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
-
www.pdgth.com
1
2
5
8
10
11
13
17
18
19
32
45
58
63
66
68
69
85
96
99
101
112
126
128
-
1
( 2554)
31
31 .. 52 31 .. 53 31 .. 54
() 1.00 1.00 1.00
() 1.73 2.10 2.02
()* 0.19 0.40 0.21
()
468,520,311.60 619,502,479.04 695,104,032.05
- 18,363,622.48 24,040,954.61
475,799,281.36 646,829,765.84 721,942,555.51
17,611,568.45 37,758,291.79 25,182,964.38
()
357,908,484.32 483,858,195.99 483,281,361.73
193,808,898.77 200,656,875.62 213,208,863.62
164,099,585.55 283,201,320.37 270,072,498.11
()
(%) 10.93% 13.93% 10.40%
(%) 8.17% 12.01% 9.42%
(%) 21.01% 35.90% 25.83%
(%) 29.71% 31.23% 29.25%
() 1.31 2.01 1.77
() 1.18 0.71 0.79
(%) 6.65% 8.98% 6.30%
(%) 69.81% 157.98% 93.54%
* 2554 135,000,000
2553 98,287,671
2552 95,000,000
-
www.pdgth.com2
-
3 www.pdgth.com
2554
4 2554
11.61 646.83
2553 721.94 2554
2554
2553 26.75 39.40 28.86
2554
76.67
()
(AEC)
2555
-
www.pdgth.com4
(Next Process is our Customer)
(Total Quality Management TQM)
/
OECD 5
()
( ) ( )
-
5 www.pdgth.com
3
1. ..
2. ..
3.
2554 5
1. 2554
2.
-
www.pdgth.com6
3.
4.
2555
5.
6.
2554
7.
8. 2555
2555
3500
4054
3495
5946
2555
-
7
2554
( .. )
-
www.pdgth.com8
()
9 2553
2/2554 25 2554
1/2554 22 2554
3
1. ..
2. .. /
3. /
2554 3
2554
1.
-
9
2.
/
2554
( . )
-
www.pdgth.com10
Safety & Environment
15
Safety & Environment
Merger&Acquisitions
-
11 www.pdgth.com
: ()
: PHOL
: 135,000,000.00 ( 135,000,000 )
1
: 135,000,000.00 ( 135,000,000 )
1
:
: 1/11 3
12150
: 1) 308/3-4
2) 47/55-57
: 0107551000088
: 0-2791-0111
: 0-2791-0100-3
: www.pdgth.com
:
:
0-2791-0151
E-mail address: [email protected]
0-2791-0206
E-mail address: [email protected]
-
www.pdgth.com12
: ()
: 62
: 0-2229-2800
: 0-26545642
: www.tsd.co.th
:
: 100/31-32, 16 100/2
9 10310
: 0-2645-0101
: 0-2645-0110
: www.ans.co.th
:
: 546 15 .
10900
: 0-2511-1512,0-2513-1976
: 0-2938-1247,0-2938-1957
-
13 www.pdgth.com
2
1.
(Brand) 40 3,000
2
1) (Personal Protective Equipment - PPE)
, , , ,
, , , , , ,
2) (Safety and Environment
Products)
, ,
, , , ,
, , , (Safety Sign)
-
www.pdgth.com14
ENV-SAFE Synos
ENV-SAFE Synos
2554 4
1) Bullard : Fire protection ,, 2) Chemtex : ,
3) Bennett : Conductive Suit 4) Tencate :
2.
4
1.
, , ,
,
(Turnkey)
(Module)
(OEM : Original Equipment Manufacturer)
-
15 www.pdgth.com
2.
(Operation and maintenance service)
3.
, , , , , ,
(Module)
4.
(Build-own-operate)
3 5-10 5
1
1 2
1
-
www.pdgth.com16
() 31 2554
-
17
2553 2554
:
2552 2553 2554
1. 468,520,312 98.47 615,289,052 95.12 678,551,208 93.99
1.1 395,024,343 83.02 524,213,471 81.04 583,227,282 80.79
1.2 73,495,969 15.45 91,075,581 14.08 95,323,926 13.20
0.00 0.00 0.00
2. - 0.00 22,577,049 3.49 40,593,779 5.62
2.1 18,016,210 2.79 21,928,598 3.04
2.2 347,412 0.05 1,054,800 0.15
2.3 4,213,427 0.65 16,552,824 2.29
2.4 - 0.00 1,057,556 0.15
3. 7,278,970 1.53 8,963,664 1.39 2,797,569 0.39
475,799,281 100.00 646,829,766 100.00 721,942,556 100.00
: 1/ 2552 4,515,700.78
2/ 2553 3,381,924.50
3/ 2554 1,198,825.85
-
www.pdgth.com18
(Occupational Health, Safety and Environment Products)
ISO 9001:2008 UKAS & GLOBAL
20
3 ( 2555-2557)
15
100, 70, 60
3
1)
2)
3)
4)
5)
-
19 www.pdgth.com
,,
,,
2551
2552
2.78 2552 2553
2554 2555
255614.95.6(
2555)
2555
2554 () 2555 () 2556 ()
1.0 4.9 5.6
2.4* 2.2 1.7
3.8* 3.2 2.9
:* :
-
www.pdgth.com20
..2541
-
..2549
-
..2549
-
-
-
-
-
-
()
..2535
-
..2546
-
..2535
254010
-
21 www.pdgth.com
182544
:
(.8001-2546)2546
9(..2545-2549)
..2545-2549
2..2550-2554
182550
2552
(..2550-2554)
11..2550
255044
10(..2550-2554)7
(1)
(2)
(3)
(4)
(5)
(6)
-
www.pdgth.com22
(7)
12551
.18001:2542OHSAS18001:1999
(.18801:2542OHSAS18001:1999)
BS8800(GuidetoOccupationalHealthandSafetyManagementSystem)
OHSAS18001:1999
BS8800OHSMS
-
23 www.pdgth.com
.EN,
ANSIJIS
3
1:
2: (Importer & Distributor)
3: (Dealer & Retailer)
2
-
www.pdgth.com24
2
*
*
*
()
..
()*
: *
1.
255260,070..
66.57
10.80 7.25
2557
65,663..25529.31
-
25 www.pdgth.com
2552 2557
2552 2557
.. ..
39,987 66.57 42,980 65.45
6,486 10.80 7,783 11.86
4,357 7.25 5,229 7.96
9,240 15.38 9,671 14.73
60,070 100.00 65,663 100.00
:2553,
10.80%
15.38%
7.25%
66.57%
2552
65.45%
11.86%
7.96%
14.73%
2557
5
72,630..
42,000..
2553
()29
-
www.pdgth.com26
15.81
.. (
200 .. ) 32.25
/..(
300..)
: ..
2548 2549 2550 2551
1,131 1,173 1,224 1,251
5.1% 3.7% 4.4% 2.2%
678 722 795 835
11.9% 6.5% 10.1% 5.0%
1,809 1,895 2,019 2,086
7.6% 4.8% 6.5% 3.3%
:2551,
17 ..
3.5..
.. .. 2520 ( 3)
/..
71/8.50 -2/
-30-75%
8.50
69
3.50 -/3/
-30-75%
-
27 www.pdgth.com
:1/7
69()
2/
3/1)2)50..
:
3
(6,000..)
( 250 .. )
(300..)
2.
14...2,600
/-
/ 50
1,000
80
400
180
800
25
70
5.0
3.0
:,
-
www.pdgth.com28
31255263.5310
(..25432552)0.26
:
,,
,
120,000
6.8..2,700
2552
128,5174.76
5
.. 2548 2553
2548 2549 2550 2551 2552 2553
122,312 125,347 126,804 126,658 126,517 129,617
() 4,045,982 4,254,732 4,419,906 4,572,076 4,763,746 4,864,017
() 3,543,240 3,686,702 3,725,671 3,746,405 3,776,781 3,832,090
:
-
29 www.pdgth.com
1.
