Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

12 May 16
16 May 16
16 May 16
13 May 16
13 May 16
16 May 16
13 May 16
11 May 16
12 May 16
13 May 16
16 May 16
11 May 16
10 May 16
13 May 16
12 May 16
12 May 16
12 May 16
12 May 16
12 May 16
12 May 16
16 May 16
16 May 16
16 May 16
12 May 16
12 May 16
16 May 16
16 May 16
13 May 16
12 May 16
13 May 16
13 May 16
13 May 16
13 May 16
12 May 16
13 May 16
10 May 16
9 May 16
13 May 16

13 May 16
13 May 16
12 May 16
13 May 16
13 May 16
13 May 16
16 May 16
12 May 16
13 May 16
12 May 16
16 May 16
16 May 16
12 May 16
16 May 16
10 May 16
12 May 16
10 May 16
13 May 16

13 May 16
16 May 16
16 May 16
11 May 16
13 May 16
13 May 16
13 May 16
12 May 16

Year End

Net Profit (Mn Bt)

un/cons
1Q16

FOODS & BEVERAGES

Dec
ASIAN
Dec
APURE
Dec
BR
Dec
BRR
Dec
CBG
Dec
CFRESH
Dec
CM
Dec
CPI
Dec
CPF
Dec
F&D
Dec
HTC
Dec
ICHI
Dec
KBS
Dec
KTIS
Dec
LST
Dec
M
Dec
MALEE
Dec
MINT
Dec
OISHI
Dec
PB
Dec
PRG
Dec
PM
Dec
PR
Dec
SAPPE
Dec
SAUCE
Dec
SFP
Dec
SNP
Dec
SORKON
Dec
SSC
Dec
SSF
Dec
SST
Dec
TC
Dec
TF
Dec
TFG
Dec
TIPCO
Dec
TKN
Dec
TU
Dec
TVO

con
con
con
con
con
con
con
con
con
un
un
un
con
con
con
con
con
con
con
un
con
con
un
con
un
con
con
con
con
con
con
con
con
con
con
con
con
con

FASHION
ABC
BTNC
CPH
CPL
ICC
NC
PAF
PG
PRANDA
SABINA
SAWANG
SUC
TNL
TPCORP
TTI
TTTM
UPF
UT
WACOAL

un
con
con
un
con
un
con
un
con
con
un
con
con
con
con
un
un
con
con

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

HOME & OFFICE PRODUCTS

Dec
AJD
Dec
DTCI
Dec
FANCY
Mar
KYE
Dec
L&E
Dec
MODERN
Dec
OGC
Dec
ROCK
Dec
TSR

con
con
con
un
con
con
con
un
con

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

13,392.94
10.80
36.19
94.27
123.73
376.05
-28.27
32.94
6.98
3,764.29
-12.79
78.82
249.80
261.46
49.65
60.91
438.27
109.79
3,574.79
291.37
325.84
-3.51
118.83
133.78
67.92
90.07
155.20
88.10
33.06
-63.50
18.28
-4.67
34.24
471.41
200.81
347.93
160.64
1,230.82
468.62

10,753.25
29.57
18.07
181.41
140.61
312.53
42.82
2.25
-45.10
2,956.47
-19.69
21.43
316.41
372.94
554.93
66.48
479.80
85.04
2,156.82
93.41
269.94
5.48
131.18
131.98
80.13
99.07
-26.80
120.43
33.61
-158.74
12.78
-17.49
38.86
360.36
-480.22
318.90
51.31
1,518.80
497.51

8,439.24
50.14
15.75
121.94
2.94
288.11
134.91
8.67
-10.15
1,548.30
-40.29
43.33
54.43
-189.81
-463.66
36.87
494.84
105.16
3,419.09
245.05
373.38
162.33
132.60
169.59
36.70
107.75
66.66
168.25
38.58
-219.55
51.34
-4.78
20.52
540.71
-369.35
192.91
152.14
757.45
196.40

25%
-63%
100%
-48%
-12%
20%
-166%
n.m.
115%
27%
35%
268%
-21%
-30%
-91%
-8%
-9%
29%
66%
212%
21%
-164%
-9%
1%
-15%
-9%
679%
-27%
-2%
60%
43%
73%
-12%
31%
142%
9%
213%
-19%
-6%

