Pha Lai Thermal Power JSC
VN:PPC
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
11 050
15 450
|
Price Target |
|
We'll email you a reminder when the closing price reaches VND.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Pha Lai Thermal Power JSC
Revenue
|
7.7T
VND
|
Cost of Revenue
|
-7.5T
VND
|
Gross Profit
|
167.2B
VND
|
Operating Expenses
|
-138.3B
VND
|
Operating Income
|
28.8B
VND
|
Other Expenses
|
311.8B
VND
|
Net Income
|
340.6B
VND
|
Income Statement
Pha Lai Thermal Power JSC
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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 220 034
N/A
|
7 385 252
+2%
|
7 481 943
+1%
|
7 318 379
-2%
|
7 469 378
+2%
|
7 885 190
+6%
|
7 664 948
-3%
|
7 369 474
-4%
|
6 601 998
-10%
|
6 068 713
-8%
|
5 865 841
-3%
|
5 634 809
-4%
|
5 822 657
+3%
|
6 046 252
+4%
|
6 235 982
+3%
|
6 561 672
+5%
|
7 094 709
+8%
|
6 883 153
-3%
|
7 116 832
+3%
|
7 024 603
-1%
|
7 050 265
+0%
|
7 748 434
+10%
|
8 182 925
+6%
|
8 706 847
+6%
|
8 732 587
+0%
|
8 331 555
-5%
|
7 929 383
-5%
|
6 774 994
-15%
|
5 727 155
-15%
|
5 218 406
-9%
|
3 868 170
-26%
|
3 866 881
0%
|
3 938 089
+2%
|
4 061 955
+3%
|
5 277 792
+30%
|
4 307 313
-18%
|
4 471 420
+4%
|
5 813 760
+30%
|
6 499 246
+12%
|
7 571 567
+16%
|
7 700 366
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 613 636)
|
(7 074 517)
|
(6 984 693)
|
(6 997 636)
|
(6 973 537)
|
(7 010 272)
|
(6 701 331)
|
(6 487 003)
|
(5 836 494)
|
(5 552 312)
|
(5 397 629)
|
(4 971 646)
|
(4 974 409)
|
(5 025 001)
|
(5 445 270)
|
(5 752 280)
|
(6 194 580)
|
(5 994 313)
|
(5 969 677)
|
(5 813 251)
|
(5 918 863)
|
(6 611 337)
|
(6 904 568)
|
(7 590 447)
|
(7 716 723)
|
(7 372 104)
|
(6 920 070)
|
(5 904 094)
|
(5 098 391)
|
(4 753 014)
|
(4 101 720)
|
(4 088 480)
|
(3 972 538)
|
(4 058 412)
|
(4 892 916)
|
(3 979 337)
|
(4 221 108)
|
(5 777 307)
|
(6 390 773)
|
(7 431 481)
|
(7 533 185)
|
|
Gross Profit |
606 397
N/A
|
310 734
-49%
|
497 250
+60%
|
320 742
-35%
|
495 841
+55%
|
874 917
+76%
|
963 617
+10%
|
882 469
-8%
|
765 503
-13%
|
516 401
-33%
|
468 212
-9%
|
663 164
+42%
|
848 249
+28%
|
1 021 252
+20%
|
790 712
-23%
|
809 392
+2%
|
900 128
+11%
|
888 840
-1%
|
1 147 155
+29%
|
1 211 353
+6%
|
1 131 403
-7%
|
1 137 096
+1%
|
1 278 358
+12%
|
1 116 400
-13%
|
1 015 864
-9%
|
959 450
-6%
|
1 009 313
+5%
|
870 901
-14%
|
628 764
-28%
|
465 392
-26%
|
(233 550)
N/A
|
(221 599)
+5%
|
(34 449)
+84%
|
3 543
N/A
|
384 875
+10 762%
|
327 976
-15%
|
250 312
-24%
|
36 454
-85%
|
108 473
+198%
|
140 086
+29%
|
167 181
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(109 447)
|
142 908
|
(107 357)
|
145 131
|
144 960
|
(113 484)
|
(107 882)
|
(114 637)
|
(125 917)
|
(129 077)
|
(87 469)
|
(110 100)
|
(92 837)
|
(98 389)
|
(81 047)
|
(81 499)
|
(77 626)
|
(77 952)
|
(88 821)
|
(92 048)
|
(91 820)
|
(83 911)
|
(75 578)
|
(73 113)
|
(74 947)
|
(86 442)
|
(80 957)
|
(85 165)
|
(92 394)
|
(92 670)
|
(86 739)
|
(88 416)
|
(90 842)
|
(101 800)
|
(119 560)
|
(88 507)
|