3(..2535)
2553
.. 2551
9
5,000 10,000
3,000
200.6
-
www.pdgth.com30
2.
5
SBI Energy 2552 ( Water Conservation
Technology)
88,000
(WaterRecycleandReuseTechnology)
SBI Energy ( www.sbireport.com)
29,000255357,000255816
5
70 4,000 3
38,0002558
(EastAsia
Pacific) 2552 2559 32.9
50.62009-2016(
ADBWaterCrisisandChoices.2553)
-
31
2
()
()()
.
()
-
www.pdgth.com32
()
(Code of Best
Practices)
()
9 2553
2549
The Organization for Economic
Co-Operation and Development (OECD Principles of Corporate Governance)
5
1 (The Rights of Shareholders)
-
33 www.pdgth.com
1.
2. ()
/
/
14
3
3.
4.
5
2555 21
16 2554 11 2555
-
www.pdgth.com34
2554
5. 4
()
2554
2554 22 2554
7 2554
2 3
9 2553
6.
-
35 www.pdgth.com
7. 1 3
8.
9.
10. 2554
11.
http://www.
pdgth.com
12.
/
2 (The Equitable Treatment of Shareholders)
-
www.pdgth.com36
(Independent Directors)
/
/
/
1
Barcode
3. (The Role of Stakeholders in Corporate Governance)
:
-
37 www.pdgth.com
:
:
:
:
:
/
:
-
www.pdgth.com38
:
3R (Reduce, Reuse/Recycle, Replenish)
(RO)
2554
10/
,
(UF)
(Corporate Social Responsibility)
http://www.pdgth.com
4. (Disclosure and Transparency)
SET Community Portal
/
-
39 www.pdgth.com
1.
2.
3.
4. 2554 /-
/
5.
6.
7. /
8.
9.
10.
11.
SET Community Portal
2554
()
76.67
/
2554
(Management Discussion & Analysis)
-
www.pdgth.com40
- Opportunity Days
2
- Money Channel eFinance Thai
- Road show 2
4-9 2554
Safety Week
6-8 2554
. .
2554 ()
1.
2554
2. (Investor Relations)
2554
PYI Corporation
IR
5.
-
41 www.pdgth.com
7
5 2
3 . ..
(Charter)
Charter
1
1
2/2555 17 2555
OECD
-
www.pdgth.com42
/
-
43 www.pdgth.com
/
Stock Futures PHOL
/
(Insider Trading)
1) /
2) /
-
www.pdgth.com44
3)
/ /
/
4) 2
24
(Blackout Period)
5)
24
6)
-
45 www.pdgth.com
(Corporate Social Responsibility)
2554 ()
Happyworkplace
(.)
(Corporate
SocialResponsibility)
-
www.pdgth.com46
, ( )
... Happy New Year 2012
-
47 www.pdgth.com
9
..2552
-
www.pdgth.com48
,,
-
49 www.pdgth.com
PHOL
()
3
-
www.pdgth.com50
(Total Quality Management : TQM)
(TotalQualityManagementTQM)
3
(Knowledge Management: KM)
(KnowledgeManagementKM)
(...).
OHSAS18001
2555
-
51 www.pdgth.com
3R(Reduce,
Reuse/Recycle,Replenish)
(RO)
-
www.pdgth.com52
100
9
10/
.
.4
.
-
53 www.pdgth.com
2554
(UF)
ENV -SAFE Flood Rescue
20,000-50,000
-
www.pdgth.com54
,,,..
-
55 www.pdgth.com
. .
-
www.pdgth.com56
BigCleaningDay
-
57
Big Cleaning Day
>
6
-
www.pdgth.com58
(Risk Management Committee)
(Risk Management Roadmap)
2554
(Risk Appetite)
2553 2554 61 62
31 2554
120 1.15
3 2552 2553 2554 ()
-
59 www.pdgth.com
(0.23) 3.38 (1.20)
(Brand)
30
3 46 2553
2554
(Brand)
30 40
4,000
-
www.pdgth.com60
2553 2554
96 95
()
2552 2554
0.38 0.001 0.67
180 100
3,000
(WMS)
2554
2
-
61 www.pdgth.com
76.67
11.50 5
MLR+3
20
16.50
20
2554
2554
-
www.pdgth.com62
2554
GE Water and Process Technology (Thailand)
-
63 www.pdgth.com
()
4 2504
2521
2548 25
(Aegle Alliance Pte. Ltd.)
750,000
(Holding Company)
2549
()
(Aegle Safety Equipment (Shanghai) Co.Ltd.)
2550
5
20
2550
-
www.pdgth.com64
2551
95 135
5
1
27 2551
7 2551
3 2551
ISO 9001: 2000 UKAS & GLOBAL
2552
2552
()
( 2-13
)
2552 (Environment Products)
()
3 60 5
2553
2553
3.9
4
2553
2553 (Total Quality Management
TQM)
3
-
65
2553 ISO 9001: 2008 UKAS &
GLOBAL
2553
2553 7 2553
PHOL -
9 2553
2554
2554
29 30 2554
(Knowledge Management KM)
(...) .
2554
Happy8 workplace
(.) (.)
2554 OHSAS 18001
2555
2554
-
www.pdgth.com66
31 2554 135,000,000
135,000,000 1
5 2555
1 62,009,800 45.93%
- .. 27,589,600 20.44%
- 20,285,500 15.03%
- 13,500,000 10.00%
- 634,700 0.47%
2 26,570,000 19.68%
- 1 15,692,500 11.62%
- 1 6,750,000 5.00%
- 3,957,500 2.93%
- 100,000 0.07%
- 20,000 0.01%
- 50,000 0.04%
3 4,603,600 3.41%
4 1,200,000 0.89%
5 1,162,900 0.86%
- 620,000 0.46%
- 542,900 0.40%
6 950,200 0.70%
7 950,000 0.70%
8 870,000 0.64%
9 850,000 0.63%
10 35,833,500 26.54%
135,000,000 100.00%
: 1= 258
-
67
5 2555
% % %
1,408 134,915,000 99.94 3 4,713,700 3.49 1,405 130,201,300 96.45
3 85,000 0.06 0 0 0.00 3 85,000 0.06
1,411 135,000,000 100.00 3 4,713,700 3.49 1,408 130,286,300 96.51
30 2555 15,000,000
150,000 100
1 () 115,000 76.67%
2 12,500 8.33%
3 22,5000 15.00%
150,000 100.00%
40
40
-
68
10 2554
Effective on June 10th, 2011
-
69 www.pdgth.com
5
,,,
,
1
2 ..
3 /
4 /
5 .. /
6 .. /
7 /
-
www.pdgth.com70
6/2551 4 2551
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
-
71 www.pdgth.com
11.
12.
/
() /
()
1 .. *
2 ..
3 *
: *
3
2/2555 17 2555
1.
-
www.pdgth.com72
2. (Internal Control)
(Internal Audit)
3.
4.
5.
6.
7.
8.
9.
1
10.
11.
12.
13.
14.
15.
-
73 www.pdgth.com
()
3 1
1/2554 22 2554 3
1 ..
2 .. *
3 *
3
1.
2.
3.
4.
-
www.pdgth.com74
5.
6.
7.
5()
5()
8.
9.
1 /
()
2
3
4
5
6 Government & Retail
7
8
7/2552
14 2552
5 2
-
75 www.pdgth.com
1.
2.
3.
4.
5.
6.
7.
8.
9.
1
2
3
4
5
6
-
www.pdgth.com76
7
8
9
2/2555 17 2555
1.
2.
3.
4.
5.
6.
7.
8.
9.
-
77 www.pdgth.com
1. 40
2. 40
3. 40
4.
5
5. 5
6. 2
()
/ ()
1
2 /
3
4
5
6
7 Government & Retail
8
9
-
www.pdgth.com78
2/2555 17 2555
1.
-
-
-
-
2.
3.
4.
5.
6.