59%
-78%
130%
-23%
n.m.
31%
-121%
280%
169%
143%
68%
82%
359%
238%
111%
65%
-11%
4%
5%
19%
-13%
-102%
-10%
-21%
85%
-16%
133%
-48%
-14%
71%
-64%
2%
67%
-13%
154%
80%
6%
62%
139%

542.19
-13.46
-12.35
-9.40
-39.10
121.08
5.38
32.78
-12.75
-143.70
35.92
-5.46
286.59
49.05
166.78
-18.61

401.11
-16.58
-12.06
-22.12
36.70
92.38
8.07
47.46
22.65
-105.27
32.12
-4.05
170.28
39.54
43.73
-25.48

11.78
9.74
77.91

6.68
1.10
85.96

682.02
-19.91
0.01
63.09
-19.31
121.52
0.72
117.84
-13.57
-31.49
63.41
4.87
222.46
23.10
30.46
35.25
10.42
14.77
6.86
61.92

35%
19%
-2%
57%
-207%
31%
-33%
-31%
-156%
-37%
12%
-35%
68%
24%
281%
27%
n.a.
76%
790%
-9%

-21%
32%
n.m.
-115%
-102%
0%
644%
-72%
6%
-356%
-43%
-212%
29%
112%
448%
-153%
n.a.
-20%
42%
26%

143.25
79.04
6.69
-21.28

126.25
10.28
-2.52
-34.10

1.86
52.44
1.61
-9.06
31.94

17.38
81.05
15.61
13.91
24.64

505.37
-19.26
7.49
-22.34
187.94
15.14
382.88
89.43
5.97
46.06

13%
669%
366%
38%
n.a.
-89%
-35%
-90%
-165%
30%

-72%
510%
-11%
5%
n.a.
-88%
-86%
-98%
-252%
-31%

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

0.03
0.04
0.10
0.18
0.38
-0.06
0.086
0.01
0.51
-0.85
0.40
0.19
0.44
0.01
0.07
0.48
0.78
0.81
1.55
0.72
-0.006
0.20
0.89
0.23
0.25
7.39
0.18
1.36
-0.24
0.07
-0.01
0.10
2.62
0.04
0.72
0.12
0.26
0.58

0.08
0.03
0.26
0.21
0.31
0.09
0.006
-0.08
0.40
-1.31
0.11
0.24
0.62
0.14
0.08
0.53
0.61
0.49
0.50
0.60
0.009
0.22
0.88
0.27
0.28
-1.28
0.25
1.39
-0.60
0.05
-0.04
0.12
2.00
-0.12
0.66
0.05
0.32
0.62

0.13
0.02
0.12
0.00
0.29
0.29
0.020
-0.02
0.21
-2.69
0.22
0.05
-0.31
-0.12
0.05
0.54
0.75
0.78
1.31
0.83
0.270
0.22
1.14
0.12
0.23
3.18
0.34
1.59
-0.83
0.19
-0.01
0.07
3.00
-0.07
0.40
0.14
0.161
0.24

-63%
36%
-62%
-14%
23%
-167%
n.m.
114%
28%
35%
264%
-21%
-29%
-93%
-13%
-9%
28%
66%
210%
20%
-167%
-9%
1%
-15%
-11%
677%
-28%
-2%
60%
40%
75%
-17%
31%
133%
9%
140%
-19%
-6%

-77%
90%
-17%
n.a.
31%
-121%
330%
165%
143%
68%
82%
280%
242%
108%
40%
-11%
4%
5%
18%
-13%
-102%
-9%
-22%
92%
9%
132%
-47%
-14%
71%
-63%
0%
43%
-13%
157%
80%
-14%
61%
142%

-0.00
-1.03
-0.24
-1.48
0.42
0.36
0.06
-0.13
-0.36
0.10
-0.23
0.99
0.41
1.54
-0.37

-0.01
-1.01
-0.55
1.39
0.32
0.54
0.09
0.24
-0.26
0.09
-0.17
0.59
0.33
0.40
-0.51

1.57
0.10
0.65

0.89
-0.09
0.72

0.29
0.37
4.52
-0.37
-0.08
-0.17
3.85
-0.37
-2.01
0.03
0.27
-0.02
-0.05
0.10
0.99
1.74
1.96
0.04
0.52

72%
-2%
56%
-206%
31%
-33%
-33%
-154%
-38%
11%
-35%
68%
24%
285%
27%
n.a.
76%
211%
-10%

