Namyong Terminal Public Company Limited
SET:NYT.BK
2.92 (THB) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 372.417 | 413.869 | 426.793 | 448.839 | 425.808 | 421.986 | 421.221 | 412.79 | 370.316 | 316.234 | 350.613 | 373.666 | 302.657 | 324.85 | 332.508 | 311.908 | 268.244 | 238.234 | 376.222 | 350.728 | 344.645 | 336.371 | 386.89 | 367.895 | 370.601 | 330.916 | 358.471 | 355.563 | 349.802 | 328.457 | 339.429 | 343.705 | 341.189 | 341.915 | 354.681 | 344.559 | 348.595 | 291.659 | 367.06 | 324.039 | 325.32 | 304.49 | 332.082 | 327.905 | 315.316 | 291.813 | 307.866 | 319.46 | 306.147 |
Cost of Revenue
| 234.868 | 242.652 | 232.323 | 250.853 | 243.468 | 246.112 | 247.973 | 248.075 | 226.925 | 205.412 | 223.832 | 226.045 | 174.573 | 186.385 | 180.055 | 152.905 | 148.653 | 135.5 | 183.716 | 192.457 | 193.329 | 188.339 | 207.401 | 218.912 | 197.006 | 183.456 | 195.154 | 198.692 | 201.469 | 180.879 | 182.667 | 191.163 | 191.882 | 183.288 | 183.536 | 183.243 | 178.798 | 153.244 | 178.112 | 166.266 | 157.655 | 165.106 | 169.88 | 168.727 | 160.359 | 148.143 | 156.575 | 169.01 | 151.736 |
Gross Profit
| 137.549 | 171.217 | 194.47 | 197.987 | 182.34 | 175.874 | 173.248 | 164.715 | 143.391 | 110.822 | 126.781 | 147.621 | 128.084 | 138.465 | 152.453 | 159.003 | 119.591 | 102.734 | 192.506 | 158.271 | 151.316 | 148.032 | 179.489 | 148.983 | 173.595 | 147.46 | 163.317 | 156.872 | 148.333 | 147.578 | 156.762 | 152.542 | 149.307 | 158.627 | 171.145 | 161.317 | 169.797 | 138.415 | 188.948 | 157.773 | 167.665 | 139.384 | 162.202 | 159.179 | 154.957 | 143.67 | 151.291 | 150.449 | 154.411 |
Gross Profit Ratio
| 0.369 | 0.414 | 0.456 | 0.441 | 0.428 | 0.417 | 0.411 | 0.399 | 0.387 | 0.35 | 0.362 | 0.395 | 0.423 | 0.426 | 0.458 | 0.51 | 0.446 | 0.431 | 0.512 | 0.451 | 0.439 | 0.44 | 0.464 | 0.405 | 0.468 | 0.446 | 0.456 | 0.441 | 0.424 | 0.449 | 0.462 | 0.444 | 0.438 | 0.464 | 0.483 | 0.468 | 0.487 | 0.475 | 0.515 | 0.487 | 0.515 | 0.458 | 0.488 | 0.485 | 0.491 | 0.492 | 0.491 | 0.471 | 0.504 |
Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 40.877 | 45.5 | 40.436 | 69.995 | 39.954 | 39.285 | 38.909 | 39.228 | 37.285 | 34.262 | 41.311 | 54.796 | 55.991 | 48.727 | 38.854 | 39.469 | 39.862 | 36.494 | 42.494 | 42.549 | 34.742 | 40.697 | 39.075 | 42.935 | 41.607 | 40.29 | 37.801 | 37.824 | 40.123 | 37.832 | 37.802 | 37.601 | 36.985 | 39.873 | 35.733 | 37.944 | 35.535 | 36.243 | 35.736 | 38.857 | 36.457 | 33.532 | 33.528 | 35.598 | 34.22 | 29.516 | 28.179 | 35.477 | 22.389 |