7.
8.
1. 20
2. 20
3. 20
4. 2
5.
1
-
79 www.pdgth.com
() /
()
2/2555 17 2555
1.
2.
3.
4.
1. 5
2. 5
3. 5
4. 1
5.
5
() /
()
-
www.pdgth.com80
1/2554 22 2554
68 ..2535
. 28/2551
15 2551
1.
2.
(1)
(2) (1)
(3)
3.
-
81 www.pdgth.com
4.
5.
68
.. 2535
6.
()
1 3
3
/
-
www.pdgth.com82
...
...
...
-
83 www.pdgth.com
3
/
-
www.pdgth.com84
1.
2
1.
2.
2.
1)
2) 3
(Career Management)
(Talent Management and Succession Plan)
...
-
85 www.pdgth.com
1.
2. ..
/
3. .. /
4.
5. /
6. .. /
/
7. /
/
-
www.pdgth.com86
1.
68
Director Accreditation Program (DAP) (IOD) 35/2005
5
2550 - , .
..2554 - , .
2549 - .2554 , .
2554 - , .
2542 - , .
2541 - , .
2. ..
48
() Florida International University
() Florida International University
( 2)
() 11/2010
(IOD)
1. Role of the Chairman program (RCP) 11/2012
2. Role of the Compensation Committee (RCC) 12/2011
3. Audit Committee Program (ACP) 4/2005
4. Director Certification Program (DCP) 36/2003
0.46 %
5
2554 , .
2554 , .
2550 , .
2551 , .
2548 ()
2552
2553 2554
2543 2552 .
2547 2548 , .
-
87 www.pdgth.com
3. ..
56
/ (),Georgia State University
()
()
(IOD)
1. Monitoring Fraud Risk Management (MFM) 6/2011
2. Monitoring the International Audit Function (MIA) 11/2011
3. Monitoring the System of Internal Control and Risk Management (MIR) 11/2011
4. Monitoring the Quality of Financial Reporting (MFR) 13/2011
5. Director Accreditation Program (DAP) 69/2008
0.01 %
5
2550 / , .
2553
2550 2552
2549
2547 2549 Master of Management (Finance), College of Management
2543 2547
4.
59
Director Accreditation Program (DAP) (IOD) 67/2007
15.03 %
5
2520 , .
2552 , .
2552 , .
2549 , . /.
2548 , . ()
2539 , .
2535 ..2552 , .
2547 ..2551 , .
2546 ..2551 , . /.
2544 ..2551 , .
2544 2550 , . ()
-
www.pdgth.com88
5.
59
Director Accreditation Program (DAP)
(IOD) 68/2008
2.93 %
5
2550 - / , .
2549 - , .
2548 - , Aegle Alliance Pte., Ltd.
2547 - ..2551 , .
2550 - , Aegle Safety Equipment (Shanghai) Co., Ltd.
2547 - 2549 , Aegle Safety Equipment (Shanghai) Co., Ltd.
2546 - ..2551 , . / .
2544 - ..2551 , .
2544 - 2550 , . ()
6. ..
49
()
University of Waterloo
/ University of Waterloo
Youngstown State University, USA
( )
Director Accreditation Program (DAP) (IOD) 68/2008
0.01 %
5
2554 , .
2554 / .
2550 / , .
2553
2548
2547 (JDBA)
2544 2550
-
89
7.
44
() University of Colorado at Denver
/ (CPA)
Audit Committee Program (ACP) (IOD) 23/2008
Director Accreditation Program (DAP) (IOD) 68/2008
0.01 %
5
2554 .
2554 / .
2550 / , .
2550 .
2548 2550 .
2547 2548
.
2541 2547
.
-
www.pdgth.com90
1.
2. /
3.
4.
5.
6.
7. Government & Retail
8.
9.
-
91 www.pdgth.com
1.
59
Director Accreditation Program (DAP) (IOD) 67/2007
15.03 %
5
2520 , .
2552 , .
2552 , .
2549 , . /.
2548 , . ()
2539 , .
2535 ..2552 , .
2547 ..2551 , .
2546 ..2551 , . /.
2544 ..2551 , .
2544 2550 , . ()
2.
59
Director Accreditation Program (DAP)
(IOD) 68/2008
2.93 %
5
2550 - / , .
2549 - , .
2548 - , Aegle Alliance Pte., Ltd.
2547 - ..2551 , .
2550 - , Aegle Safety Equipment (Shanghai) Co., Ltd.
2547 - 2549 , Aegle Safety Equipment (Shanghai) Co., Ltd.
2546 - ..2551 , . / .
2544 - ..2551 , .
2544 - 2550 , . ()
-
www.pdgth.com92
3.
48
()
49 (MMP 49)
5
2553 .
2550 2553 2 .
2542 2549 .
2535 - 2541 .
4.
44
()
(CPA)
0.40 %
5
2553 , .
2550 2553 , .
2552 , .
2547 , .
2550 , .
2539 2549 , .
-
93 www.pdgth.com
5.
42
()
0.37 %
5
2553 .
2550 2553 .
2538 2550 .
2535 2537 .
6.
49
()
()
5
2550 .
2547 2550 .
2543 2546 .
2540 2543 .
2538 2539 .
2534 2537 .
-
www.pdgth.com94
7.
41
Government & Retail ()
5
2553 Government & Retail .
2550 2553 .
2544 2552 .
8.
37
()
5
2553 .
2550 1 .
2548 2550 .
2547 2548 COO - .
2540 - 2547 Sales Executive . (1995)
-
95
9.
31
()
10.00 %
5
2553 .
2552 2553 .
2550 2552 .
2549 .
2549 .
-
www.pdgth.com96
31 2554
1)
15,000
10,000 15,000
10,000
15,000 10,000
1 10/12 - - 150,000 12/12 - 180,000
2 .. 12/12 - - 120,000 12/12 - 3/3 165,000
3 12/12 - - - 12/12 - - -
4 12/12 - - - 12/12 - - -
5 .. 12/12 5/5 - 195,000 12/12 5/5 - 195,000
6 .. 12/12 5/5 - 170,000 12/12 5/5 3/3 200,000
7 11/12 4/5 - 150,000 11/12 5/5 3/3 190,000
785,000 930,000.00
2553
()
2554
()
- 3 4
2)
2 2553
2554 600,000 540,000
( 2554 2555
23 2555)
-
97 www.pdgth.com
31 2554
2553 2554
()
()
()
()
11 28.81 11 29.94
:
-
31 2554 208
31 .. 2553 31 .. 2554
1.
2.
3.
4.
5.
6.
7.
8. /
9.
10.
11.