-101%
-375%
-105%
-303%
608%
315%
-98%
65%
82%
264%
-184%
n.m.
857%
n.m.
-138%
n.a.
-20%
150%
25%

0.020
0.67
-0.04

0.003
-0.25
-0.07

0.004
0.07
0.08
-0.45
0.072

0.040
0.11
0.73
0.70
0.056

-0.006
0.75
-0.05
8.54
0.040
0.51
4.20
0.30
0.090

567%
368%
43%
n.a.
-90%
-36%
-89%
-164%
29%

433%
-11%
20%
n.a.
-90%
-86%
-98%
-250%
-20%

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

Net Profit (Mn Bt)

un/cons
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

13 May 16
13 May 16
13 May 16
16 May 16
16 May 16
11 May 16

PERSONAL PRODUCTS & PHARMACEUTICALS 249.97

Dec
DSGT
con
86.76
Dec
JCT
con
24.42
Dec
OCC
un
14.07
Dec
S&J
con
45.16
Dec
STHAI
un
4.26
Dec
TOG
con
75.30

13 May 16
12 May 16
12 May 16
20 Apr 16
12 May 16
16 May 16
13 May 16
13 May 16
10 May 16
13 May 16
13 May 16

BANKING
BAY
BBL
CIMBT
KBANK
KKP
KTB
LHBANK
SCB
TCAP
TISCO
TMB

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
con
con
con
con
con
con
con
con
con

47,902.42
5,150.24
8,317.19
327.35
9,646.09
1,106.58
7,539.86
571.46
10,545.97
1,350.50
1,255.03
2,092.16

52,499.26
4,325.98
9,406.90
130.60
12,401.33
664.09
7,928.82
328.21
13,151.70
1,331.51
1,192.47
1,637.66

43,697.66
5,107.03
7,681.21
205.94
5,476.57
980.48
6,767.30
460.55
11,794.89
1,359.13
1,243.91
2,620.65

-9%
19%
-12%
151%
-22%
67%
-5%
74%
-20%
1%
5%
28%

10%
1%
8%
59%
76%
13%
11%
24%
-11%
-1%
1%
-20%

0.70
4.36
0.013
4.03
1.31
0.54
0.04
3.10
1.16
1.57
0.0478

0.59
4.93
0.006
5.18
0.79
0.57
0.02
3.87
1.10
1.49
0.0375

0.72
4.03
0.010
2.28
1.15
0.49
0.03
3.47
1.17
1.56
0.0599

19%
-12%
113%
-22%
66%
-5%
74%
-20%
5%
5%
27%

-3%
8%
32%
77%
14%
10%
24%
-11%
-1%
1%
-20%

10 May 16
13 May 16
16 May 16
13 May 16
16 May 16
13 May 16
11 May 16
11 May 16
12 May 16
11 May 16
12 May 16
4 May 16
11 May 16
12 May 16
12 May 16
13 May 16
10 May 16
11 May 16
16 May 16
10 May 16
16 May 16
16 May 16
10 May 16
12 May 16
9 May 16
12 May 16
13 May 16
16 May 16

FINANCE AND SECURITIES

Dec
AMANAH
Dec
ASK
Dec
ASP
Dec
BFIT
Dec
CGH
Dec
CNS
Dec
ECL
Dec
FNS
Dec
FSS
Dec
GBX
Dec
GL
Dec
IFS
Dec
JMT
Dec
KCAR
Dec
KGI
Dec
KTC
Dec
MBKET
Dec
MFC
Dec
ML
Dec
MTLS
Dec
PE
Dec
PL
Dec
SAWAD
Dec
S11
Dec
THANI
Dec
TK
Dec
TNITY
Dec
ZMICO

con
con
con
un
con
un
un
con
con
con
con
un
con
con
con
un
un
con
un
con
con
un
con
un
un
con
con
con

3,161.47
3.15
172.59
134.18
25.82
51.39
87.54
14.24
9.14
25.62
11.36
222.17
33.61
-15.22
62.95
173.04
635.01
259.64
22.21
33.50
280.01
11.38
16.32
420.07
98.92
209.56
110.06
32.84
20.38

