Professional Documents
Culture Documents
Thng 2/2009
NI DUNG CHNH
Gi tham kho:
Gi th trng:
Gi cao nht 52 tun
Gi thp nht 52 tun
98.700
76.000
133.360
66.310
44,6%
47,6%
7,9%
TH GI
Tng ti sn
Vn ch s hu
Doanh thu thun
Li nhun sau thu
ROA
ROE
P/E
P/B
2005
3,898
2,155
5,639
605
15.53%
28.10%
19.96
5.61
2006
3,609
2,670
6,619
732
20.27%
27.40%
16.52
4.53
2007
5,424
4,224
6,648
963
17.76%
22.80%
13.83
3.15
2008
5,933
4,421
8,208
1,230
20.70%
27.81%
10.83
3.01
2009F
6,810
5,240
9,409
1,241
18.20%
23.68%
10.73
2.54
2010F
7,565
6,071
10,635
1,442
19.04%
23.75%
9.24
2.19
Thng 2/2009
THNG TIN C BN
1.000.000 VND
2005
2006
2007
2008
2009F
5.638.780
6.619.100
6.648.190
8.208.035
9.408.956
Gi vn hng bn
4.379.800
5.012.630
4.835.770
5.609.084
6.495.574
Li nhun gp
1.258.980
1.606.470
1.812.420
2.598.952
2.913.382
55.373
74.254
257.865
264.840
118.794
Chi ph ti chnh
19.988
40.002
25.862
202.566
44.963
Chi ph bn hng
654.102
899.396
974.805
1.062.732
1.203.718
Chi ph qun l DN
80.438
112.888
204.192
292.486
290.342
LN thun t HKD
559.825
628.437
865.426
1.306.006
1.493.153
Li nhun khc
42.767
106.032
89.954
130.120
130.589
LN trc thu
602.592
734.469
955.380
1.436.126
1.623.742
605.484
731.585
963.348
1.229.570
1.240.901
TNG TI SN
3.897.940
3.609.405
5.424.359
5.933.415
6.809.592
Ti sn ngn hn
2.406.476
1.996.392
3.172.434
3.396.042
3.847.215
500.312
156.895
117.819
340.634
375.508
u t ti chnh ngn hn
22.800
306.730
654.485
559.117
559.117
748.600
1.081.500
511.623
965.826
654.720
1.669.871
646.385
1.796.684
732.137
2.131.310
53.264
55.318
75.539
53.222
49.142
1.491.459
4.018
1.613.013
860
2.251.925
-
2.537.373
474
2.962.377
537
Ti sn c nh
757.373
1.071.980
1.646.966
1.942.920
2.336.655
TSC hu hnh
558.790
746.661
1.022.650
1.529.187
1.811.934
Nguyn gi
1.285.280
1.573.284
1.963.840
2.618.637
3.103.085
Gi tr hao mn ly k
- 726.490
609.960
- 826.623
422.772
- 941.190
401.018
- 1.089.451
378.647
- 1.291.151
405.539
u t ti chnh di hn
Ti sn di hn khc
120.108
117.401
203.941
215.331
219.646
3.897.940
3.609.404
5.424.359
5.933.415
6.809.592
1.581.150
12.263
785.525
17.883
933.357
9.963
1.221.336
188.222
1.260.825
212.968
69.872
1.713
89.140
2.860
139.873
32.381
146.612
22.418
170.451
34.048
Ngun vn ch s hu
Vn u t ca ch s hu
2.154.586
1.590.000
2.669.912
1.590.000
4.224.320
1.752.760
4.420.655
1.752.757
5.240.121
1.752.757
340.474
342.239
525.757
560.032
1.379.499
92.332
64.826
91.622
94.143
86.863
0,80
1,18
1,40
1,17
1,20
TNG NGUN VN
N ngn hn
Vay v n ngn hn
N di hn
Vay v n di hn
1,52
2,54
3,40
2,78
3,05
Nhm ch tiu c cu vn
H s n/ Vn CSH
76,6%
32,8%
25,4%
30,9%
27,3%
N/ Tng ti sn
42,4%
24,2%
19,8%
23,1%
21,0%
4,05
4,90
3,67
3,24
3,31
16,79
14,37
9,14
10,07
12,37
14,74
17,05
14,79
15,86
16,64
22%
24%
27%
32%
31%
9%
9%
10%
15%
15%
ROA
15,5%
20,3%
17,8%
20,7%
18,2%
ROE
28,1%
27,4%
22,8%
27,8%
23,7%
NHN NH
Th trng sa Vit
Nam c d bo s
tng trng khong 10%
trong giai on 2008
2010 do hin nay mc
tiu th sa bnh qun
u ngi cn thp, thu
nhp ca ngi dn
ang tng dn v thi
quen tiu dng sa ang
c hnh thnh.