(85 181)
|
(116 842)
|
(124 773)
|
(134 218)
|
(138 344)
|
|
Selling, General & Administrative |
(108 547)
|
(108 943)
|
(106 538)
|
(107 452)
|
(104 632)
|
(102 294)
|
(103 651)
|
(101 245)
|
(94 995)
|
(83 241)
|
(82 188)
|
(82 153)
|
(88 674)
|
(94 216)
|
(77 233)
|
(81 457)
|
(77 579)
|
(77 911)
|
(85 390)
|
(92 015)
|
(91 793)
|
(83 882)
|
(72 648)
|
(72 761)
|
(74 598)
|
(86 092)
|
(80 938)
|
(85 155)
|
(92 389)
|
(92 673)
|
(83 352)
|
(88 369)
|
(90 775)
|
(101 732)
|
(115 624)
|
(88 497)
|
(85 172)
|
(113 058)
|
(124 768)
|
(134 213)
|
(138 340)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 152)
|
0
|
0
|
0
|
(3 440)
|
0
|
0
|
0
|
(3 396)
|
0
|
0
|
0
|
(2 578)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 387)
|
0
|
0
|
0
|
(3 859)
|
0
|
0
|
(3 785)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(901)
|
251 851
|
(820)
|
252 582
|
249 591
|
(11 191)
|
(4 231)
|
(13 390)
|
(30 922)
|
(45 836)
|
(129)
|
(27 948)
|
(4 163)
|
(4 173)
|
(374)
|
(42)
|
(46)
|
(41)
|
(35)
|
(35)
|
(28)
|
(30)
|
(351)
|
(352)
|
(349)
|
(350)
|
(19)
|
(9)
|
(5)
|
3
|
0
|
(47)
|
(67)
|
(68)
|
(77)
|
(10)
|
(9)
|
0
|
(4)
|
(4)
|
(4)
|
|
Operating Income |
496 949
N/A
|
453 641
-9%
|
389 893
-14%
|
465 873
+19%
|
640 800
+38%
|
761 434
+19%
|
855 735
+12%
|
767 834
-10%
|
639 587
-17%
|
387 324
-39%
|
380 743
-2%
|
553 063
+45%
|
755 411
+37%
|
922 862
+22%
|
709 665
-23%
|
727 892
+3%
|
822 502
+13%
|
810 888
-1%
|
1 058 334
+31%
|
1 119 304
+6%
|
1 039 583
-7%
|
1 053 185
+1%
|
1 202 780
+14%
|
1 043 287
-13%
|
940 917
-10%
|
873 009
-7%
|
928 356
+6%
|
785 736
-15%
|
536 370
-32%
|
372 723
-31%
|
(320 289)
N/A
|
(310 015)
+3%
|
(125 291)
+60%
|
(98 256)
+22%
|
265 315
N/A
|
239 469
-10%
|
165 131
-31%
|
(80 389)
N/A
|
(16 300)
+80%
|
5 869
N/A
|
28 837
+391%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
232 686
|
545 096
|
903 185
|
632 694
|
874 598
|
418 149
|
(270 723)
|
(506 722)
|
(760 868)
|
(584 515)
|
277 807
|
428 557
|
900 539
|
905 956
|
292 706
|
344 169
|
360 695
|
400 614
|
363 899
|
353 706
|
215 398
|
238 949
|
325 405
|
367 674
|
359 490
|
298 255
|
280 202
|
402 219
|
446 345
|
462 461
|
476 458
|
403 628
|
198 153
|
356 031
|
292 707
|
323 964
|
319 173
|
465 234
|
520 663
|
431 732
|
294 374
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
122
|
0
|
247
|
0
|
0
|
0
|
623
|
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
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
19 387
|
(3 313)
|
8 436
|
13 756
|
(784)
|
(842)
|
19 479
|
129 557
|
31 972
|
29 438
|
(1 034)
|
(946)
|
3 956
|
9 816
|
825
|
1 075
|
(2 024)
|
(4 451)
|
(14 363)
|
(15 007)
|
(21 275)
|
(21 553)
|
1 341
|
567
|
5 054
|
5 791
|
2 090
|
2 132
|
3 774
|
3 499
|
21 106
|
20 851
|
19 486
|
19 192
|
611
|
461
|
(3 105)
|
(2 456)
|
(2 383)
|
(2 309)
|
27 559
|
|
Pre-Tax Income |
749 023
N/A
|
995 424
+33%
|
1 301 513
+31%
|
1 112 322
-15%
|
1 514 613
+36%
|
1 178 862
-22%
|
604 491
-49%
|
390 916
-35%
|
(89 309)
N/A
|
(167 753)
