V

Vibhavadi Medical Center PCL
SET:VIBHA

Watchlist Manager
Vibhavadi Medical Center PCL
SET:VIBHA
Watchlist
Price: 1.96 THB -2% Market Closed
Market Cap: 26.6B THB
Have any thoughts about
Vibhavadi Medical Center PCL?
Write Note

Income Statement

Earnings Waterfall
Vibhavadi Medical Center PCL

Revenue
8.6B THB
Cost of Revenue
-6.1B THB
Gross Profit
2.6B THB
Operating Expenses
-1.1B THB
Operating Income
1.4B THB
Other Expenses
-380.3m THB
Net Income
1B THB

Income Statement
Vibhavadi Medical Center PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
4 765
N/A
4 884
+3%
4 987
+2%
5 072
+2%
5 243
+3%
5 396
+3%
5 441
+1%
5 569
+2%
5 686
+2%
5 758
+1%
5 757
0%
5 833
+1%
5 979
+3%
6 102
+2%
6 349
+4%
6 505
+2%
6 485
0%
6 474
0%
6 363
-2%
6 394
+0%
6 444
+1%
6 546
+2%
6 660
+2%
6 297
-5%
6 096
-3%
6 024
-1%
5 895
-2%
6 268
+6%
6 657
+6%
7 373
+11%
8 168
+11%
11 113
+36%
11 377
+2%
8 612
-24%
10 524
+22%
7 922
-25%
7 928
+0%
8 173
+3%
8 396
+3%
8 494
+1%
8 639
+2%
Gross Profit
Cost of Revenue
(3 261)
(3 351)
(3 392)
(3 445)
(3 499)
(3 579)
(3 650)
(3 708)
(3 785)
(3 845)
(3 901)
(3 972)
(4 057)
(4 147)
(4 280)
(4 384)
(4 480)
(4 529)
(4 584)
(4 655)
(4 710)
(4 779)
(4 779)
(4 595)
(4 494)
(4 486)
(4 428)
(4 618)
(4 759)
(5 179)
(5 626)
(7 448)
(7 611)
(5 876)
(7 278)
(5 697)
(5 762)
(5 834)
(5 919)
(6 011)
(6 087)
Gross Profit
1 504
N/A
1 532
+2%
1 594
+4%
1 626
+2%
1 744
+7%
1 817
+4%
1 791
-1%
1 861
+4%
1 901
+2%
1 913
+1%
1 856
-3%
1 861
+0%
1 922
+3%
1 955
+2%
2 069
+6%
2 121
+3%
2 005
-5%
1 945
-3%
1 779
-9%
1 739
-2%
1 733
0%
1 767
+2%
1 881
+6%
1 702
-9%
1 602
-6%
1 539
-4%
1 466
-5%
1 650
+12%
1 898
+15%
2 194
+16%
2 542
+16%
3 665
+44%
3 766
+3%
2 736
-27%
3 246
+19%
2 225
-31%
2 166
-3%
2 339
+8%
2 477
+6%
2 483
+0%
2 552
+3%
Operating Income
Operating Expenses
(610)
(603)
(617)
(633)
(637)
(674)
(700)
(750)
(776)
(860)
(807)
(787)
(799)
(871)
(773)
(789)
(797)
(916)
(827)
(837)
(825)
(837)
(846)
(833)
(819)
(803)
(778)
(784)
(819)
(827)
(870)
(1 130)
(1 153)
(935)
(1 216)
(1 011)
(1 032)
(1 042)
(1 079)
(1 091)
(1 148)
Selling, General & Administrative
(678)
(638)
(693)
(710)
(715)
(706)
(777)
(820)
(842)
(817)
(872)
(865)
(887)
(817)
(872)
(885)
(892)
(916)
(931)
(950)
(943)
(953)
(958)
(936)
(933)
(925)
(900)
(906)
(924)
(935)
(983)
(1 274)
(1 305)
(1 089)
(1 355)
(1 134)
(1 178)
(1 187)
(1 226)
(1 237)
(1 290)
Depreciation & Amortization
0
0
0
0
0
(40)
0
0
0
(44)
0
0
0
(54)
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
68
35
76
77
78
72
77
70
65
0
65
78
88
0
99
96
96
0
104
113
117
116
112
103
114
122
121
122
105
108
113
144
152
154
138
123
146
145
147
146
142
Operating Income
894
N/A
929
+4%
978
+5%
993
+2%
1 107
+11%
1 143
+3%
1 090
-5%
1 111
+2%