Vi nng lc cnh tranh v
v th th trng hin ti,
Vinamilk c kh nng duy
tr tc tng trng
doanh thu v li nhun cao
hn mc tng trng bnh
qun ca th trng sa
trong nhng nm ti.
Vi tim nng tng trng
n nh v v th th phn
vng chc, mc gi th
trng hin ti l mc gi
c th nm gi c phiu
cho mc ch u t di
hn
Thng 2/2009
Cng sut
Sa c
Sa nc
Sa chua
Sa bt
Triu hp
Triu lt
Triu lt
Tn
Hin ti Nh my mi
307
155
53
19.000
109
107
7
-
416
262
60
19.000
Sa c
Sa nc
Sa bt
Xut khu*
Ni a*
Sa chua
Sp khc
Tng
2004
Doanh thu
T trng
1.262
33%
773
20%
1.157
31%
541
616
347
236
3.775
14%
16%
9%
6%
130,6%
2005
Doanh thu
T trng
1.591
28%
1.149
20%
2.122
37%
1.386
736
510
287
5.659
24%
13%
9%
5%
137,5%
2006
Doanh thu
T trng
1.690
27%
1.469
24%
2.191
35%
1.280
911
634
262
6.246
20%
15%
10%
4%
135,1%
2007
Doanh thu
T trng
2.332
35%
1.736
26%
1.584
24%
677
907
698
298
6.648
Th phn 2007
79%
35%
10%
14%
10%
4%
14%
97%
123,8%
Ngun: Vinamilk, AC Nielsen
(*) Doanh thu xut khu ca Vinamilk ch yu t sa bt. Do vy doanh thu sa bt xut khu c c tnh bng doanh thu
xut khu ca Vinamilk.
Sn phm sa c lun l sn phm chim t trng cao nht trong tng doanh
thu t th trng ni a ca Vinamilk. y cng l sn phm c mc tng
trng doanh thu cao, vi mc tng bnh qun giai on 2004-2007 l 22,7%.
Hin ti th trng sa c ca Vit Nam ch yu thuc v Vinamilk v Dutch
Lady. Theo s liu ca Tng cc Thng k, t nm 2000 n nm 2007 lng
sa c do cc cng ty trong nc sn xut tng rt nhanh, v ln hn 3 ln
lng sa c do cc cng ty nc ngoi sn xut ti Vit Nam.
Thng 2/2009
n v: triu hp/nm
350
300
273
270
233
250
200
312
206
167
152
151
76
84
88
88
84
91
91
92
2000
2001
2002
2003
2004
2005
2006
2007
150
100
50
0
n v
Min
Bc
Min
Trung
Min
Nam
TP
HCM
Tng
Sn lng sa
Tn
23.595
6.903
27.990
175.950
234.438
S lng b sa
con
16.137
5.578
17.019
59.925
98.659
Nng sut
Tn/con
1,46
1,24
1,64
2,94
2,38
Ngun: DairyVietnam
Sa nc l phn khc th trng c mc cnh tranh rt cao, do a s cc
cng ty sa trong nc nh Vinamilk, Dutch Lady, Nestle, Nutifood,
Hanoimilk... u sn xut sa nc. i th ln nht ca Vinamilk trn th
trng ny vn l Dutch Lady vi th phn tng ng.
Sa nc c th s l sn phm trng tm pht trin ca Vinamilk trong thi gian
ti. Thi quen tiu th cc sn phm sa t nhin ang c hnh thnh i vi
khu vc dn c c thu nhp cao v s tr thnh xu th chung ca th trng trong
tng lai ging nh ti cc quc gia pht trin. Do vy th trng sa nc l th
trng c tim nng tng trng cao hn so vi th trng cc loi sn phm sa
khc.
Doanh thu t sa bt ph thuc
nhiu vo hot ng xut khu.