9
72
10
13
51
4
9
9
2
4
3
9
78
9
14
50
5
10
8
2
4
4
186 193
20 15
206 208
-
www.pdgth.com98
2553 67.12
2554 76.29
-
99 www.pdgth.com
3/2555 14 2555
3
5
2554 5
2554 /
-
( )
-
www.pdgth.com100
2/2553 19 2553
8/2553 16 2553
/
4 2553
-
101
ww
w.pdgth.co
m
2553 2554
()
31 .. 2553
31 .. 2554
-
()
()
45.46
-
- 413,500,000 -
- 20,000,000 20,000,000
20
-
ww
w.pdgth.co
m10
2
()
31 .. 2553
31 .. 2554
-
(
)
-
-
-
-
-
-
-
-
-
-
985,000
985,000
-
-
15,000
15,000
-
-
()
2,000,000 -
11
2.39 2.78
-
103
ww
w.pdgth.co
m
()
31 .. 2553
31 .. 2554
-
()
()
19.55
-
362,500,000
()
-
76.67
3,000,000 3,000,000
8,500,000
-
11,500,000
11,500,000
-
2552
-
ww
w.pdgth.co
m10
4
()
31 .. 2553
31 .. 2554
-
-
5,000,000
-
-
5,000,000
59,589
750,000
809,589
-
5,000,000
-
-
5,000,000
-
563,486
563,486
-
5
15
- 20,000,000 20,000,000
20
15
:
2555
-
105
ww
w.pdgth.co
m
()
31 .. 2553
31 .. 2554
-
-
8,454,298
591,801
3,957,799
5,088,300
5,088,300
2,089,183
146,243
5,991,522
1,332,204
15
()
-
-
4,289,008
300,231
4,589,239
-
-
-
-
-
-
-
-
1,343,900
94,073
809,348
628,625
-
-
1,512,500
105,875
494,875
1,123,500
15
()
-
ww
w.pdgth.co
m10
6
()
31 .. 2553
31 .. 2554
-
-
-
-
-
-
-
10,709,000
749,630
11,458,630
-
-
-
-
-
-
-
-
7,906,542
553,458
8,460,000
-
-
-
200,000
150,000
50,000
50,000
317,300
367,300
-
-
107
ww
w.pdgth.co
m
()
31 .. 2553
31 .. 2554
-
100,000 100,000
-
-
20,000
15,000
5,000
5,000
60,000
60,000
5,000
-
15,000 15,000
-
3,800,000
-
3,800,000
-
-
-
-
-
-
ww
w.pdgth.co
m10
8
()
31 .. 2553
31 .. 2554
()
-
25
-
-
53
-
: 2553
-
40,603
285,604
326,207
-
-
-
-
-
66
4.8
15 3.8
4 2552
1 15 2554
66
- 45,500 -
- 25,000 -
-
109
ww
w.pdgth.co
m
()
31 .. 2553
31 .. 2554
- 20,000,000 20,000,000
15 (
)
-
25. 2553 8.33 2554
-
( 31 2554)
- 492,600 -
20
-
www.pdgth.com110
8/2553 16 2553
1
( 56-1)
(56-2)
-
111
5
20
2555
-
www.pdgth.com112
2554
4
10.27
2553 2 8.5
76.67
2554
2552 2553 2554 475.80 646.83
721.94 2552 2553 2554 17.61
37.76 25.18 2552
4.52
2552 2553 2554 357.92 483.86
483.28 2553
2553
2553 637.87
2552 36.14
2552
2554 719.14 2553
12.74
2552 2553 2554
83.02 81.04 80.79
15.45 14.08 13.20
3.49 5.62
1.53 1.39 0.39
-
113 www.pdgth.com
2552 2553
2554 4.21 16.55
18.02 21.93
2552 2553 2554 329.34
438.68 508.77 70.29
68.77 70.75
2552 2553 2554 29.71 31.23
29.25
2553
2554
2552 2553 2554 114.11 147.75 167.61
24.36 23.16 23.31
2552 2553 2554 39.83 68.71
76.04
8.50 10.77 10.57
2552
2553 2554
2552
-
www.pdgth.com114
2553
2552 2553 2554 74.29 79.04
86.98
15.86 12.39 12.09
2552 18.57
2553 36.14
2552 2553 2554
6.65 8.98 6.30
2552
2553
2554
2552 2553 2554 3.70 5.84 3.49
2552 2553 2554
2552
2553
-
115 www.pdgth.com
2552 2553 2554 10.93
17.71 10.40 2552
2553
2553
2552
3 2553
2553 2554 2553
2552 2553 2554 2552 2553 2554
29.71% 30.87% 29.25% 29.71% 31.01% 30.63%
6.65% 8.98% 6.30% 5.39% 8.49% 6.63%
3.70% 5.84% 3.49% 2.97% 6.69% 4.21%
10.93% 13.93% 10.40% 8.55% 18.99% 10.48%
2552 2553 2554 357.91 483.86
483.28
2552
2553 2552
2554 2553
-
www.pdgth.com116
2552 2553 2554 81.39
100.76 110.98 2552
2552 2553
2554
30
50 60
31 2552 2553 31 2554
:
31 .. 52 31 .. 2553 31 .. 2554
58,210,542.81 60,980,779.64 66,253,064.10
1 - 60 22,442,277.59 34,987,328.57 41,573,097.19
60 - 120 662,214.30 3,509,839.60 3,182,491.04
120 - 180 57,587.40 1,496,744.36 290,181.79
180 2,512,401.43 2,193,538.30 5,940,717.48
83,885,023.53 103,168,230.47 117,239,551.60
2,499,138.29 2,409,326.44 6,254,409.10
- 81,385,885.24 100,758,904.03 110,985,142.50
180 100%
180 2552 2553 2554 2.51
2.19 5.94 2552 2553
2554 2.50 2.41 6.25 2552
-
117 www.pdgth.com
2551
2552 180 2554
2552 96.45 2553
128.78 2552 33.52
2553 2.70 31
2554 179.86 2553 39.66
2555
:
31 .. 52 31 .. 53 31 .. 54
95,909,929.22 120,856,193.81 167,024,109.45
5,948,152.34 9,077,965.42 17,554,373.96
- - 480,940.35
- 2,109,282.40 490,343.58
- 2,249,990.75 713,061.77
101,858,081.56 134,293,432.38 186,262,829.11
5,407,479.66 5,515,119.54 6,400,357.46
- 96,450,601.90 128,778,312.84 179,862,471.65
1 ( )
50%
2 100%
100%
-
www.pdgth.com118
3 2553
5
5
2552 5.41
1 2551
50 2552
4.77
2553 5.52
2.31
5 3 2553
2553
1.21
2554 6.40
0.89
2554 2553
3.12
2552 2553 2554 140.55
153.22 153.56 2552
5-0-1
138.36
31 2553 2552
12.55
2552 2553 7.28
2.57
2552
-
119 www.pdgth.com
2554
2553
2552
3
60
2 2554
8.5
11.5 76.67
5
MLR + 3
2550 2551
0.95 0.34
1.06 0.72
-
www.pdgth.com120
2552
(Par Value) 544,645
Mr. Xiao Li Yue
() 11.20
4.80 9.00
4.52
2547
1 2
2550
544,645
4.25 2550
2551
2551
1,271,781.68
2552
544,645
62,704.87
2552
4.80 15
2553 66
31 2552 3.80
2553
-
121 www.pdgth.com
2552 86.98
25.78
45.72 22.61
2553 22.51
52.90 32.97
12.39
2554 1.10
41.17 53.96
17.75 21.28
2553
31 2552 2552
-
2552 15.62
12.62
4.35
3.80
3.00
5.00
2553 17.82
19.43
() 12.55
2554 8.3
11.06
-
9.4
-
www.pdgth.com122
2552 92.07
55.51
13.46
2551 12.35 2551 4.75
2553 58.89
137.69 42.96
16.08
2552 2552 7.60
6 2553
28.5 36.1
2554 50.58
24.55
22.63 2553
2553 33.75
6 2554 13.5
47.25
2552 2553 2554 1.31 2.01
1.77
2552 2553 2554 63 57.66
53.74 2552
2551 2553 2552
2552 2553 2554 134.67 107.64
110.92 2551 2552
2553
2552 2554 4
-
123 www.pdgth.com
2552 2553 2554 57.38 52.36
51.88 2552
2553
2552
2554
2553 2554
