Top Banner
21 ก .. 2551
70

˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

Jul 31, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

�������������� ����������������� �������������� ����������������ก����� ���������� ����������������ก����� ���

����� ����������������� ����������������

���!�ก�" �������������������

������ � 21 �ก���� �.�. 2551

Page 2: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

HousingHousingContractorContractorIndustrialIndustrialCementCementSteelSteel

Page 3: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

3������ � 21 �ก���� �.�. 2551

RevenueRevenueHousing :Housing :

27,911

0

20,000

40,000

60,000

80,000

100,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 4: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

4������ � 21 �ก���� �.�. 2551

Norm ProfitNorm ProfitHousing :Housing :

2,904

-15,000

-10,000

-5,000

0

5,000

10,000

15,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 5: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

5������ � 21 �ก���� �.�. 2551

Norm MarginNorm MarginHousing :Housing :

10.4%

-80%

-60%

-40%

-20%

0%

20%

40%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 6: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

6������ � 21 �ก���� �.�. 2551

Gross MarginGross MarginHousing :Housing :

31.2%

0%

10%

20%

30%

40%

50%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 7: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

7������ � 21 �ก���� �.�. 2551

SG&A/SaleSG&A/SaleHousing :Housing :

17.5%

0%

10%

20%

30%

40%

50%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 8: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

8������ � 21 �ก���� �.�. 2551

EBITDA MarginEBITDA MarginHousing :Housing :

19.8%

-10%

0%

10%

20%

30%

40%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 9: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

9������ � 21 �ก���� �.�. 2551

EBITDA/IEEBITDA/IEHousing :Housing :

9.01

-30

-20

-10

0

10

20

30

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 10: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

10������ � 21 �ก���� �.�. 2551

Net DebtNet DebtHousing :Housing :

81,315

0

20,000

40,000

60,000

80,000

100,000

120,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 11: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

11������ � 21 �ก���� �.�. 2551

Net EquityNet EquityHousing :Housing :

137,932

0

30,000

60,000

90,000

120,000

150,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 12: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

12������ � 21 �ก���� �.�. 2551

Net GearingNet GearingHousing :Housing :

0.59

0

2

4

6

8

10

12

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 13: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

13������ � 21 �ก���� �.�. 2551

Presale of 15 CompaniesPresale of 15 Companies

25,65031,656 29,199

0

10,000

20,000

30,000

40,000

1Q49

2Q49

3Q49

4Q49

1Q50

2Q50

3Q50

"#��$�

Housing :Housing :

����� : ���� � ASP

Page 14: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

14������ � 21 �ก���� �.�. 2551

Backlog of 15 Companies 3Q50 Backlog of 15 Companies 3Q50 (75 Billion Baht)(75 Billion Baht)

LPN

12%

PF

5%

SIRI

21%

PS

8%

NOBLE

5%

AP

21%

OTHER

17%

SPALI

11%

Housing :Housing :

����� : ���� � ASP

Page 15: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

15������ � 21 �ก���� �.�. 2551

Backlog of 10 Companies 3Q50 Backlog of 10 Companies 3Q50 (71 Billion Baht)(71 Billion Baht)

Condominium

79%

Other

28%

Housing :Housing :

����� : ���� � ASP

Page 16: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

HousingHousingContractorContractorIndustrialIndustrialCementCementSteelSteel

Page 17: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

17������ � 21 �ก���� �.�. 2551

Contractor :Contractor : RevenueRevenue

25,895

0

20,000

40,000

60,000

80,000

100,000

120,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 18: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

18������ � 21 �ก���� �.�. 2551

Norm ProfitNorm ProfitContractor :Contractor :

338

-6,000

-4,000

-2,000

0

2,000

4,000

6,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 19: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

19������ � 21 �ก���� �.�. 2551

Norm Profit MarginNorm Profit MarginContractor :Contractor :

1.31%

-18%

-14%

-10%

-6%

-2%

2%

6%

10%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 20: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

20������ � 21 �ก���� �.�. 2551

Gross MarginGross MarginContractor :Contractor :

5.89%

0%

2%

4%

6%

8%

10%

12%

14%

16%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

����� : ���� � ASP

Page 21: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

21������ � 21 �ก���� �.�. 2551

SG&A/SaleSG&A/SaleContractor :Contractor :