Thng 2/2009
n v: USD/Tn sa bt
5000
4000
3000
2000
1000
0
Ngun: Bloomberg
Thng 2/2009
7.000
6.500
6.000
4.500
4.000
3.500
5.500
3.000
5.000
2.500
4.500
2.000
4.000
3.500
1.500
3.000
1.000
2003
2004
2005
2006
2007
2008
T1/2009
Kh nng chi phi gi sa ti nguyn liu. Vinamilk hin ang thu mua
khong 44,5% sn lng sa ti trong nc (tng ng vi 30-40% nguyn
liu dng trong sn xut). Do c li th v mng li v chnh sch thu mua,
Vinamilk c li th iu tit gi nht nh khi thc hin thu mua sa ti.
Quy m chn nui b sa ca Vit
Nam vn rt nh l, ngi nui b
sa ang v th kh th ng khi
bn hng v xc nh mc gi.
TH TRNG TIU TH
Cc sn phm ca Vinamilk ch yu c tiu th ti th trng ni a.
Doanh thu th trng ni a chim khong trn 85% doanh thu trong nm 2008.
Trn th trng Vit Nam hin c khong hn 23 cng ty sn xut sa trong
Vinamilk l cng ty ln nht vi khong 38% th phn, Dutch Lady hin l i
th cnh tranh trc tip ca Vinamilk vi khong 28% th phn.
Thng 2/2009
n v: T VND
10.000
8.000
6.000
4.000
2.000
Xut khu
1217,0
Ni a
1386,0
541,0
1280,0
677,0
4966,0
5998,0
3234,0
4252,0
2004
2005
2006
2007
7162,0
0
2008
Ngun: Vinamilk
H thng phn phi trong nc ca Vinamilk tri rng, bao gm 1.787 nhn
vin bn hng, 220 nh phn phi cng vi hn 141.000 im bn hng, cao hn
so vi cc i th cnh tranh nh Dutch Lady c khong 80.000 im bn l,
Nutifood vi 121 nh phn phi v 60.000 im bn l.
Th phn trong nc ca Vinamilk c nhiu kh nng c m rng sau s
kin Melamine. Mt s i th quan trng ca Vinamilk gp nhng bt li t
s kin Melamine v mt s s kin lin quan n cht lng sa thnh phm.
Trong iu kin nhu cu tiu th sa ca Vit Nam vn ang tng trng tt, mt
s cng ty trong c Vinamilk, khng chu nh hng t cc s kin trn s c
c hi tng th phn.
Th trng xut khu khng n nh. Doanh thu t th trng xut khu trong
nhng nm qua din bin tht thng v khng n nh. Th trng chnh ca
Vinamilk l Iraq (chim trn 80% doanh thu) c mc n nh khng cao. Hin
cha c cc thng tin c th v nhng th trng xut khu mi ca Vinamilk.
Thng 2/2009
BO CO PHN TCH CNG TY C PHN SA VIT NAM - VINAMILK
hin nay gim khong 50% so vi mc nh ca nm 2008 v quay v mc
gi bnh qun ca giai on 1996 2006.
Bng 4: Mt s ch tiu ti chnh
2005
2006
2007
2008
17%
0%
23%
21%
32%
28%
0,80
1,18
1,40
1,17
1,52
2,54
3,40
2,78
H s n/ Vn CSH
0,77
0,33
0,25
0,31
N/ Tng ti sn
0,42
0,24
0,20
0,23
4,05
4,90
3,67
3,24
16,79
14,37
9,14
10,07
14,74
17,05
14,79
15,86
22%
24%
27%
32%
9%
9%
10%
15%
ROA
16%
20%
18%
21%
ROE
28%
27%
23%
28%
Nhm ch tiu c cu vn
RI RO
Ri ro t hot ng u t ti chnh. Ti ngy 31/12/2008 tng gi tr danh
mc u t c phiu ca Vinamilk l 571 t ng (tng ng 11,7% vn ch
s hu). Thi im gii ngn u t ch yu trong nm 2006 v nm 2007. n
cui nm 2008, Vinamilk gim u t chng khon ngn hn t 436 t ng
xung cn 345,3 t ng v u t chng khon di hn cng gim khong 8 t
ng. Tnh n 31/12/2008 Vinamilk trch lp d phng 127,9 t cho danh
mc u t chng khon, tng ng vi 22,3% tng gi tr danh mc.