Selling & Marketing Expenses
| 1.944 | 2.267 | 1.174 | 1.463 | 1.346 | 0.998 | 0.802 | 0.635 | 0.752 | 0.828 | 0.608 | 0.8 | 0.216 | 0.728 | 0.558 | 0.382 | 0.297 | 0.198 | 0.457 | 1.007 | 0.799 | 0.689 | 1.381 | 1.013 | 0.776 | 0.766 | 1.017 | 3.588 | 1.029 | 0.642 | 0.897 | 4.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 1.826 | 0.908 | 0 | 0.721 | -3.576 | 1.635 |
SG&A
| 42.821 | 47.767 | 41.61 | 71.458 | 41.3 | 40.283 | 39.711 | 39.863 | 38.037 | 35.09 | 41.919 | 55.595 | 56.207 | 49.455 | 39.412 | 39.851 | 40.159 | 36.692 | 42.951 | 43.556 | 35.541 | 41.386 | 40.456 | 43.949 | 42.383 | 41.056 | 38.818 | 41.412 | 40.123 | 37.832 | 37.802 | 37.601 | 36.985 | 39.873 | 35.733 | 37.944 | 35.535 | 36.243 | 35.736 | 38.857 | 36.457 | 33.532 | 33.528 | 37.424 | 35.128 | 29.516 | 28.179 | 31.901 | 24.024 |
Other Expenses
| -39.124 | 4.551 | 18.535 | 26.05 | 6.883 | 2.405 | -13.65 | 4.872 | -2.344 | -0.94 | -1.588 | 1.93 | 1.34 | 0.691 | -0.801 | -4.858 | 1.682 | 1.747 | 0.723 | -0.097 | 7.279 | 8.425 | 6.6 | 1.144 | 6.419 | 0.693 | -1.262 | -8.354 | -2.581 | -4.556 | -2.626 | -1.549 | -0.843 | -3.059 | -0.726 | -2.129 | -4.172 | 0.476 | 0.208 | 0.762 | 0.367 | 1.254 | 0.71 | 3.436 | 2.864 | 1.35 | -10.753 | 0 | 0.687 |
Operating Expenses
| 3.697 | 47.767 | 41.61 | 71.458 | 38.534 | 37.334 | 26.061 | 44.735 | 35.693 | 34.15 | 40.331 | 55.595 | 56.207 | 49.455 | 38.611 | 34.993 | 40.159 | 36.692 | 42.951 | 43.556 | 35.541 | 41.386 | 40.456 | 43.949 | 42.383 | 41.056 | 37.556 | 33.058 | 37.542 | 33.276 | 35.176 | 36.053 | 36.142 | 36.814 | 35.007 | 35.816 | 31.363 | 36.719 | 35.944 | 39.619 | 36.824 | 34.786 | 34.238 | 37.424 | 35.128 | 30.866 | 17.426 | 31.901 | 24.024 |
Operating Income
| 133.852 | 118.899 | 152.86 | 126.528 | 148.758 | 133.808 | 145.921 | 133.512 | 106.207 | 66.149 | 87.241 | 97.413 | 74.921 | 90.578 | 122.032 | 113.895 | 70.942 | 87.854 | 131.517 | 114.715 | 115.775 | 106.646 | 139.033 | 105.034 | 131.212 | 106.404 | 125.761 | 128.445 | 118.019 | 120.362 | 127.704 | 111.123 | 126.751 | 127.582 | 145.065 | 137.196 | 145.247 | 112.583 | 161.133 | 122.468 | 132.631 | 104.598 | 127.964 | 121.754 | 119.829 | 112.804 | 1.191 | 118.548 | 130.387 |
Operating Income Ratio