-88%
|
657 516
N/A
|
981 297
+49%
|
1 659 906
+69%
|
1 838 634
+11%
|
1 003 196
-45%
|
1 073 136
+7%
|
1 181 172
+10%
|
1 207 049
+2%
|
1 407 870
+17%
|
1 458 004
+4%
|
1 233 706
-15%
|
1 270 582
+3%
|
1 529 525
+20%
|
1 411 528
-8%
|
1 305 460
-8%
|
1 177 055
-10%
|
1 210 648
+3%
|
1 190 087
-2%
|
986 489
-17%
|
838 682
-15%
|
177 274
-79%
|
114 464
-35%
|
92 348
-19%
|
276 967
+200%
|
558 633
+102%
|
563 895
+1%
|
481 198
-15%
|
382 389
-21%
|
501 980
+31%
|
435 292
-13%
|
350 769
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(253 233)
|
(260 280)
|
(247 399)
|
(228 416)
|
(250 401)
|
(180 025)
|
(38 720)
|
(33 794)
|
(13 391)
|
(9 862)
|
(58 548)
|
(83 309)
|
(168 127)
|
(194 616)
|
(149 198)
|
(170 472)
|
(205 312)
|
(219 635)
|
(285 418)
|
(283 733)
|
(242 790)
|
(250 239)
|
(268 658)
|
(258 126)
|
(213 402)
|
(187 250)
|
(199 612)
|
(175 781)
|
(131 782)
|
(109 673)
|
38 913
|
43 710
|
13 777
|
19 608
|
(61 430)
|
(53 860)
|
(42 146)
|
(2 287)
|
(4 373)
|
(5 298)
|
(10 176)
|
|
Income from Continuing Operations |
495 792
|
735 145
|
1 054 114
|
883 907
|
1 264 213
|
998 838
|
565 771
|
357 121
|
(102 701)
|
(177 616)
|
598 968
|
897 988
|
1 491 779
|
1 644 018
|
853 998
|
902 664
|
975 860
|
987 414
|
1 122 452
|
1 174 271
|
990 916
|
1 020 342
|
1 260 867
|
1 153 402
|
1 092 058
|
989 805
|
1 011 036
|
1 014 306
|
854 708
|
729 010
|
216 188
|
158 175
|
106 125
|
296 576
|
497 203
|
510 035
|
439 053
|
380 102
|
497 607
|
429 994
|
340 593
|
|
Income to Minority Interest |
(8 612)
|
(9 037)
|
(9 409)
|
(9 277)
|
(8 869)
|
(8 551)
|
(5 120)
|
(5 112)
|
(61 723)
|
(3 241)
|
0
|
0
|
0
|
33 254
|
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
|
|
Net Income (Common) |
487 180
N/A
|
726 108
+49%
|
1 044 705
+44%
|
874 629
-16%
|
1 255 343
+44%
|
990 285
-21%
|
560 651
-43%
|
352 007
-37%
|
(164 426)
N/A
|
(180 858)
-10%
|
598 968
N/A
|
898 413
+50%
|
1 549 296
+72%
|
1 677 272
+8%
|
853 998
-49%
|
935 918
+10%
|
1 009 114
+8%
|
987 414
-2%
|
1 122 452
+14%
|
1 174 271
+5%
|
990 916
-16%
|
1 020 342
+3%
|
1 260 867
+24%
|
1 153 402
-9%
|
1 092 058
-5%
|
989 805
-9%
|
1 011 036
+2%
|
1 014 306
+0%
|
854 708
-16%
|
729 010
-15%
|
216 188
-70%
|
158 175
-27%
|
106 125
-33%
|
296 576
+179%
|
497 203
+68%
|
510 035
+3%
|
439 053
-14%
|
380 102
-13%
|
497 607
+31%
|
429 994
-14%
|
340 593
-21%
|
|
EPS (Diluted) |
1 532.01
N/A
|
2 283.35
+49%
|
3 285.23
+44%
|
2 750.4
-16%
|
3 947.61
+44%
|
3 104.34
-21%
|
1 762.2
-43%
|
1 106.94
-37%
|
-517.06
N/A
|
-568.73
-10%
|
1 882.63
N/A
|
2 825.19
+50%
|
4 872
+72%
|
5 274.44
+8%
|
2 679.63
-49%
|
2 915.63
+9%
|
3 143.65
+8%
|
3 076.05
-2%
|
3 500.96
+14%
|
3 662.58
+5%
|
3 090.69
-16%
|
3 182.47
+3%
|
3 932.68
+24%
|
3 597.49
-9%
|
3 406.16
-5%
|
3 087.23
-9%
|
3 153.45
+2%
|
3 163.65
+0%
|
2 665.85
-16%
|
2 273.8
-15%
|
674.29
-70%
|
493.35
-27%
|
331.01
-33%
|
925.03
+179%
|
1 550.79
+68%
|
1 590.81
+3%
|
1 369.42
-14%
|
1 185.55
-13%
|
1 552.05
+31%
|
1 341.16
-14%
|
1 062.32
-21%
|