 883
-2%
|
39 904
-48%
|
39 249
-2%
|
39 968
+2%
|
41 579
+4%
|
42 693
+3%
|
43 522
+2%
|
82 801
+90%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 638)
|
(18 968)
|
(20 367)
|
(21 408)
|
(22 618)
|
(10 311)
|
(10 660)
|
(23 674)
|
(22 737)
|
(22 519)
|
(22 688)
|
(22 872)
|
(23 953)
|
(24 762)
|
(25 415)
|
(25 993)
|
(27 028)
|
(23 741)
|
(24 371)
|
(22 164)
|
(28 939)
|
(30 200)
|
(30 720)
|
(30 554)
|
(32 571)
|
(35 860)
|
(38 654)
|
(41 317)
|
(44 979)
|
(44 793)
|
(48 111)
|
(45 682)
|
(44 513)
|
(43 522)
|
(21 217)
|
(19 275)
|
(19 793)
|
(20 234)
|
(22 603)
|
(23 706)
|
(46 572)
|
|
Selling, General & Administrative |
(17 432)
|
(18 650)
|
(20 111)
|
(21 408)
|
(22 618)
|
(22 999)
|
(23 348)
|
(23 674)
|
(22 737)
|
(22 519)
|
(22 688)
|
(22 872)
|
(23 028)
|
(24 762)
|
(25 415)
|
(25 993)
|
(25 964)
|
(27 589)
|
(28 219)
|
(21 563)
|
(29 027)
|
(30 288)
|
(30 808)
|
(29 223)
|
(32 571)
|
(35 860)
|
(38 654)
|
(38 769)
|
(45 246)
|
(45 224)
|
(45 581)
|
(43 134)
|
(44 973)
|
(44 301)
|
(20 299)
|
(19 275)
|
(19 793)
|
(20 234)
|
(22 603)
|
(23 706)
|
(42 968)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(925)
|
0
|
0
|
0
|
(1 064)
|
0
|
0
|
(616)
|
0
|
0
|
0
|
(1 351)
|
0
|
0
|
0
|
(2 548)
|
0
|
0
|
0
|
(2 548)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 604)
|
|
Other Operating Expenses |
(206)
|
(318)
|
(257)
|
0
|
0
|
12 688
|
12 688
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 848
|
3 848
|
15
|
88
|
88
|
88
|
20
|
0
|
0
|
0
|
0
|
267
|
431
|
(2 530)
|
0
|
459
|
778
|
(918)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
17 095
N/A
|
18 519
+8%
|
20 753
+12%
|
23 356
+13%
|
22 804
-2%
|
34 888
+53%
|
32 764
-6%
|
18 639
-43%
|
21 000
+13%
|
22 694
+8%
|
23 986
+6%
|
24 209
+1%
|
23 377
-3%
|
23 903
+2%
|
23 389
-2%
|
23 040
-1%
|
23 191
+1%
|
29 045
+25%
|
30 259
+4%
|
19 398
-36%
|
26 921
+39%
|
24 990
-7%
|
24 876
0%
|
27 544
+11%
|
25 008
-9%
|
26 114
+4%
|
26 395
+1%
|
25 485
-3%
|
28 389
+11%
|
29 052
+2%
|
27 442
-6%
|
31 708
+16%
|
34 169
+8%
|
33 361
-2%
|
18 687
-44%
|
19 974
+7%
|
20 175
+1%
|
21 345
+6%
|
20 090
-6%
|
19 816
-1%
|
36 229
+83%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(157)
|
(305)
|
(388)
|
(2 284)
|
(2 383)
|
(3 135)
|
(1 858)
|
251
|
1 443
|
2 643
|
2 205
|
1 678
|
2 013
|
2 232
|
2 664
|
7 159
|
2 776
|
3 093
|
2 335
|
2 654
|
4 228
|
3 702
|
13 255
|
11 671
|
10 497
|
10 224
|
487
|
(336)
|
(387)
|
(1 348)
|
2 072
|
(1 135)
|
(1 420)
|
(996)
|
82
|
(1 560)
|
(1 123)
|
(686)
|
(71)
|
317
|
(900)
|
|
Non-Reccuring Items |
(160)
|
0
|
0
|
12 528
|
12 688
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
3 848
|
0
|
0
|
88
|
0
|
0
|
0
|
0
|
(2 457)
|
(2 458)
|
(2 458)
|
(3 138)
|
(1)
|
0
|
0
|
0
|
0
|
(45)
|
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
|
167
|
0
|
0
|
0
|
506
|
0
|
0
|
66
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
506
|
620
|
652
|
791
|
796
|
785
|
1 024
|
902
|
795
|
810
|
564
|
542
|
323
|
549
|
1 023
|
1 119
|
651
|