| 0.359 | 0.287 | 0.358 | 0.282 | 0.349 | 0.317 | 0.346 | 0.323 | 0.287 | 0.209 | 0.249 | 0.261 | 0.248 | 0.279 | 0.367 | 0.365 | 0.264 | 0.369 | 0.35 | 0.327 | 0.336 | 0.317 | 0.359 | 0.285 | 0.354 | 0.322 | 0.351 | 0.361 | 0.337 | 0.366 | 0.376 | 0.323 | 0.371 | 0.373 | 0.409 | 0.398 | 0.417 | 0.386 | 0.439 | 0.378 | 0.408 | 0.344 | 0.385 | 0.371 | 0.38 | 0.387 | 0.004 | 0.371 | 0.426 |
Total Other Income Expenses Net
| -20.158 | -6.227 | -15.428 | -16.776 | -6.181 | -8.108 | -23.756 | -24.158 | -32.962 | -20.757 | -27.674 | -30.706 | -32.022 | -23.978 | -14.853 | -19.724 | -33.605 | -32.111 | -23.559 | -12.755 | -8.798 | -8.65 | -3.639 | 7.421 | 9.159 | 8.154 | 5.144 | 11.217 | -1.877 | -1.984 | -2.089 | -7.516 | 11.336 | 5.769 | 8.927 | 11.695 | 6.813 | 10.887 | 8.129 | 4.315 | 1.79 | 3.856 | 0 | -11.114 | 3.412 | -12.794 | -3.679 | -0.856 | -13.598 |
Income Before Tax
| 113.694 | 112.672 | 140.082 | 127.963 | 142.577 | 125.7 | 122.165 | 109.354 | 73.245 | 45.392 | 59.567 | 66.707 | 42.899 | 66.6 | 107.179 | 111.488 | 33.087 | 50.756 | 100.894 | 101.96 | 118.526 | 111.798 | 146.455 | 112.455 | 146.79 | 114.558 | 130.905 | 126.676 | 116.142 | 118.378 | 125.615 | 108.973 | 124.501 | 127.582 | 145.065 | 137.196 | 145.247 | 112.583 | 161.133 | 122.468 | 132.631 | 108.454 | 135.248 | 110.64 | 120.548 | 100.01 | 123.054 | 117.692 | 116.789 |
Income Before Tax Ratio
| 0.305 | 0.272 | 0.328 | 0.285 | 0.335 | 0.298 | 0.29 | 0.265 | 0.198 | 0.144 | 0.17 | 0.179 | 0.142 | 0.205 | 0.322 | 0.357 | 0.123 | 0.213 | 0.268 | 0.291 | 0.344 | 0.332 | 0.379 | 0.306 | 0.396 | 0.346 | 0.365 | 0.356 | 0.332 | 0.36 | 0.37 | 0.317 | 0.365 | 0.373 | 0.409 | 0.398 | 0.417 | 0.386 | 0.439 | 0.378 | 0.408 | 0.356 | 0.407 | 0.337 | 0.382 | 0.343 | 0.4 | 0.368 | 0.381 |
Income Tax Expense
| 28.051 | 24.998 | 32.847 | 35.835 | 30.55 | 29.204 | 31.231 | 29.098 | 18.687 | 12.923 | 18.274 | 21.295 | 14.545 | 17.978 | 26.397 | 20.782 | 12.057 | 13.916 | 22.064 | 23.792 | 25.044 | 23.577 | 29.817 | 22.316 | 28.595 | 22.577 | 26.285 | 25.674 | 22.945 | 23.73 | 25.777 | 24.207 | 23.967 | 38.56 | 29.361 | 27.99 | 29.796 | 22.612 | 31.172 | 22.179 | 23.522 | 22.218 | 26.656 | 9.471 | 21.269 | 19.593 | 22.649 | 25.645 | 25.773 |
Net Income
