C

Chayo Group PCL
SET:CHAYO

Watchlist Manager
Chayo Group PCL
SET:CHAYO
Watchlist
Price: 3.1 THB 0.65% Market Closed
Market Cap: 3.5B THB
Have any thoughts about
Chayo Group PCL?
Write Note

Income Statement

Earnings Waterfall
Chayo Group PCL

Revenue
1.7B THB
Cost of Revenue
-356.1m THB
Gross Profit
1.4B THB
Operating Expenses
-113.2m THB
Operating Income
1.3B THB
Other Expenses
-969.8m THB
Net Income
290.5m THB

Income Statement
Chayo Group PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
197
N/A
203
+3%
203
+0%
205
+1%
206
+1%
202
-2%
221
+9%
237
+7%
256
+8%
281
+10%
289
+3%
291
+1%
295
+1%
331
+12%
373
+13%
425
+14%
479
+13%
545
+14%
580
+6%
633
+9%
720
+14%
766
+6%
834
+9%
914
+10%
999
+9%
1 147
+15%
1 334
+16%
1 457
+9%
1 527
+5%
1 730
+13%
Gross Profit
Cost of Revenue
(62)
(67)
(70)
(73)
(73)
(78)
(82)
(88)
(92)
(102)
(106)
(109)
(105)
(124)
(127)
(128)
(117)
(125)
(132)
(141)
(177)
(195)
(213)
(243)
(242)
(266)
(329)
(341)
(278)
(356)
Gross Profit
136
N/A
135
0%
134
-1%
132
-1%
133
+1%
124
-6%
139
+12%
149
+7%
164
+10%
179
+9%
183
+2%
182
0%
190
+4%
207
+9%
247
+19%
297
+21%
362
+22%
420
+16%
448
+7%
493
+10%
543
+10%
571
+5%
621
+9%
671
+8%
757
+13%
881
+16%
1 006
+14%
1 116
+11%
1 249
+12%
1 373
+10%
Operating Income
Operating Expenses
(41)
(45)
(47)
(49)
(45)
(44)
(50)
(49)
(60)
(54)
(54)
(58)
(62)
(79)
(79)
(80)
(65)
(63)
(62)
(64)
(65)
(68)
(72)
(74)
(81)
(80)
(87)
(93)
(115)
(113)
Selling, General & Administrative
(38)
(46)
(48)
(49)
(45)
(45)
(51)
(50)
(60)
(63)
(63)
(68)
(63)
(65)
(65)
(66)
(67)
(70)
(69)
(71)
(69)
(76)
(81)
(82)
(86)
(88)
(97)
(104)
(119)
(127)
Depreciation & Amortization
(4)
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
Other Operating Expenses
0
1
1
1
0
1
1
2
0
9
9
10
1
(14)
(14)
(15)
2
6
7
8
4
8
8
8
5
8
10
11
4
14
Operating Income
94
N/A
90
-4%
87
-4%
83
-4%
88
+6%
80
-9%
89
+11%
101
+13%
104
+3%
125
+20%
129
+3%
124
-4%
128
+3%
128
+0%
168
+31%
217
+29%
296
+37%
356
+20%
386
+8%
429
+11%
478
+11%
502
+5%
549
+9%
597
+9%
676
+13%
801
+19%
918
+15%
1 023
+11%
1 135
+11%
1 260
+11%
Pre-Tax Income
Interest Income Expense
(2)
0
0
0
(1)
0
0
0
(1)
0
0
0
(8)
0
(10)
(23)
(51)
(69)
(84)
(95)
(110)
(111)
(123)
(149)
(157)
(185)
(212)
(227)
(246)
(281)
Non-Reccuring Items
(0)
0
0
0
(0)
0
0
0
7
0
7
20
20
23
37
24
37
33
22
76
78
92
84
35
50
42
53
60
89
91
Total Other Income
0
(1)
(1)
(1)
0
(1)
(1)
(2)
0
0
0
0
0
0
(23)
(44)
(87)
(91)
(121)
(158)
(178)
(198)
(183)
(192)
(219)
(260)
(306)
(346)
(407)
(589)
Pre-Tax Income
92
N/A
90
-1%
87
-4%
83
-4%
87
+4%
80
-8%
89
+11%
101
+13%
109
+9%
125
+14%
135
+8%
144
+6%
140
-3%
152
+8%
172
+13%
174
+1%
195
+12%
231
+18%
203
-12%
251
+24%
268
+7%
285
+7%
326
+14%
291
-11%
350
+20%
399
+14%
454
+14%
511
+13%
570
+12%
481
-16%
Net Income
Tax Provision
(21)
(23)
(26)
(28)
(29)
(24)
(25)
(23)
(24)
(27)
(28)
(31)
(29)
(31)
(35)
(37)
(41)
(48)
(34)
(43)
(46)
(52)
(67)
(60)
(75)
(82)
(96)
(109)
(121)
(108)
Income from Continuing Operations
71
68
60
55
58
56
64
77
85
98
108
113
111
121
137
138
155
183
168
208
222
233
259
231
274
317
358
402
449
373
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
(0)
(0)
(1)
(3)
(6)
(11)
(17)
(23)
(34)
(40)
(45)
(58)
(83)
Net Income (Common)
71
N/A
68
-5%
60
-11%
55
-9%
58
+6%
56
-4%
64
+14%
77
+21%
85
+10%
98
+15%
108
+9%
113
+5%
111
-1%
121
+9%
138
+14%
139
+1%
155
+12%
183
+18%
168
-8%
207
+23%
219
+6%
227
+4%
249
+9%
214
-14%
251
+18%
283
+12%
318
+12%
357
+12%
391
+9%
290
-26%
EPS (Diluted)
0.12
N/A
0.16
+33%
0.14
-13%
0.13
-7%
0.1
-23%
0.13
+30%
0.13
N/A
0.15
+15%
0.12
-20%
0.17
+42%
0.15
-12%
0.17
+13%
0.14
-18%
0.17
+21%
0.19
+12%
0.19
N/A
0.18
-5%
0.22
+22%
0.16
-27%
0.18
+13%
0.19
+6%
0.2
+5%
0.21
+5%
0.18
-14%
0.21
+17%
0.25
+19%
0.28
+12%
0.31
+11%
0.34
+10%
0.26
-24%

See Also

Discover More