31 .. 2553 31 .. 2554
23,300,596.87 17,662,353.95
39,631,608.96 64,025,061.41
62,932,205.83 81,687,415.36
2552 2553 2554
() 1.31 2.01 1.77
() 0.68 0.71 0.78
() 63 57.66 53.74
() 57.38 52.36 51.88
() 134.67 107.64 110.92
Cash Cycle 140.29 112.93 112.78
2552 154.29
39.52
2553 158.96
41.70 2552 34.07
42.99
-
www.pdgth.com124
2554 182.25
30.96
24.54
:
31 .. 52 31 .. 53 31 .. 54
56,903,937.53 13,917,829.32 38,456,221.10
38,690,907.76 38,856,874.82 15,431,971.19
14,042,601.49 22,792,958.96 23,588,504.73
109,637,446.78 75,567,663.10 77,476,697.02
2552 2553 2554 1.18
0.71 0.78 2553
40 97.69
25 20.25
42.99
31 2552 2553
31 2554
:
31 .. 52 31 .. 53 31 .. 54
() 2,404,070.50 2,667,938.74 3.260,212.03
20
9/2552 9 2552
15 2553
31 2554
-
125
2552 164.10
2552 17.61
2551 12.35 6 2552 4.75
2553 283.20
40 97.69
6 2552 7.60
6 2553 7.60
20.90 2553 37.76
2554 270.07
12.71
6 2553 13.5
6 2554 13.5
2554 25.18
1) (Audit Fee)
2899 2551
790,000 2552 820,000
3500
2553 635,000 2554
3495 805,000
225,000
2) (Non Audit Fee)
-
-
-
126
()
31 2554
()
31 2554
()
() ()
31 2553
25 2554
31 2554
()
31 2554
()
2 31 2554
1 2554
-
127
31 2553
31
2554
19 1 2554
( )
3495
13 2555
-
128
()
31 2554 2553
:
2554 2553 2554 2553
18,995,930.93 78,985,141.53 17,524,528.80 78,634,010.72
- 6
123,676,434.83
109,432,435.37
119,865,696.19
105,003,674.78
4 - - 2,382,203.50 5,088,300.00
4 - - 5,000,000.00 5,000,000.00
9 774,349.55 1,672,711.43 774,349.55 1,672,711.43
- 7 179,862,471.65 128,778,312.84 178,666,460.24 124,419,039.69
323,309,186.96 318,868,601.17 324,213,238.28 319,817,736.62
- 5 - - - 3,000,000.00
- 8 - - - -
- 9 259,694.40 826,522.38 259,694.40 826,522.38
- 2, 10 9,610,978.29 5,695,274.01 9,610,978.29 6,279,870.02
- 2, 11 143,948,625.63 150,687,123.74 143,618,145.75 146,433,556.29
- 12 3,050,916.14 3,276,231.60 3,050,916.14 3,276,231.60
- 13 3,048,460.31 4,411,582.79 3,048,460.31 4,411,582.79
53,500.00 92,860.30 36,500.00 45,860.30
159,972,174.77 164,989,594.82 159,624,694.89 164,273,623.38
483,281,361.73 483,858,195.99 483,837,933.17 484,091,360.00
-
129
()
31 2554 2553
:
2554 2553 2554 2554
14 38,456,221.10 13,917,829.32 38,456,221.10 13,917,829.32
15 112,956,685.19 109,813,685.84 107,093,669.22 106,895,286.27
4 - - 628,625.00 -
16 1,955,680.17 2,008,468.09 1,830,569.09 2,008,468.09
17 23,588,504.73 22,792,958.96 23,588,504.73 22,792,958.96
5,292,733.74 10,423,392.61 5,292,733.74 10,423,392.61
182,249,824.93 158,956,334.82 176,890,322.88 156,037,935.25
-
16 1,104,933.07 2,612,665.98 933,458.02 2,612,665.98
- 17 15,431,971.19 38,856,874.82 15,431,971.19 38,856,874.82
2, 18 14,160,134.43 - 14,046,578.92 -
262,000.00 231,000.00 377,000.00 346,000.00
30,959,038.69 41,700,540.80 30,789,008.13 41,815,540.80
213,208,863.62 200,656,875.62 207,679,331.01 197,853,476.05
-
130
()
31 2554 2553
:
2554 2553 2554 2553
135,000,000
1
19
135,000,000.00 135,000,000.00 135,000,000.00 135,000,000.00
135,000,000
1 135,000,000.00 135,000,000.00 135,000,000.00 135,000,000.00
97,693,443.03 97,693,443.03 97,693,443.03 97,693,443.03
20 13,500,000.00 13,500,000.00 13,500,000.00 13,500,000.00
2 25,886,389.02 36,732,741.74 29,965,159.13 40,044,440.92
272,079,832.05 282,926,184.77 276,158,602.16 286,237,883.95
(2,007,333.94) 275,135.60 - -
270,072,498.11 283,201,320.37 276,158,602.16 286,237,883.95
483,281,361.73 483,858,195.99 483,837,933.17 484,091,360.00
-
131
()
31 2554 2553
:
2554 2553 2554 2553
695,104,032.05 619,502,479.04 695,377,539.85 627,426,457.04
24,040,954.61 18,363,622.48 1,057,556.30 -
719,144,986.66 637,866,101.52 696,435,096.15 627,426,457.04
2
(480,819,209.87) (421,032,976.80) (481,328,289.43) (432,865,662.21)
(27,953,509.76) (19,954,705.90) (1,794,944.54) -
(508,772,719.63) (440,987,682.70) (483,123,233.97) (432,865,662.21)
210,372,267.03 196,878,418.82 213,311,862.18 194,560,794.83
() - (1,198,825.85) 3,381,924.50 (1,198,825.85) 3,381,924.50
3,996,394.70 5,581,739.82 4,781,103.84 6,255,914.10
213,169,835.88 205,842,083.14 216,894,140.17 204,198,633.43
2
(76,036,148.99) (68,714,152.55) (73,550,971.28) (66,017,086.13)
(4,609,846.82) - (502,481.82) -
(86,967,558.57) (79,037,638.73) (93,053,872.69) (75,250,500.52)
(4,383,169.93) (5,191,611.41) (4,317,182.22) (5,191,611.41)
(171,996,724.31) (152,943,402.69) (171,424,508.01) (146,459,198.06)
2 41,173,111.57 52,898,680.45 45,469,632.16 57,739,435.37
22 (15,990,147.19) (15,140,388.66) (15,990,147.19) (15,140,388.66)
25,182,964.38 37,758,291.79 29,479,484.97 42,599,046.71
() - - - -
25,182,964.38 37,758,291.79 29,479,484.97 42,599,046.71
()
28,864,225.96 39,404,832.73 29,479,484.97 42,599,046.71
(3,681,261.58) (1,646,540.94) - -
25,182,964.38 37,758,291.79 29,479,484.97 42,599,046.71
() 2 0.21 0.40 0.22 0.43
() 135,000,000.00 98,287,671.23 135,000,000.00 98,287,671.23
-
132
()
31 2554 2553
:
1 2554 135,000,000.00 97,693,443.03 13,500,000.00 36,732,741.74 282,926,184.77 275,135.60 283,201,320.37
2 - - - (12,710,578.68) (12,710,578.68) (101,207.96) (12,811,786.64)
135,000,000.00 97,693,443.03 13,500,000.00 24,022,163.06 270,215,606.09 173,927.64 270,389,533.73
2554 :
- - - - - 1,500,000.00 1,500,000.00