| 98.505 | 101.047 | 158.666 | 160.567 | 123.329 | 111.92 | 105.102 | 91.754 | 63.886 | 32.469 | 41.293 | 61.07 | 38.102 | 57.737 | 85.734 | 90.711 | 22.187 | 36.84 | 78.83 | 78.168 | 93.482 | 88.221 | 116.638 | 90.139 | 118.195 | 91.981 | 104.62 | 101.002 | 93.197 | 94.648 | 99.838 | 84.766 | 100.534 | 89.022 | 115.704 | 109.206 | 115.451 | 89.971 | 129.961 | 100.289 | 109.109 | 86.236 | 108.592 | 101.169 | 99.279 | 80.417 | 100.405 | 92.047 | 91.016 |
Net Income Ratio
| 0.265 | 0.244 | 0.372 | 0.358 | 0.29 | 0.265 | 0.25 | 0.222 | 0.173 | 0.103 | 0.118 | 0.163 | 0.126 | 0.178 | 0.258 | 0.291 | 0.083 | 0.155 | 0.21 | 0.223 | 0.271 | 0.262 | 0.301 | 0.245 | 0.319 | 0.278 | 0.292 | 0.284 | 0.266 | 0.288 | 0.294 | 0.247 | 0.295 | 0.26 | 0.326 | 0.317 | 0.331 | 0.308 | 0.354 | 0.309 | 0.335 | 0.283 | 0.327 | 0.309 | 0.315 | 0.276 | 0.326 | 0.288 | 0.297 |
EPS
| 0.08 | 0.082 | 0.13 | 0.13 | 0.1 | 0.09 | 0.085 | 0.074 | 0.052 | 0.023 | 0.031 | 0.034 | 0.03 | 0.05 | 0.07 | 0.074 | 0.02 | 0.03 | 0.06 | 0.059 | 0.08 | 0.07 | 0.09 | 0.07 | 0.1 | 0.07 | 0.08 | 0.077 | 0.08 | 0.08 | 0.08 | 0.068 | 0.08 | 0.07 | 0.09 | 0.088 | 0.095 | 0.075 | 0.11 | 0.081 | 0.09 | 0.07 | 0.09 | 0.082 | 0.12 | 0.095 | 0.13 | 0.11 | 0.11 |
EPS Diluted
| 0.08 | 0.082 | 0.13 | 0.13 | 0.1 | 0.09 | 0.085 | 0.074 | 0.05 | 0.023 | 0.031 | 0.034 | 0.03 | 0.05 | 0.07 | 0.074 | 0.02 | 0.03 | 0.06 | 0.059 | 0.08 | 0.07 | 0.09 | 0.07 | 0.1 | 0.07 | 0.08 | 0.077 | 0.08 | 0.08 | 0.08 | 0.068 | 0.08 | 0.07 | 0.09 | 0.088 | 0.095 | 0.075 | 0.11 | 0.081 | 0.09 | 0.07 | 0.09 | 0.082 | 0.12 | 0.095 | 0.13 | 0.11 | 0.11 |
EBITDA
| 267.421 | 252.618 | 289.418 | 281.015 | 280.416 | 266.395 | 272.095 | 256.468 | 224.359 | 193.074 | 206.942 | 228.079 | 192.943 | 204.833 | 221.617 | 245.221 | 190.403 | 173.62 | 254.876 | 168.468 | 171.683 | 158.823 | 191.38 | 158.965 | 192.47 | 161.936 | 182.24 | 183.252 | 169.729 | 172.719 | 185.435 | 179.203 | 175.402 | 182.868 | 193.638 | 181.981 | 194.799 | 157.263 | 208.008 | 173.491 | 181.24 | 160.974 | 181.587 | 164.026 | 172.054 | 157.509 | 179.275 | 164.81 | 129.125 |
EBITDA Ratio
| 0.718 | 0.61 | 0.649 | 0.566 | 0.694 | 0.67 | 0.639 | 0.596 | 0.586 | 0.624 | 0.584 | 0.577 | 0.618 | 0.629 | 0.675 | 0.727 | 0.652 | 0.674 | 0.672 | 0.444 | 0.499 | 0.49 | 0.512 | 0.453 | 0.548 | 0.517 | 0.527 | 0.515 | 0.485 | 0.526 | 0.546 | 0.521 | 0.514 | 0.535 | 0.546 | 0.528 | 0.559 | 0.539 | 0.567 | 0.535 | 0.557 | 0.495 | 0.513 | 0.492 | 0.456 | 0.553 | 0.538 | 0.506 | 0.422 |