Do khng c thng tin chi tit v loi c phiu v gi mua tng ng nn
chng ti khng c c s nh gi v gi tr thc ca danh mc u t ti thi
im hin ti. Tuy nhin trong nm 2008 ch s VnIndex st gim 65% v xu
hng st gim vn ang ko di sang c nhng thng u nm 2009, ng thi
gi tr ti sn rng ca cc qu u t chng khon ti Vit Nam bnh qun gim
Thng 2/2009
BO CO PHN TCH CNG TY C PHN SA VIT NAM - VINAMILK
khong 45%. Nh vy cng c kh nng gi tr danh mc u t chng khon
ca Vinamilk c th s cn gim thp hn con s nu trn.
th 5: Quy m u t chng khon ca Vinamilk
n v: t
u t chng khon di hn
234
226
110
49
436
345
192
0
2005
2006
2007
2008
n v: nghn tn sa bt
6,00
Sa bt 2008
5,00
Sa bt 2007
4,00
3,00
2,00
1,00
-
T1
T2
T3
T4
T5
T6
T7
T8
T9
Thng 2/2009
Mc tiu th cc sn phm sa
bnh qun u ngi hin cn thp
Thu nhp khu sa gim. Theo cam kt gia nhp WTO, mc thu nhp khu
sa bt cao cp n nm 2012 s mc 25%, tuy nhin hin nay mc 15%,
mt s loi mc thu kh thp nh sa v kem cha c c l 5%, v sa,
kem pha thm cht ngt l 3-7%. Mc thu nhp khu nguyn liu sa cng
tm thi thp hn cam kt vi WTO (hin l 10% so vi 18% cam kt vi
WTO). Do Vit nam vn phi nhp khu khong 73% nguyn liu sa bt, nn
vic gim thu nhp khu hin ti ang c li cho cc cng ty kinh doanh sn
phm sa dng nguyn liu nhp khu. Tuy nhin hin cng ang c nhng
kin t B Nng nghip v Pht trin nng thn ngh tng thu nhp khu
bo v ngnh chn nui b sa trong nc.
Mc tiu th cc sn phm sa bnh qun u ngi ca Vit Nam cn
thp. Hin ti Vit Nam nm ti khu vc ng Nam , c nhn nh l vng
trng ca th trng sa th gii, c mc tiu th bnh qun 11,2 kg/ngi/nm
(2006) , rt thp khi so snh vi mc bnh qun ti chu (62 kg/ngi/nm),
Chu u (290 kg/ngi/nm) v th gii (96 kg/ngi/nm).
10
Thng 2/2009
Th 7: Tiu th sa bnh qun u ngi hin ti v tc tng trng bnh qun 1996-2006
n v: Kg/ngi/nm
100,0
90,0
80,0
70,0
60,0
50,0
40,0
30,0
20,0
10,0
,0
016%
015%
90,0
006%
31,0
12,0
11,20
Trung
Quc
43,0
Vietnam
31,50
23,40
17,50
001%
51,0
000%
002%
002%
Srilanka
Thailand
004%
003%
Nepal
18%
16%
14%
12%
10%
8%
6%
4%
2%
0%
Ch tiu
Quy m dn s Vit Nam
Tc tng trng
Tiu th sa trong nc
Tc tng trng
Quy m th trng
GDP bnh qun
Tiu th sa bnh qun
n v
Triu ngi
%
Ngn tn
%
T ng
USD/ngi/nm
kg/ngi/nm
2003
81
1,47%
544
21,3%
7.499
6,7
2004
83
2,74%
649
19,4%
8.956
550
7,8
2005
85
2,29%
848
30,6%
11.700
639
10,0
2006
86
1,04%
927
9,2%
12.781
709
10,8
2007
87
1,28%
1.006
8,6%
13.876
824
11,6
2008
88
1,27%
1.107
10,0%
15.263
951
12,6
2009
89
1,27%
1.195
8,0%
16.484
1.097
13,4
2010
90
1,27%
1.315
10,0%
18.133
1.241
14,6
11
Thng 2/2009
NH GI
Doanh thu ca Vinamilk c d bo tng bnh qun 12,84% nm trong giai on 2009-2012 v gim xung cn
7,72% trong giai on 2013-2017. Cc t l gi vn hng bn/doanh thu c d bo mc 68,44% trong nm 2009 v
tng dn v mc bnh qun giai on 2005-2008 l 72,94%, tng chi ph bn hng v chi ph qun l n nh mc
15,74% doanh thu. Cc khon tin nhn ri c gi nh doanh nghip s dng tr n lm gim chi ph vn vay
ca doanh nghip. Quy m u t ti chnh c gi nh s khng thay i.