3.6%

2%

4%

6%

8%

10%

12%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 22: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

22������ � 21 �ก���� �.�. 2551

EBITDA MarginEBITDA MarginContractor :Contractor :

6.59%

0%

5%

10%

15%

20%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 23: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

23������ � 21 �ก���� �.�. 2551

EBITDA/IEEBITDA/IEContractor :Contractor :

2.49

0

2

4

6

8

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 24: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

24������ � 21 �ก���� �.�. 2551

Net DebtNet DebtContractor :Contractor :

29,642

0

10,000

20,000

30,000

40,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 25: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

25������ � 21 �ก���� �.�. 2551

Net EquityNet EquityContractor :Contractor :

35,285

0

10,000

20,000

30,000

40,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 26: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

26������ � 21 �ก���� �.�. 2551

Net GearingNet GearingContractor :Contractor :

0.84

0.0

1.0

2.0

3.0

4.0

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 27: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

27������ � 21 �ก���� �.�. 2551

Backlog as of 3Q50Backlog as of 3Q50

Z[\���]�� �� �� �ITD 101,266STEC 20,761CK 22,000NWR 7,160SYNTEC 7,979PLE 22,249SEAFCO 1,290������ 182,705

Contractor :Contractor :

����� : ���� � ASP

Page 28: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

28������ � 21 �ก���� �.�. 2551

����� � ����� � ��^��� _ �������

(ก.�.) (�� �� �) �` ���ก �

���� ;'<� (����> - $��?@A - >"���B�) 41 60,968 3 - 4 DE

���� �FG�'��� ($��?@�A - (���H - $��;�) 27 52,581 6 DE

���� �(�� ($��IJK( - $��?@�A) 23 54,950 5 - 7 DE

���� 'L �� (J�AB�> - �H���IJ�() 13 14,737 4 DE

���� 'L �� (;$���� - ��M�D��ก��) 14 14,939 4 DE

���^��� 118 198,175

Mega ProjectsMega ProjectsContractor :Contractor :

����� : ��� �.�.�.

Page 29: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

HousingHousingContractorContractorIndustrialIndustrialCementCementSteelSteel

Page 30: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

30������ � 21 �ก���� �.�. 2551

Industrial :Industrial : RevenueRevenue

4,901

0

5,000

10,000

15,000

20,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 31: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

31������ � 21 �ก���� �.�. 2551

Norm ProfitNorm ProfitIndustrial :Industrial :

973

-1,000

0

1,000

2,000

3,000

4,000

5,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 32: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

32������ � 21 �ก���� �.�. 2551

Norm Profit MarginNorm Profit MarginIndustrial :Industrial :

19.9%

-30%

-20%

-10%

0%

10%

20%

30%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 33: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

33������ � 21 �ก���� �.�. 2551

Gross MarginGross MarginIndustrial :Industrial :

41.5%

20%

25%

30%

35%

40%

45%

50%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 34: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

34������ � 21 �ก���� �.�. 2551

SG&A/SaleSG&A/SaleIndustrial :Industrial :

12.5%

0%

30%

60%

90%

120%

150%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 35: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

35������ � 21 �ก���� �.�. 2551

EBITDA MarginEBITDA MarginIndustrial :Industrial :

34.5%

-60%

-40%

-20%

0%

20%

40%

60%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 36: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

36������ � 21 �ก���� �.�. 2551

EBITDA/IEEBITDA/IEIndustrial :Industrial :

6.41

-3

0

3

6

9

12

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 37: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

37������ � 21 �ก���� �.�. 2551

Net DebtNet DebtIndustrial :Industrial :

22,916

0

5,000

10,000

15,000

20,000

25,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 38: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

38������ � 21 �ก���� �.�. 2551

Net EquityNet EquityIndustrial :Industrial :

22,652

0

5,000

10,000

15,000

20,000

25,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 39: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

39������ � 21 �ก���� �.�. 2551

Net GearingNet GearingIndustrial :Industrial :

1.01

0.0

0.4

0.8

1.2

1.6

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

' (�

����� : ���� � ASP

Page 40: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

40������ � 21 �ก���� �.�. 2551

BOI SubmitBOI SubmitIndustrial :Industrial :