3,075.36
-19.82
168.90
210.09
25.70
47.13
135.41
14.32
93.92
54.94
9.79
110.24
27.88
36.89
44.43
188.30
574.29
364.59
41.25
24.45
181.45
0.55
42.80
278.12
74.12
173.89
107.18
49.15
15.41

3,278.76
279.20
165.06
122.54
28.99
-57.83
77.29
9.06
258.90
19.36
0.59
192.91
32.60
17.09
53.34
175.37
534.79
222.98
29.04
35.29
240.09
-0.86
32.35
397.14
102.54
169.42
128.82
37.33
-24.64

3%
116%
2%
-36%
0%
9%
-35%
-1%
-90%
-53%
16%
102%
21%
-141%
42%
-8%
11%
-29%
-46%
37%
54%
n.m.
-62%
51%
33%
21%
3%
-33%
32%

-4%
-99%
5%
9%
-11%
189%
13%
57%
-96%
32%
n.m.
15%
3%
-189%
18%
-1%
19%
16%
-24%
-5%
17%
n.m.
-50%
6%
-4%
24%
-15%
-12%
183%

0.00
0.49
0.06
0.13
0.0118
0.04
0.0265
0.04
0.04
0.010
0.15
0.07
-0.04
0.25
0.09
2.46
0.45
0.18
0.03
0.13
0.0142
0.03
0.40
0.16
0.09
0.22
0.17
0.016

-0.02
0.48
0.10
0.13
0.0184
0.06
0.0267
0.38
0.10
0.009
0.10
0.06
0.12
0.18
0.09
2.23
0.64
0.34
0.03
0.09
0.0007
0.10
0.27
0.13
0.07
0.21
0.25
0.012

0.01
0.46
0.05
0.14
-0.0183
0.03
0.0153
1.05
0.03
0.001
0.15
0.07
0.04
0.21
0.08
2.08
0.40
0.24
0.18
0.11
-0.0011
0.05
0.39
0.17
0.07
0.26
0.19
-0.018

114%
2%
-40%
0%
-36%
-33%
-1%
-89%
-60%
16%
44%
17%
-133%
39%
0%
10%
-30%
-47%
0%
44%
n.m.
-70%
48%
23%
29%
5%
-32%
33%

-70%
7%
20%
-7%
164%
33%
73%
-96%
33%
n.m.
0%
0%
-200%
19%
13%
18%
13%
-25%
-83%
18%
n.m.
-40%
3%
-6%
29%
-15%
-11%
187%

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
un
un
un
un
un
un
un
un
un
un
con
con
un
un
un
un

-4,997.09
209.99
522.14
-7,126.00

3,246.98
230.98
623.74
765.25
11.83
13.82
237.56
32.03
62.92
318.56
284.33
83.03
124.71
2.60
397.81
17.32
40.48

-254%
-9%
-16%
n.m.
n.a.
-44%
-83%
-12%
-94%
-76%
21%
-17%
-45%
-10%
-313%
11%
-407%
-99%

-232%
173%
7%
-412%
n.a.
78%
130%
39%
247%
-13%
108%
63%
-59%
12%
67%
62%
-505%
103%

0.92
5.86
0.45

6.63
2.34
209.90
1.83
15.08
384.45
235.18
46.02
111.95
-5.54
441.42
-53.09
0.61

3,797.88
76.84
486.30
2,284.82
11.45
3.73
-7.84
151.35
-1.24
17.30
184.88
144.11
112.45
99.90
-16.79
273.11
13.09
-24.13

0.84
4.90
-4.04

16 May 16
13 May 16
11 May 16
12 May 16
16 May 16
10 May 16
12 May 16
11 May 16
3 May 16
13 May 16
12 May 16
16 May 16
16 May 16

INSURANCE
AYUD
BKI
BLA
BUI
CHARAN
INSURE
MTI
NKI
NSI
SMG
SMK
THRE
THREL
TIC
TIP
TSI
TVI

0.55
0.23
3.56
0.06
1.09
1.72
11.76
0.05
0.19
-0.24
1.47
-0.071
0.002

0.99
1.38
4.03
0.97
4.53
1.43
14.22
0.09
0.21
0.11
1.33
0.039
0.134

0.31
4.57
1.34
0.57
0.31
-0.79
-0.01
-0.05
-0.21
0.83
7.21
0.03
0.17
-0.72
0.91
0.022
-0.08