M hnh nh gi
FCFE (g = 7,8%, COE1 = 12%, COE2 = 11,88% )
FCFF (g = 7,8%, WACC1 = 12%, WACC2 = 11,83%)
P/E
Gi bnhqun
Gi
108.000
102.000
84.000
T trng
35%
35%
30%
12
Thng 2/2009
Quc gia
Th Nh k
Nht Bn
Nga
Hn Quc
PHILIPPINES
Hn Quc
INDONESIA
c
Php
Hn Quc
Hn Quc
Anh
VIETNAM
Php
Php
Nht Bn
IRELAND
M
Ma rc
Anh
n
Thy S
MALAYSIA
SERBIA
PE
PB
PS
3,33
4,17
4,28
5,57
5,57
6,06
6,22
6,93
7,27
8,06
8,13
10,16
11,09
11,11
11,33
12,16
12,83
13,41
13,42
13,55
13,67
14,1
16,21
16,4
0,42
0,88
0,81
0,52
0,98
0,66
1,73
1,62
0,78
0,62
1,3
1,08
3,05
0,84
0,69
1,27
3,38
2,72
3,87
1,9
3,98
0,81
4,03
1,24
AUSTRALIA
Nht Bn
Trung Quc
SERBIA
Bnh Qun
18,7
19,37
28,2
32,5
11,921429
1
0,85
2,46
1,11
1,5928571
0,23
0,2
0,21
0,4
0,41
0,21
1,57
0,03
0,21
0,47
0,63
0,2
1,67
0,33
0,2
0,28
0,35
1,39
1,37
0,36
2,02
0,22
0,86
N.A.
0,21
0,18
0,72
N.A.
0,5742308
ROA
8,8035
-2,7918
9,0931
7,9635
10,8875
5,1328
21,4682
N.A.
N.A.
4,4167
12,8289
2,8733
22,012
3,3301
5,8398
3,2111
5,1159
11,192
19,5657
7,2123
19,2692
2,5115
13,8456
5,5316
ROE
12,8646
-6,8665
20,7532
9,738
18,8678
10,9132
32,4086
N.A.
N.A.
8,3263
17,0444
10,5609
28,1125
7,6692
17,2845
10,5365
28,396
24,5084
38,5956
13,8343
27,3617
5,815
25,7698
8,6191
2,3495
1,6067
5,2283
2,8404
8,1283615
5,0381
4,4294
9,1328
4,0998
15,146662
Ngun: Bloomberg
13
Thng 2/2009
VT
BO CO KT QU KINH DOANH
Doanh thu bn hng v cung cp dch v
Cc khon gim tr doanh thu
Doanh thu thun v bn hng v cung cp dch
v
Gi vn hng bn
Li nhun gp v bn hng v cung cp dch
v
Doanh thu hot ng ti chnh
Chi ph ti chnh
Chi ph li vay
Chi ph bn hng
Chi ph qun l doanh nghip
Li nhun thun t hot ng kinh doanh
Thu nhp khc
Chi ph khc
Li nhun khc
Li nhun hoc l trong Cng ty lin kt
Tng li nhun k ton trc thu
Chi ph thu TNDN hin hnh
Chi ph thu TNDN hon li
Li nhun sau thu thu nhp doanh nghip
Li ch ca c ng thiu s
Li nhun sau thu ca c ng ca Cng ty M
Li c bn trn c phiu (/cp)
1.000.000
2005A
2006A
2007A
2008E
2009F
2010F
5.659.290
20.506
6.662.920
43.821
6.675.030
26.838
8.379.616
171.581
9.491.286
82.329
10.728.347
93.060
5.638.780
4.379.800
6.619.100
5.012.630
6.648.190
4.835.770
8.208.035
5.609.084
9.408.956
6.495.574
10.635.287
7.503.110
1.258.990
55.373
19.988
10.030
654.102
80.438
559.833
45.112
2.345
42.767
1.606.470
74.254
40.002
21.192
899.396
112.888
628.438
109.014
2.982
106.032
1.812.420
257.865
25.862
11.667
974.805
204.192
865.427
120.492
30.538
89.954
2.598.952
264.840
202.566
1.062.732
292.486
1.306.006
138.155
8.035
130.120
2.913.382
118.794
44.963
14.963
1.203.718
290.342
1.493.153
139.690
9.100
130.589
3.132.177
118.486
53.907
13.907
1.360.607
328.185
1.507.965
136.440
10.287
126.153
602.600
2.884
605.484
605.484
734.470
2.884
731.585
731.585
955.381
8.017
963.398
50
963.348