21 - - - (27,000,000.00) (27,000,000.00) - (27,000,000.00)
() 2554 - - - 28,864,225.96 28,864,225.96 (3,681,261.58) 25,182,964.38
31 2554 135,000,000.00 97,693,443.03 13,500,000.00 25,886,389.02 272,079,832.05 (2,007,333.94) 270,072,498.11
1 2553 95,000,000.00 - 7,150,000.00 60,027,909.01 162,177,909.01 1,921,676.54 164,099,585.55
1 2553 95,000,000.00 - 7,150,000.00 60,027,909.01 162,177,909.01 1,921,676.54 164,099,585.55
2553:
19 40,000,000.00 97,693,443.03 - - 137,693,443.03 - 137,693,443.03
21 - - - (56,350,000.00) (56,350,000.00) - (56,350,000.00)
20 - - 6,350,000.00 (6,350,000.00) - - -
() 2553 - - - 39,404,832.73 39,404,832.73 (1,646,540.94) 37,758,291.79
31 2553 135,000,000.00 97,693,443.03 13,500,000.00 36,732,741.74 282,926,184.77 275,135.60 283,201,320.37
-
133
()
()
31 2554 2553
:
-
1 2554 135,000,000.00 97,693,443.03 13,500,000.00 40,044,440.92 286,237,883.95
2 - - - (12,558,766.76) (12,558,766.76)
135,000,000.00 97,693,443.03 13,500,000.00 27,485,674.16 273,679,117.19
2554:
21 - - - (27,000,000.00) (27,000,000.00)
2554 - - - 29,479,484.97 29,479,484.97
31 2554 135,000,000.00 97,693,443.03 13,500,000.00 29,965,159.13 276,158,602.16
1 2553 95,000,000.00 - 7,150,000.00 60,145,394.21 162,295,394.21
2553:
19 40,000,000.00 97,693,443.03 - - 137,693,443.03
21 - - - (56,350,000.00) (56,350,000.00)
20 - - 6,350,000.00 (6,350,000.00) -
2553 - - - 42,599,046.71 42,599,046.71
31 2553 135,000,000.00 97,693,443.03 13,500,000.00 40,044,440.92 286,237,883.95
-
134
()
31 2554 2553
:
2554 2553 2554 2553
:
41,173,111.57 52,898,680.45 45,469,632.16 57,739,435.37
()
52,400.00 - - -
4,557,446.82 - 502,481.82 -
(16,358.16) (89,811.85) (16,358.16) (89,811.85)
4,137,922.85 2,310,782.43 4,137,922.85 2,310,782.43
(3,252,684.93) (2,203,142.55) (3,252,684.93) (2,203,142.55)
- - 11,500,000.00 -
14,439,173.09 14,978,344.06 14,133,203.69 14,794,207.02
3,597,913.22 - 3,597,913.22 -
1,187,432.37 - - -
(509,973.87) (569,059.23) (509,973.87) (569,059.23)
1,346,956.93 - 1,487,812.16 -
792,328.53 257,067.79 792,328.53 257,067.79
(642,932.43) (725,766.53) (1,196,790.68) (1,179,940.81)
4,383,169.93 5,191,611.41 4,317,182.22 5,191,611.41
71,245,905.92 72,048,705.98 80,962,669.01 76,251,149.58
()
(17,751,768.91) (19,131,684.50) (15,165,802.04) (15,279,421.85)
- - 2,706,096.50 (5,088,300.00)
(53,960,296.65) (32,966,997.59) (56,311,849.76) (28,076,077.67)
39,360.30 328,315.00 9,360.30 375,315.00
()
21,278,617.57 12,002,193.06 18,380,950.96 9,116,862.83
- - 628,625.00 -
31,000.00 (48,500.00) 31,000.00 74,740.34
20,882,818.23 32,232,031.95 31,241,049.97 37,374,268.23
(21,985,722.05) (9,721,023.20) (21,120,806.06) (9,196,440.74)
() (1,102,903.82) 22,511,008.75 10,120,243.91 28,177,827.49
-
135
()
31 2554 2553
:
2554 2553 2554 2553
:
- - (8,500,000.00) -
- 3,850,000.00 - 50,000.00
() 1,465,189.86 (1,193,396.30) 1,465,189.86 (1,193,396.30)
652,710.28 786,663.56 652,710.28 786,663.56
(11,057,413.12) (19,432,916.97) (14,114,211.54) (16,130,541.46)
- (2,593,900.00) - (2,593,900.00)
637,457.36 766,369.27 1,196,790.68 1,239,529.85
(8,302,055.62) (17,817,180.44) (19,299,520.72) (17,841,644.35)
:
() 24,546,918.46 (42,961,691.46) 24,546,918.46 (42,961,691.46)
(2,535,787.95) (3,462,306.38) (2,399,388.96) (3,462,306.38)
(22,629,357.86) (16,083,675.47) (22,629,357.86) (16,083,675.47)
- 25,000,000.00 - 25,000,000.00
(4,216,033.81) (5,199,851.75) (4,198,386.75) (5,199,851.75)
(47,249,990.00) (36,100,000.00) (47,249,990.00) (36,100,000.00)
- 137,693,443.03 - 137,693,443.03
1,500,000.00 - - -
() (50,584,251.16) 58,885,917.97 (51,930,205.11) 58,885,917.97
() (59,989,210.60) 63,579,746.28 (61,109,481.92) 69,222,101.11
78,985,141.53 15,405,395.25 78,634,010.72 9,411,909.61
18,995,930.93 78,985,141.53 17,524,528.80 78,634,010.72
1,305,137.78 5,099,777.56 1,305,137.78 5,099,777.56
400,000.00 - - -
2,855,052.02 - 1,179,191.290 -
276,087.75 - - -
3,808,782.22 - 3,808,782.22 -
-
136
()
31 2554 2553
1.
1.1 () 4
2504 30 2551
9 2553
1.2 () 3
1.2.1 1/11 3
1.2.2 155/213
1.2.3 47/55-57
1.3
1.4 1
76.67
1.5
2.
()
()
28 2554 .. 2543
-
137
() (
)
2554 2553
76.67 60
-
138
2553 2554
1 2554
//
/
/
1 ( 2552)
2 ( 2552)
7 ( 2552)
8 ( 2552)
10 ( 2552)
11 ( 2552)
16 ( 2552)
17 ( 2552)
18 ( 2552)
19
23 ( 2552)
24 ( 2552)
26
27 ( 2552)
28 ( 2552)
29
31 ( 2552)
33 ( 2552)
34 ( 2552)
36 ( 2552)
37 ( 2552)
-
139
//
/
/
38 ( 2552)
40 ( 2552)
2
3
( 2552)
5
( 2552)
6
15
31
16/2554
17/2554
18/2554
19/2554
2554
1 2554
31 2553
31 2554
:
31 2554
(96,296.30) -
549,167.63 536,566.36
(2,378,482.74) (2,322,713.40)
-
140
:
1,925,611.41 1,786,147.04
() 0.01 0.01
1 2554
12,811,786.64 12,558,766.76
(12,811,786.64) (12,558,766.76)
- (2,535,121.95) (3,707,782.31)
- 5,695,274.01 6,279,870.02
-
(2,572,087.71) (2,572,087.71)
1 ( 2552)
() ()
16 ( 2552)
16 ( 2552)
1 2554 20 30
31 2554 3.27
-
141
19
1 2554 12.81
12.56
1 2554 12.81
12.56
1 2554 12.81
12.56
40 ( 2552)
40
1 2554
() ()
2553 2554
1 2556
/
12
20 ( 2552)
21 ( 2552)
10 -
-
142
/
21
25
3.
3
-
143
()
()
()
()
20 - 30 20
10 10
5 5
5 5
-
144
()
3 - 5 3 - 5
5 5
()
()
30 - 20 20
()
-
145
5
-
146
(Projected Unit Credit
Method)
()
-
147
-
148
4.