1 194
|
780
|
473
|
680
|
769
|
708
|
518
|
1 524
|
1 658
|
1 796
|
2 092
|
1 059
|
693
|
577
|
738
|
313
|
313
|
223
|
454
|
422
|
456
|
516
|
686
|
1 081
|
|
Pre-Tax Income |
17 284
N/A
|
18 834
+9%
|
21 017
+12%
|
34 391
+64%
|
33 905
-1%
|
32 538
-4%
|
31 929
-2%
|
19 792
-38%
|
23 238
+17%
|
26 147
+13%
|
26 755
+2%
|
26 428
-1%
|
25 984
-2%
|
26 684
+3%
|
27 077
+1%
|
31 317
+16%
|
30 972
-1%
|
33 332
+8%
|
33 373
+0%
|
22 679
-32%
|
31 829
+40%
|
29 461
-7%
|
38 839
+32%
|
39 812
+3%
|
34 572
-13%
|
35 538
+3%
|
26 220
-26%
|
24 103
-8%
|
29 061
+21%
|
28 397
-2%
|
30 091
+6%
|
31 312
+4%
|
33 062
+6%
|
32 634
-1%
|
18 992
-42%
|
18 868
-1%
|
19 473
+3%
|
21 115
+8%
|
20 535
-3%
|
20 819
+1%
|
36 410
+75%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 317)
|
(5 438)
|
(5 533)
|
(5 792)
|
(5 146)
|
(4 763)
|
(4 470)
|
(4 033)
|
(4 236)
|
(4 639)
|
(4 659)
|
(4 727)
|
(4 552)
|
(4 660)
|
(4 582)
|
(4 469)
|
(4 508)
|
(4 803)
|
(4 908)
|
(3 643)
|
(5 050)
|
(4 698)
|
(4 670)
|
(5 132)
|
(4 712)
|
(4 862)
|
(4 813)
|
(4 494)
|
(4 893)
|
(4 867)
|
(4 929)
|
(5 229)
|
(5 248)
|
(6 000)
|
(3 876)
|
(2 792)
|
(2 626)
|
(2 750)
|
(2 874)
|
(3 037)
|
(5 682)
|
|
Income from Continuing Operations |
11 967
|
13 397
|
15 484
|
28 599
|
28 760
|
27 775
|
27 459
|
15 759
|
19 002
|
21 508
|
22 096
|
21 701
|
21 433
|
22 024
|
22 495
|
26 848
|
26 464
|
28 529
|
28 465
|
19 036
|
26 779
|
24 763
|
34 169
|
34 681
|
29 860
|
30 676
|
21 407
|
19 609
|
24 167
|
23 530
|
25 162
|
26 083
|
27 814
|
26 633
|
15 117
|
16 076
|
16 847
|
18 365
|
17 661
|
17 781
|
30 727
|
|
Income to Minority Interest |
64
|
(26)
|
(186)
|
(207)
|
(266)
|
(127)
|
81
|
181
|
128
|
139
|
149
|
185
|
261
|
277
|
146
|
71
|
(0)
|
(81)
|
(73)
|
(117)
|
(145)
|
(132)
|
(111)
|
(171)
|
(249)
|
(1 027)
|
(1 544)
|
(1 666)
|
(1 624)
|
(1 792)
|
(2 219)
|
(2 810)
|
(3 536)
|
(3 193)
|
(1 696)
|
(1 679)
|
(1 716)
|
(2 048)
|
(1 780)
|
(1 658)
|
(3 293)
|
|
Net Income (Common) |
12 031
N/A
|
13 371
+11%
|
15 298
+14%
|
28 392
+86%
|
28 493
+0%
|
27 648
-3%
|
27 540
0%
|
15 940
-42%
|
19 130
+20%
|
21 647
+13%
|
22 245
+3%
|
21 886
-2%
|
21 694
-1%
|
22 300
+3%
|
22 641
+2%
|
26 919
+19%
|
26 463
-2%
|
28 448
+8%
|
28 392
0%
|
18 920
-33%
|
26 634
+41%
|
24 631
-8%
|
34 058
+38%
|
34 510
+1%
|
29 612
-14%
|
29 649
+0%
|
19 864
-33%
|
17 943
-10%
|
22 543
+26%
|
21 738
-4%
|
22 943
+6%
|
23 272
+1%
|
24 278
+4%
|
23 440
-3%
|
13 421
-43%
|
14 397
+7%
|
15 131
+5%
|
16 318
+8%
|
15 881
-3%
|
16 123
+2%
|
27 434
+70%
|
|
EPS (Diluted) |
0.47
N/A
|
0.52
+11%
|
0.6
+15%
|
1.12
+87%
|
1.13
+1%
|
1.12
-1%
|
1.1
-2%
|
0.64
-42%
|
0.77
+20%
|
0.87
+13%
|
0.89
+2%
|
0.88
-1%
|
0.86
-2%
|
0.89
+3%
|
0.9
+1%
|
1.07
+19%
|
1.05
-2%
|
1.13
+8%
|
1.13
N/A
|
0.75
-34%
|
1.06
+41%
|
0.98
-8%
|
1.35
+38%
|
1.37
+1%
|
1.18
-14%
|
1.18
N/A
|
0.79
-33%
|
0.71
-10%
|
0.9
+27%
|
0.87
-3%
|
0.91
+5%
|
0.93
+2%
|
0.97
+4%
|
0.94
-3%
|
0.54
-43%
|
0.58
+7%
|
0.61
+5%
|
0.65
+7%
|
0.63
-3%
|
0.64
+2%
|
1.09
+70%
|