1.362.177
144.753
10.780
1.228.204
1.367
1.229.570
1.568.456
341.515
12.412
1.239.353
1.548
1.240.901
1.603.811
176.419
12.692
1.440.084
1.750
1.441.833
3.808
4.601
5.496
7.015
7.080
8.226
14
Thng 2/2009
BNG CN I K TON
TI SN NGN HN
Tin v cc khon tng ng tin
Tin
Cc khon tng ng tin
Cc khon u t ti chnh ngn hn
u t ngn hn
D phng gim gi chng khon u t ngn
hn
Phi thu ngn hn
Phi thu khch hng
Tr trc cho ngi bn
Phi thu ni b ngn hn
Cc khon phi thu khc
D phng cc khon phi thu kh i
Hng tn kho
Hng tn kho
D phng gim gi hng tn kho
Ti sn ngn hn khc
Chi ph tr trc ngn hn
Thu GTGT c khu tr
Thu v cc khon phi thu nh nc
Ti sn ngn hn khc
TI SN DI HN
Cc khon phi thu di hn
Phi thu di hn ca khch hng
Vn kinh doanh n v trc thuc
Phi thu ni b di hn
Phi thu di hn khc
D phng phi thu di hn kh i (*)
Ti sn c nh
Ti sn c nh hu hnh
- Nguyn gi
- Gi tr hao mn ly k
Ti sn c nh thu ti chnh
- Nguyn gi
- Gi tr hao mn ly k
Ti sn c nh v hnh
- Nguyn gi
- Gi tr hao mn ly k
Chi ph xy dng c bn d dang
Bt ng sn u t
- Nguyn gi
- Gi tr hao mn ly k
Cc khon u t ti chnh di hn
u t vo cng ty con
u t vo cng ty lin kt, lin doanh
u t ti chnh di hn khc
D phng gim gi chng khon u t di hn
Li th kinh doanh
Ti sn di hn khc
Chi ph tr trc di hn
Ti sn thu thu nhp hon li
Ti sn di hn khc
TNG CNG TI SN
1.000.000
2005A
2006A
2007A
2008E
2009F
2010F
2,406,480
500,312
130,312
370,000
22,800
22,800
1,996,390
156,895
156,195
700
306,730
308,430
3,172,434
117,819
117,519
300
654,485
654,660
3,396,042
340,634
648
339,986
559,117
660,136
3,847,215
375,508
152,221
223,288
559,117
660,136
4,266,682
381,537
161,332
220,205
559,117
660,136
748,600
382,596
76,804
249,130
2,364
1,081,500
1,081,501
53,264
26,764
2,692
23,808
42,434
1,491,460
4,018
4,018
757,373
558,790
1,285,280
- 726,490
9,264
21,003
11,739
189,319
609,960
15,605
594,355
120,108
117,224
2,884
3,897,940
1,700
511,623
393,898
83,172
37,218
2,665
965,826
980,367
14,541
55,318
23
7,253
24,403
988
1,613,010
860
860
1,071,980
746,661
1,573,284
826,623
9,141
21,504
12,363
316,178
422,772
131,571
291,200
117,401
117,401
105
3,609,400
175
654,720
505,234
79,847
70,390
751
1,669,871
1,681,500
11,629
75,539
14,282
33,401
23,808
4,048
2,252,687
762
762
1,646,966
1,022,650
1,963,840
941,190
20,715
38,771
18,056
603,601
401,018
76,132
324,886
203,941
195,613
8,017
311
5,425,121
101,019
646,385
530,149
75,461
40,923
147
1,796,684
1,810,988
14,304
53,222
31,460
19,196
2,566
2,537,373
474
474
1,942,920
1,529,187
2,618,637
1,089,451
50,868
79,416
28,548
362,865
378,647
23,702
381,837
26,892
215,331
195,512
18,797
1,022
5,933,415
101,019
732,137
600,480
85,471
46,352
167
2,131,310
2,146,153
14,842
49,142
25,215
21,021
2,907
2,962,377
537
537
2,336,655
1,811,934
3,103,085
1,291,151