-9%
-16%
-998%
n.a.
-44%
-83%
-12%
-94%
-76%
20%
-17%
-44%
-10%
-318%
11%
-282%
-99%

171%
7%
-401%
n.a.
77%
129%
n.m.
209%
624%
107%
63%
67%
12%
67%
62%
-423%
103%

16 May 16
16 May 16

AUTOMOTIVE
AH
APCS

Dec
Dec

con
con

1,093.83
146.15
3.26

1,021.47
92.20
-3.49

1,095.22
78.44
-12.71

7%
59%
193%

0%
86%
126%

0.45
0.05

0.29
-0.01

0.24
-0.04

55%
555%

88%
225%

16 May 16
13 May 16
13 May 16

200.77
113.02
15.79
16.02
33.35
-20.88
43.47

236.80
65.77
21.23
28.68
52.66
12.80
55.67

25%
-23%
55%
-12%
35%
120%
73%

6%
32%
15%
-51%
-14%
-67%
35%

0.07
1.81
0.23
0.30
0
0.16

0.09
1.17
0.27
0.22
-0.01
0.09

0.05
1.57
0.48
0.35
-0.063
0.11

-22%
55%
-15%
36%
n.a.
78%

40%
15%
-52%
-14%
n.a.
45%

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock
16 May 16
16 May 16
16 May 16
16 May 16
9 May 16
12 May 16
9 May 16
10 May 16
13 May 16
16 May 16

Year End

1Q16
Dec
Dec
Dec
Dec
Dec
Dec
Sep
Dec
Dec
Dec
Mar
Dec
Dec
Dec
Sep

12 May 16
16 May 16
13 May 16
11 May 16

BAT-3K
CWT
EASON
GYT
HFT
IHL
IRC
PCSGH
SAT
SPG
STANLY
TKT
TNPC
TRU
TSC

12 May 16
12 May 16
16 May 16
10 May 16
16 May 16
13 May 16
4 May 16
16 May 16
13 May 16

INDUSTRIAL MATERIALS & MATCHINERY

Dec
ASEFA
con
Dec
CRANE
con
Dec
CTW
con
Dec
FMT
un
Dec
KKC
con
Dec
PK
con
Dec
SNC
con
Dec
TCJ
con
Dec
VARO
un

11 May 16

PAPER & PRINTING MATERIALS

Dec
UTP

un

PETROCHEMICALS & CHEMICALS

Dec
GC
Dec
IVL
Dec
PATO
Sep
PMTA
Dec
PTTGC
Dec
SUTHA
Mar
TCB
Dec
TCCC
Dec
TPA
Dec
TPC
Dec
UP
Dec
VNT
Dec
WG
Dec
YCI

un
con
un
con
con
un
con
con
un
con
con
con
con
con

13 May 16
9 May 16
10 May 16
16 May 16
16 May 16
11 May 16
12 May 16
13 May 16
16 May 16
16 May 16
16 May 16

PACKAGING
AJ
ALUCON
CSC
NEP
NPP
PTL
SITHAI
SLP
SMPC
SPACK
TCOAT
TFI
THIP
TMD
TOPP
TPBI
TPP

Dec
Dec
Dec
Dec
Dec
Mar
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

un
un
un
un
un
con
con
un
un
con
con
con
un
con
un
con
con

16 May 16
9 May 16
13 May 16
13 May 16
16 May 16
16 May 16

STEEL
AMC
BSBM
CEN
CSP
GJS
GSTEL

Dec
Dec
Dec
Dec
Dec
Dec

con
un
con
un
un
con

10 May 16
10 May 16
13 May 16
13 May 16
11 May 16
16 May 16
13 May 16
13 May 16
10 May 16
12 May 16
12 May 16
13 May 16
16 May 16

16 May 16
10 May 16
10 May 16
10 May 16
16 May 16

Net Profit (Mn Bt)

un/cons
con
con
con
un
con
un
con
con
con
con
con
un
con
con
un

1Q15

16.81
27.06
23.48
58.47
130.21
55.24
144.11
129.59
150.78
135.39

12.06
8.50
13.12
46.54
85.81
64.45
139.92
203.61
193.71
94.12

-8.08
22.31
13.08
45.99

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

39%
218%
79%
26%
52%
-14%
3%
-36%
-22%
44%
n.a.
-71%
110%
-59%
40%

-83%
-1%
12%
-30%
30%
-52%
38%
98%
-26%
-9%
n.a.
-363%
833%
-67%
106%

0.84
0.06
0.08
7.90
0.20
0.13
0.72
0.08
0.35
0.39

0.60
0.02
0.05
6.29
0.13
0.15
0.69
0.13
0.46
0.27

-4.74
10.62
32.15
32.89

100.43
27.45
21.04
83.55
99.97
113.90
104.68
65.46
202.43
148.00
262.26
-1.75
2.39
39.59
22.34