0

400

800

1,200

1,600

2546 2547 2548 2549 2550

0

300

600

900

1,200

�G����N���ก�� �O"�(�ก��"�M�

�G����N���ก�� ��"#��$�

����� : BOI

Page 41: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

41������ � 21 �ก���� �.�. 2551

BOI ApproveBOI ApproveIndustrial :Industrial :

0

400

800

1,200

1,600

2546 2547 2548 2549 2550

0

300

600

900

1,200

�G����N���ก�� �O"�(�ก��"�M�

�G����N���ก�� ��"#��$�

����� : BOI

Page 42: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

42������ � 21 �ก���� �.�. 2551

���c ���\�����c ���\�� 33 ��]��c� �d�e���]��c� �d�e�Industrial :Industrial :

0

200

400

600

800

1,000

AMATA ROJANA HEMRAJ

2549 9M50

J�(�� : S�(

����� : ���� � ASP

Page 43: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

HousingHousingContractorContractorIndustrialIndustrialCementCementSteelSteel

Page 44: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

44������ � 21 �ก���� �.�. 2551

Cement :Cement : RevenueRevenue

82,136

0

100,000

200,000

300,000

400,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 45: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

45������ � 21 �ก���� �.�. 2551

Norm ProfitNorm ProfitCement :Cement :

5,998

0

10,000

20,000

30,000

40,000

50,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 46: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

46������ � 21 �ก���� �.�. 2551

Norm Profit MarginNorm Profit MarginCement :Cement :

7.30%

0%

4%

8%

12%

16%

20%

24%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 47: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

47������ � 21 �ก���� �.�. 2551

Gross MarginGross MarginCement :Cement :

19.51%

10%

15%

20%

25%

30%

35%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 48: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

48������ � 21 �ก���� �.�. 2551

SG&A/SaleSG&A/SaleCement :Cement :

9.88%

6%

8%

10%

12%

14%

16%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 49: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

49������ � 21 �ก���� �.�. 2551

EBITDA MarginEBITDA MarginCement :Cement :

17.64%

14%

18%

22%

26%

30%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 50: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

50������ � 21 �ก���� �.�. 2551

EBITDA/IEEBITDA/IECement :Cement :

10.72

0

4

8

12

16

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 51: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

51������ � 21 �ก���� �.�. 2551

Net DebtNet DebtCement :Cement :

116,224

0

100,000

200,000

300,000

400,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 52: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

52������ � 21 �ก���� �.�. 2551

Net EquityNet EquityCement :Cement :

145,499

0

50,000

100,000

150,000

200,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 53: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

53������ � 21 �ก���� �.�. 2551

Net GearingNet GearingCement :Cement :

0.80

0

1

2

3

4

5

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 54: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

54������ � 21 �ก���� �.�. 2551

Domestic Cement DemandDomestic Cement Demand

����� : ������������ !�"#�

Cement :Cement :

1.8

2.2

2.6

3.0

3.4

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

"#��>�

2547 2548 2549 2550

Year 2547 2548 2549 11M49 11M50

Domestic Consumption 27.19 28.97 29.16 26.79 25.73

% change 6.5% 0.7% -3.9%

Page 55: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

55������ � 21 �ก���� �.�. 2551

Cement Cost StructureCement Cost Structure

����� : ASP Estimate

Cement :Cement :

พลังงานทดแทน6%

ไฟฟา25%

อื่นๆ40%

คาเสื่อมราคา5%

ถานหนิ24%

Page 56: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

HousingHousingContractorContractorIndustrialIndustrialCementCementSteelSteel

Page 57: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

57������ � 21 �ก���� �.�. 2551

Steel :Steel : RevenueRevenue

38,045

0

40,000

80,000

120,000

160,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 58: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

58������ � 21 �ก���� �.�. 2551

Norm ProfitNorm ProfitSteel :Steel :

764

-10,000

-5,000

0

5,000

10,000

15,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 59: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

59������ � 21 �ก���� �.�. 2551

Norm Profit MarginNorm Profit MarginSteel :Steel :

2.01%

-80%

-60%

-40%

-20%

0%

20%

40%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 60: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