1 124
+1%
1 053
-6%
1 050
0%
1 074
+2%
1 124
+5%
1 084
-4%
1 296
+20%
1 332
+3%
1 208
-9%
1 029
-15%
952
-7%
902
-5%
908
+1%
930
+2%
1 035
+11%
869
-16%
783
-10%
735
-6%
688
-6%
866
+26%
1 079
+25%
1 367
+27%
1 672
+22%
2 535
+52%
2 613
+3%
1 801
-31%
2 030
+13%
1 214
-40%
1 134
-7%
1 298
+14%
1 398
+8%
1 392
0%
1 404
+1%
Pre-Tax Income
Interest Income Expense
7
14
(5)
(22)
(26)
9
7
6
16
(27)
23
53
81
76
43
15
8
(59)
11
1
212
269
195
119
(193)
(53)
44
226
631
847
843
783
481
167
147
45
60
(26)
24
6
69
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
(15)
(15)
0
0
(0)
0
0
0
0
Total Other Income
0
0
(0)
(0)
0
0
0
0
0
64
0
0
0
100
(0)
(0)
0
96
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
902
N/A
943
+5%
972
+3%
971
0%
1 081
+11%
1 152
+7%
1 097
-5%
1 117
+2%
1 140
+2%
1 091
-4%
1 073
-2%
1 127
+5%
1 205
+7%
1 261
+5%
1 338
+6%
1 347
+1%
1 216
-10%
1 066
-12%
962
-10%
903
-6%
1 120
+24%
1 199
+7%
1 230
+3%
988
-20%
589
-40%
682
+16%
732
+7%
1 092
+49%
1 709
+57%
2 214
+30%
2 516
+14%
3 318
+32%
3 079
-7%
1 953
-37%
2 177
+11%
1 259
-42%
1 194
-5%
1 271
+6%
1 423
+12%
1 397
-2%
1 473
+5%
Net Income
Tax Provision
(165)
(170)
(177)
(180)
(203)
(211)
(203)
(238)
(237)
(225)
(210)
(178)
(186)
(196)
(213)
(222)
(201)
(189)
(176)
(155)
(203)
(206)
(203)
(190)
(140)
(128)
(141)
(174)
(176)
(224)
(271)
(386)
(433)
(302)
(344)
(204)
(179)
(197)
(226)
(235)
(251)
Income from Continuing Operations
737
773
796
791
878
941
894
879
904
866
862
949
1 019
1 065
1 125
1 125
1 015
876
787
748
917
993
1 027
798
450
554
591
918
1 533
1 989
2 244
2 933
2 646
1 651
1 833
1 055
1 015
1 075
1 196
1 162
1 222
Income to Minority Interest
(182)
(177)
(177)
(176)
(200)
(205)
(192)
(191)
(192)
(187)
(175)
(178)
(177)
(196)
(215)
(208)
(175)
(153)
(148)
(150)
(163)
(184)
(192)
(155)
(129)
(89)
(69)
(87)
(107)
(146)
(176)
(321)
(356)
(275)
(325)
(183)
(181)
(209)
(204)
(209)
(199)
Net Income (Common)
555
N/A
596
+7%
619
+4%
614
-1%
679
+10%
736
+8%
702
-5%
688
-2%
712
+4%
679
-5%
687
+1%
771
+12%
842
+9%
869
+3%
910
+5%
917
+1%
841
-8%
724
-14%
638
-12%
598
-6%
754
+26%
809
+7%
835
+3%
643
-23%
321
-50%
465
+45%
522
+12%
831
+59%
1 426
+72%
1 805
+27%
2 068
+15%
2 589
+25%
2 255
-13%
1 340
-41%
1 472
+10%
859
-42%
834
-3%
865
+4%
992
+15%
954
-4%
1 024
+7%
EPS (Diluted)
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.05
+25%
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.05
-17%
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.05
-17%
0.04
-20%
0.04
N/A
0.05
+25%
0.05
N/A
0.06
+20%
0.04
-33%
0.02
-50%
0.03
+50%
0.03
N/A
0.06
+100%
0.1
+67%
0.12
+20%
0.14
+17%
0.18
+29%
0.16
-11%
0.1
-38%
0.11
+10%
0.06
-45%
0.06
N/A
0.06
N/A
0.07
+17%
0.07
N/A
0.08
+14%

See Also

Discover More