4.1
31 2554 2553
:
2554 2553 2554 2553
29,268,301.76 28,812,238.71 26,452,301.76 26,741,571.71
668,831.76 - 738,466.98 -
29,937,133.52 28,812,238.71 27,190,768.74 26,741,571.71
-
149
4.2
:
:
()
4.3 31 2554 2553
:
2554 2553 2554 2553
- - 1,332,203.50 5,088,300.00
- - 1,050,000.00 -
- - 2,382,203.50 5,088,300.00
- - 5,000,000.00 5,000,000.00
- - 628,625.00 -
-
150
4.4 31 2554 2553
:
2554 2553 2554 2553
- - 272,903.50 361,125.00
1-60 - - 1,059,300.00 3,544,375.00
61-120 - - - -
121-180 - - - 1,182,800.00
- - 1,332,203.50 5,088,300.00
4.5 31 2554
:
1 31
2554 2554
5,000,000.00 - - 5,000,000.00
1 2554 MLR + 3
( 9.62 10.25) 1 2554
15
-
151
4.6 31
2554 2553
:
2554 2553 2554 2553
- - 1,343,900.00 4,289,008.00
- - 10,709,000.00 -
- - 2,089,183.00 8,454,298.00
- - 563,486.32 750,000.02 MLR
+ 3 ,
9.62 - 10.25 (
1 2554
)
15 ( 1
2554)
- - 377,300.00 220,000.00
- 25,000.00 - -
18,000.00 45,500.00 - -
- 285,604.95 - - 15
()
- 492,600.00 - -
4.7
31 2554
20
-
152
5. -
31 2554 2553
:
2554 2553
76.67 11,500,000.00 60.00 3,000,000.00
(11,500,000.00) -
- 3,000,000.00
2 2554
10 (100,000 100 ) 5 15
60 60,000 100
25
25,000 100
60 76.67
21 2554
25,000 2
7.125 2,500,000
6. -
- 31 2554 2553
:
2554 2553 2554 2553
117,239,551.60 103,168,230.47 113,112,335.80 101,874,907.56
(6,254,409.10) (2,409,326.44) (2,407,444.10) (2,409,326.44)
- 110,985,142.50 100,758,904.03 110,704,891.70 99,465,581.12
-
153
:
2554 2553 2554 2553
4,918,209.69 2,410,516.62 4,918,209.69 2,410,516.62
1,361,162.57 1,196,212.50 1,361,162.57 1,196,212.50
1,325,656.28 926,651.23 1,325,656.28 918,016.09
1,389,498.45 524,582.46 - -
746,860.89 829,977.94 746,860.89 829,977.94
2,284,130.39 2,223,430.08 - -
1,361,780.06 562,160.51 1,296,921.06 183,370.51
13,387,298.33 8,673,531.34 9,648,810.49 5,538,093.66
(696,006.00) - (488,006.00) -
- 12,691,292.33 8,673,531.34 9,160,804.49 5,538,093.66
- 123,676,434.83 109,432,435.37 119,865,696.19 105,003,674.78
31 2554 2553
:
2554 2553 2554 2553
66,253,064.10 60,980,779.64 65,991,053.30 60,928,617.14
1-60 41,573,097.19 34,987,328.57 41,525,432.19 34,587,340.10
61-120 3,182,491.04 3,509,839.60 2,662,471.04 2,668,667.66
121-180 290,181.79 1,496,744.36 290,181.79 1,496,744.36
180 5,940,717.48 2,193,538.30 2,643,197.48 2,193,538.30
117,239,551.60 103,168,230.47 113,112,335.80 101,874,907.56
(6,254,409.10) (2,409,326.44) (2,407,444.10) (2,409,326.44)
110,985,142.50 100,758,904.03 110,704,891.70 99,465,581.12
-
154
7. -
31 2554 2553
:
2554 2553 2554 2553
167,024,109.45 120,856,193.81 167,031,503.39 120,856,193.81
17,554,373.96 9,077,965.42 17,554,373.96 9,077,965.42
480,940.35 480,940.35 -
490,343.58 2,109,282.40 - -
713,061.77 2,249,990.75 - -
186,262,829.11 134,293,432.38 185,066,817.70 129,934,159.23
(6,400,357.46) (5,515,119.54) (6,400,357.46) (5,515,119.54)
- 179,862,471.65 128,778,312.84 178,666,460.24 124,419,039.69
8. -
31 2554 2553
:
2553 2552 2553 2552
2 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
(1,000,000.00) (1,000,000.00) (1,000,000.00) (1,000,000.00)
- - - -
9. -
10%
-
155
10. -
31 2554 2553
:
1
2554
31
2554
877,160.00 - - 493,000.00 1,370,160.00
16,109,829.80 - - 6,951,492.68 23,061,322.48
16,986,989.80 - - 7,444,492.68 24,431,482.48
11,291,715.79 431,804.43 - 3,096,983.97 14,820,504.19
11,291,715.79 431,804.43 - 3,096,983.97 14,820,504.19
5,695,274.01 9,610,978.29
:
1
2554
31
2554
877,160.00 - - 493,000.00 1,370,160.00
17,754,322.48 - - 5,307,000.00 23,061,322.48
18,631,482.48 - - 5,800,000.00 24,431,482.48
12,351,612.46 477,675.95 - 1,991,215.78 14,820,504.19
12,351,612.46 477,675.95 - 1,991,215.78 14,820,504.19
6,279,870.02 9,610,978.29
-
156
4
:
1 2.43 10.64 () 13 2549
2 2.99 5.40 () 20 2551
3 0.53 4.50 25 2552
4 3.66 5.20 11 2554
2554
3.81
31 2554 2553
0.43 0.81
0.48 0.86
31
2554 2553 0.54
31
2554 2553 9.08 5.60
2
11. -
31 2554 2553 -
:
1
2554
31
2554
32,877,486.00 - - (493,000.00) 32,384,486.00
105,432,781.03 410,080.15 (1,267,659.58) (6,951,492.68) 97,623,708.92
17,745,354.72 2,569,361.66 (1,706,951.64) (41,500.00) 18,566,264.74
468,363.45 156,586.00 - (60,998.00) 563,951.45
-
157
:
1
2554
31
2554
9,508,914.18 2,021,907.04 - 1,497,873.08 13,028,694.30
13,502,346.90 2,010,280.38 (1,110,859.81) - 14,401,767.47
13,239,760.18 494,422.66 - - 13,734,182.84
- 6,481,676.80 - - 6,481,676.80
597,064.35 - (588,064.35) - 9,000.00
193,372,070.81 14,144,314.69 (4,673,535.38) (6,049,117.60) 196,793,732.52
18,301,744.74 3,340,961.19 (80,227.21) (3,096,983.97) 18,465,494.75
11,183,171.19 3,286,698.16 (1,696,734.05) (4,397.90) 12,768,737.40
23,757.45 105,469.15 - - 129,226.60
5,668,766.71 2,120,545.87 - - 7,789,312.58
4,821,591.09 1,775,530.89 (978,340.99) - 5,618,780.99
2,685,915.89 1,331,270.57 - - 4,017,186.46
- 458,454.89 - - 458,454.89
42,684,947.07 12,418,930.72 (2,755,302.25) (3,101,381.87) 49,247,193.67
- 3,597,913.22
150,687,123.74 143,948,625.63
:
1
2554
31
2554
32,877,486.00 - - (493,000.00) 32,384,486.00
102,339,568.19 410,080.15 - (5,307,000.00) 97,442,648.34
17,101,109.94 2,121,123.38 (1,706,951.64) - 17,515,281.68
8,836,064.94 1,976,307.04 - - 10,812,371.98
13,502,346.90 2,010,280.38 (1,110,859.81) - 14,401,767.47
13,239,760.18 494,422.66 - - 13,734,182.84
-
158
:
1
2554
31
2554
- 9,788,899.50 - - 9,788,899.50
187,896,336.15 16,801,113.11 (2,817,811.45) (5,800,000.00) 196,079,637.81
17,216,287.31 3,222,653.69 - (1,991,215.78) 18,447,725.22
11,115,226.26 3,014,595.52 (1,696,734.05) - 12,433,087.73
5,623,759.31 1,932,248.59 - - 7,556,007.90
4,821,591.09 1,775,530.89 (978,340.99) - 5,618,780.99
2,685,915.89 1,331,270.57 - - 4,017,186.46
- 790,790.54 - - 790,790.54
41,462,779.86 12,067,089.80 (2,675,075.04) (1,991,215.78) 48,863,578.84
- 3,597,913.22
146,433,556.29 143,618,145.75
1 2554
3.81
31 2554 2553
12.42 12.84
12.07 12.60
31 2554
2553 100.61 115.10
31 2554
2553 4.13 5.20
-
159
12. -
31 2554 -
:
1
2554
31
2554
5,600,000.00 - - 5,600,000.00
2,323,768.40 225,315.46 - 2,549,083.86
3,276,231.60 225,315.46 - 3,050,916.14
2
22 2538
2,800,000 30
12,000 24,000
4 2547
2,800,000 21 2
12,000 24,000
31 2554 2553
0.23 0.22
13. -
31 2554 -
:
1
2554
31
2554
10,259,870.81 - - 10,259,870.81
(5,848,288.02) (1,363,122.48) - (7,211,410.50)
4,411,582.79 (1,363,122.48) - 3,048,460.31
31 2554 2553
1.36 1.11
-
160
31
2554 2553 2.08 2.08
14.