60������ � 21 �ก���� �.�. 2551

Gross MarginGross MarginSteel :Steel :

7.32%

-15%

-10%

-5%

0%

5%

10%

15%

20%

25%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 61: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

61������ � 21 �ก���� �.�. 2551

SG&A/SaleSG&A/SaleSteel :Steel :

4.22%

0%

5%

10%

15%

20%

25%

30%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 62: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

62������ � 21 �ก���� �.�. 2551

EBITDA MarginEBITDA MarginSteel :Steel :

7.49%

-20%

-10%

0%

10%

20%

30%

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

����� : ���� � ASP

Page 63: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

63������ � 21 �ก���� �.�. 2551

EBITDA/IEEBITDA/IESteel :Steel :

3.77

-4

0

4

8

12

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 64: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

64������ � 21 �ก���� �.�. 2551

Net DebtNet DebtSteel :Steel :

45,995

0

20,000

40,000

60,000

80,000

100,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 65: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

65������ � 21 �ก���� �.�. 2551

Net EquityNet EquitySteel :Steel :

117,239

-50,000

0

50,000

100,000

150,000

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

"#��$�

����� : ���� � ASP

Page 66: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

66������ � 21 �ก���� �.�. 2551

Net GearingNet GearingSteel :Steel :

0.390

15

30

45

60

75

2539

2540

2541

2542

2543

2544

2545

2546

2547

2548

2549

1Q50

2Q50

3Q50

'(�

����� : ���� � ASP

Page 67: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

67������ � 21 �ก���� �.�. 2551

CIS BILLET&BAR PRICE FOB (USD/MT)

$0

$100

$200

$300

$400

$500

$600

$7006-Jan-05

6-Apr-05

6-Jul-05

6-O

ct-05

6-Jan-06

6-Apr-06

6-Jul-06

6-O

ct-06

6-Jan-07

6-Apr-07

6-Jul-07

6-O

ct-07

6-Jan-08

Billet

Rebar

Scrap

Steel Price MovementSteel Price Movement

����� : +,�-��!�./ก�. !�./กก.1������� !�"#�

Steel :Steel :

Page 68: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

68������ � 21 �ก���� �.�. 2551

Steel Price MovementSteel Price Movement

����� : +,�-��!�./ก�. !�./กก.1������� !�"#�

Steel :Steel :

CIS SLAB & HRC PRICE FOB (USD/MT)

$200

$300

$400

$500

$600

$700

6-Jan-05

6-M

ar-05

6-M

ay-05

6-Jul-05

6-Sep-05

6-Nov-05

6-Jan-06

6-M

ar-06

6-M

ay-06

6-Jul-06

6-Sep-06

6-Nov-06

6-Jan-07

6-M

ar-07

6-M

ay-07

6-Jul-07

6-Sep-07

6-Nov-07

6-Jan-08

Slab

HR Coil

Page 69: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

69������ � 21 �ก���� �.�. 2551

STAINLESS GRADE 304 FOB (USD/MT)

$500

$1,500

$2,500

$3,500

$4,500

$5,500

$6,5006-Jan-05

6-Apr-05

6-Jul-05

6-O

ct-05

6-Jan-06

6-Apr-06

6-Jul-06

6-O

ct-06

6-Jan-07

6-Apr-07

6-Jul-07

6-O

ct-07

6-Jan-08

CR Stainless Asia CIF

HR Stainless Asia CIF

Steel Price MovementSteel Price Movement

����� : +,�-��!�./ก�. !�./กก.1������� !�"#�

Steel :Steel :

Page 70: ˘ ˇ ก˝ ˛ ˚ ˇ˜ ˜˛ ˇ ˆ˛˜˝˜ ˚ · 21 ก . .2551 18 Contractor : Norm Profit 338-6,000-4,000-2,000 0 2,000 4,000 6,000 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548

70������ � 21 �ก���� �.�. 2551

Steel Cost StructureSteel Cost StructureSteel :Steel :

Oxygen

6%

Iron Ore

32%

Other

6%Raw Material

Transport

11%

Electricity

3%

Coking Coal

17%

Steel Scrap

13%Other Material

12%

����� : steelonthenet.com