42,927
79,416
36,490
481,794
405,539
23,702
381,837
219,646
187,692
30,797
1,158
6,809,592
101,019
861,382
712,576
96,611
52,393
198
2,409,098
2,425,875
16,777
55,547
28,501
23,760
3,286
3,298,274
607
607
2,667,038
2,045,441
3,568,548
1,523,107
34,985
79,416
44,431
586,612
405,539
23,702
381,837
225,090
180,184
43,597
1,309
7,564,956
15
Thng 2/2009
2005A
2006A
2007A
2008E
2009F
2010F
1,651,020
1,581,150
12,263
260,885
575
19,118
126,808
62,062
-
874,665
785,525
17,883
436,869
2,350
33,589
30,118
125,821
-
1,073,230
933,357
9,963
621,376
5,717
35,331
426
132,466
-
1,367,948
1,221,336
188,222
492,283
5,917
272,869
3,103
154,477
-
1,431,276
1,260,825
212,968
557,591
6,702
186,755
3,515
174,971
-
1,342,327
1,154,612
135,423
522,982
7,575
178,911
3,973
182,731
-
1,097,722
69,872
59,462
10,410
1,713
1,713
2,246,920
2,154,586
1,590,000
54,217
169,895
340,474
92,332
92,206
126
-
138,895
89,140
41,236
2,700
42,345
2,860
2,860
2,734,740
2,669,912
1,590,000
54,217
683,456
342,239
64,826
64,826
-
128,078
139,873
81,002
32,381
26,490
4,315,942
4,224,320
1,752,760
1,064,950
744,540
136,313
525,757
91,622
91,622
-
104,464
146,612
93,612
22,418
30,582
4,514,798
4,420,655
1,752,757
1,064,948
867,642
175,276
560,032
94,143
94,143
-
118,323
170,451
106,031
34,048
30,372
5,326,984
5,240,121
1,752,757
1,064,948
867,642
175,276
1,379,499
86,863
86,863
211
-
123,016
187,715
119,851
37,825
30,039
6,171,906
6,070,977
1,752,757
1,064,948
867,642
175,276
2,210,355
100,928
100,928
-
3,897,940
3,609,400
35,949
5,425,121
50,669
5,933,415
51,332
6,809,592
50,723
7,564,956
16
Thng 2/2009
KHUYN CO S DNG
Tt c nhng thng tin nu trong bo co ny c xem xt cn trng, tuy nhin Cng ty C phn Chng khon
Bo Vit (BVSC) khng chu bt k mt trch nhim no i vi tnh chnh xc ca nhng thng tin c cp
n trong bo co ny. Cc quan im, nhn nh, nh gi trong bo co ny l quan im c nhn ca cc chuyn
vin phn tch m khng i din cho quan im ca BVSC.
Bo co ch nhm mc tiu cung cp thng tin m khng hm khuyn ngui c mua, bn hay nm gi chng
khon. Ngi c ch nn s dng bo co phn tch ny nh mt ngun thng tin tham kho.
BVSC c th c nhng hot ng hp tc kinh doanh vi cc i tng c cp n trong bo co ny. Ngi
c cn lu rng BVSC c th c nhng xung t li ch i vi cc nh u t khi thc hin bo co phn tch
ny.
a ch:
a ch:
Tel:
84-4-3928 8080
Fax:
84-4-3928 9899
Tel:
84-8-3821 8564
Fax:
84-8-3914 7477
tannguyen@bvsc.com.vn
V Th Thanh Quyn
quyenvtt@bvsc.com.vn
dungntq@bvsc.com.vn
duongnh@bvsc.com.vn
minhnq@bvsc.com.vn
longtt@bvsc.com.vn
L Ch Thnh
thanhlc@bvsc.com.vn
V Phng Nga
ngavp@bvsc.com.vn
anhnt@bvsc.com.vn
hungnp@bvsc.com.vn
Hong H Ph
phuhh@bvsc.com.vn
Lu Phng Mai
mailp@bvsc.com.vn
V Th Mai
maivt@bvsc.com.vn
L Vn Lng
Nguyn c Thi
Luonglv@bvsc.com.vn
thind@bvsc.com.vn
17