31 2554 2553
:
2554 2553
5,026,393.71 9,302,410.99
5,000,000.00 -
28,429,827.39 4,615,418.33
38,456,221.10 13,917,829.32
31 2554 2553
2554 2553
( 2554 2553
5 )
MOR MLR+0.5
( 6.38 8)
3
( 0.65 6.88)
( 2554 2553
1 )
MLR-1.25
( 6)
MLR-1.5
( 4.5)
( 2554 2553
3
2 )
SIBOR+3.75
MLR - 1
( 4.22 6.25)
SIBOR+3.75
( 4.14 7)
-
161
15.
31 2554 2553
:
2554 2553 2554 2553
17,662,353.95 23,300,596.87 15,770,676.15 22,111,127.90
64,025,061.41 39,631,608.96 61,591,573.14 39,631,608.96
81,687,415.36 62,932,205.83 77,362,249.29 61,742,736.86
789,659.90 1,161,719.62 789,659.90 1,045,650.20
3,249,644.18 3,137,213.96 3,249,644.18 2,889,734.96
11,928,248.00 11,094,618.31 11,928,248.00 11,094,618.31
2,950,000.00 3,600,000.00 2,950,000.00
3,600,000.00
2,602,096.30 531,511.03 2,502,096.30 531,511.03
- 20,250,000.00 - 20,250,000.00
7,112,418.73 5,929,883.72 6,497,828.01 5,306,197.92
2,637,202.72 1,176,533.37 1,813,943.54 434,836.99
31,269,269.83 46,881,480.01 29,731,419.93 45,152,549.41
112,956,685.19 109,813,685.84 107,093,669.22 106,895,286.27
16. -
31 2554 2553
:
2554 2553 2554 2553
3,269,126.98 4,904,880.00 2,948,274.64 4,904,880.00
(208,513.74) (283,745.93) (184,247.53) (283,745.93)
3,060,613.24 4,621,134.07 2,764,027.11 4,621,134.07
1 (1,955,680.17) (2,008,468.09) (1,830,569.09) (2,008,468.09)
1,104,933.07 2,612,665.98 933,458.02 2,612,665.98
-
162
17. -
31 2554 2553
:
2554 2553 2554 2553
1 61,649,833.78 52,733,509.25 61,649,833.78 52,733,509.25
- 25,000,000.00 - 25,000,000.00
(22,629,357.86) (16,083,675.47) (22,629,357.86) (16,083,675.47)
1 (23,588,504.73) (22,792,958.96) (23,588,504.73) (22,792,958.96)
15,431,971.19 38,856,874.82 15,431,971.19 38,856,874.82
4 2551
70
1.35 60 2551
()
1 24 MLR - 1.5
25 36 MLR - 0.5
37 MLR
15 2553
25 0.7
36 2553
()
1 12 MLR - 0.5
13 36 MLR
-
163
18.
31 2554
:
14,160,134.43 14,046,578.92
()
- -
- -
14,160,134.43 14,046,578.92
10
300 10
31
2554
:
1 2554 12,811,786.64 12,558,766.76
- -
1,167,745.60 1,308,600.83
180,602.19 179,211.33
()
- -
31 2554 14,160,134.43 14,046,578.92
-
164
31 2554
:
1,167,745.60 1,308,600.83
180,602.19 179,211.33
()
- -
- -
1,348,347.79 1,487,812.16
31 2554
:
(96,296.30) -
549,167.63 536,566.36
895,476.46 951,245.80
1,348,347.79 1,487,812.16
31 2554
()
31 2554
- 10 33.35 %
- 20 3.83%
- 30 4.12%
5.00%
2551
-
165
19.
1/2553 23 2553
40 1
3.60 144
6.31
2 2553
20.
.. 2535
5
() 10
10
21.
9/2554 8 2554
30 2554
0.10 13.50 7 2554
2/2554 25 2554
1/2554 22 2554
2553 11 2554 0.10
135 13.50
62.25 53.50 2553
12/2553 20 2553
0.15
20.25 14 2554
4
-
166
8/2553 16 2553
30 2553
0.08 0.22 28.5
15 2553
1
2553 23 2553
2552 0.13
12.35 0.05
4.75 30 2552 0.08
7.6 20 2553
1.35
22.
531 ..
2554 14 2554
30 25
50 1 2554
31 2554
25 50 30
23.
31 2554 2553
:
2554 2553 2554 2553
53,729,043.90 (33,561,642.10) 54,939,324.38 (27,196,877.67)
562,924,900.73 462,065,011.40 541,723,936.97 458,630,957.45
14,771,508.74 15,033,420.05 14,133,203.69 14,794,207.02
105,489,616.98 95,627,884.44 97,078,059.08 89,963,125.37
-
167
24.
2 (1)
(2)
31 2554 2553
:
2554 2553 2554 2553 2554 2553
679,795 610, 897 39,350 26,969 719,145 637,866
(468,639) (418,763) (40,133) (22,225) (508,772) (440,988)
() 211,156 192,134 (783) 4,744 210,373 196,878
:
() (1,199) 3,382
3,996 5,582
(76,036) (68,714)
(4,610) -
(86,968) (79,038)
(4,383) (5,192)
(15,990) (15,140)
25,183 37,758
25.
.. 2530
3-5
2554 2.51 (2553:
2.56 )
-
168
26.
31 2554
:
1) 88 (29) 59
2) 30 (5) 25
3) 31 (3) 28
4) 47 (5) 42
5) 120 - 120
6) 1.15
31 2554
27.
(
MOR MLR)
-
169
31 2554
31 2554
8,104.96 335,056.61
2,839,080.00 1,158,139.87
1,078,492.44 34,248,227.28
1,050,709.95 25,850,149.38
-
170
28.
31
2553
:
- 100,758,904.03 (100,758,904.03) -
- - 109,432,435.37 109,432,435.37
2,223,430.08 (2,223,430.08) -
6,450,101.26 (6,450,101.26) -
- 129,366,377.19 (588,064.35) 128,778,312.84
- 153,222,245.69 (2,535,121.95) 150,687,123.74
- - 5,695,274.01 5,695,274.01
- 2,572,087.71 (2,572,087.71) -
(62,932,205.83) 62,932,205.83 -
- (109,813,685.84) (109,813,685.84)
(20,250,000.00) 20,250,000.00 -
(26,631,480.01) 26,631,480.01 -
418,722,194.37 2,310,782.43 421,032,976.80
(89,811.85) 89,811.85 -
(5,491,927.97) (89,811.85) (5,581,739.82)
62,461,842.46 6,252,310.09 68,714,152.55
58,788,492.54 20,249,146.19 79,037,638.73
28,812,238.71 (28,812,238.71) -
-
171
:
- 99,465,581.12 (99,465,581.12) -
- - 105,003,674.78 105,003,674.78
5,088,300.00 (5,088,300.00) -
- 5,088,300.00 5,088,300.00
5,538,093.66 (5,538,093.66) -
- 150,141,338.60 (3,707,782.31) 146,433,556.29
- - 6,279,870.02 6,279,870.02
- 2,572,087.71 (2,572,087.71) -
(61,742,736.86) 61,742,736.86 -
- (106,895,286.27) (106,895,286.27)
(20,250,000.00) 20,250,000.00 -
(24,902,549.41) 24,902,549.41 -
430,554,879.78 2,310,782.43 (432,865,662.21)
(89,811.85) 89,811.85 -
(6,166,102.25) (89,811.85) (6,255,914.10)
59,764,776.04 6,252,310.09 66,017,086.13
57,072,021.33 18,178,479.19 75,250,500.52
26,741,571.71 (26,741,571.71) -
29.
13 2555
-
( 2554)
Related Documents