-0.04
0.07
0.02
0.18

309.62
63.42
-38.46
-8.50
37.69
80.67
-3.26
164.44
1.98
11.63

369.99
29.52
37.99
7.03
18.80
72.94
16.39
175.98
16.89
-5.55

180.82
65.96
-16.39
-40.56
43.85
-19.81
51.57
90.11
3.51
2.59

-16%
115%
-201%
-221%
100%
11%
-120%
-7%
-88%
310%

71%
-4%
-135%
79%
-14%
507%
-106%
82%
-43%
350%

64.97
64.97

45.98
45.98

40.82
40.82

41%
41%

59%
59%

9,869.50
26.17
4,104.46
14.90
26.43
4,707.14
27.96

6,982.44
16.82
410.29
9.53
37.86
5,631.15
37.28

108.80
21.64
699.43
-3.80
99.37
46.65
-9.63

101.80
12.48
492.41
5.33
189.94
45.72
-8.17

6,093.43
14.45
406.57
33.27
75.59
4,690.20
12.46
256.51
120.62
4.91
668.91
-5.40
37.01
43.37
-8.54

41%
56%
900%
56%
-30%
-16%
-25%
n.a.
7%
73%
42%
-171%
-48%
2%
-18%

62%
81%
910%
-55%
-65%
0%
124%
n.a.
-10%
341%
5%
30%
168%
8%
-13%

769.72
-18.95
265.05
102.75
-21.09
-31.56

604.62
1.73
148.82
82.10
20.23
-61.45

48.15
23.16
134.67
-5.25
6.09
-10.80
67.98
86.24
27.62
94.43
1.24

112.61
12.55
50.54
-4.37
2.34
3.33
52.05
84.45
22.73
70.86
6.12

517.31
-7.41
224.72
67.77
-93.35
-65.30
-111.32
94.20
5.39
144.97
-9.47
11.46
-1.08
61.68
70.78
18.12
-5.17

27%
n.m.
78%
25%
-204%
49%
n.a.
-57%
84%
166%
-20%
160%
-425%
31%
2%
22%
33%
-80%

49%
-156%
18%
52%
77%
52%
n.a.
-49%
330%
-7%
45%
-47%
-899%
10%
22%
52%
n.a.
124%

1,927.47
104.92
70.19
-22.03
29.80
124.93
-34.49

-793.10
6.03
-43.07
25.32
-54.08
-368.71
-450.33

-2,913.63
-34.98
-21.40
-87.84
-47.27
-310.62
-1,662.12

343%
n.m.
263%
-187%
155%
134%
92%

166%
400%
428%
75%
163%
140%
98%

4Q15

% Chg

% Chg

YoY

QoQ

-0.02
0.03
0.05
0.13

5.03
0.07
0.07
11.29
0.15
0.27
0.52
0.04
0.48
0.42
3.43
-0.01
0.01
0.07
0.09

40%
200%
79%
26%
54%
-13%
4%
-38%
-24%
44%
n.a.
-100%
133%
-60%
38%

-83%
-14%
12%
-30%
33%
-52%
38%
100%
-27%
-7%
n.a.
-400%
600%
-71%
100%

0.12
-0.06
-0.02
0.79
0.07
-0.01
0.57
0.02
0.12

0.07
0.05
0.02
0.39
0.07
0.04
0.61
0.20
-0.06

0.12
-0.02
-0.10
0.50
-0.03
0.12
0.31
0.04
0.02

71%
-201%
-200%
103%
0%
-125%
-7%
-90%
300%

0%
-131%
80%
58%
341%
-108%
85%
-50%
500%

0.10

0.07

0.06

43%

67%

0.13
0.81
0.10
0.26
1.06
0.09

0.08
0.04
0.07
0.41
1.25
0.12

0.19
0.18
0.80
-0.15
0.08
2.61
-1.38

0.17
0.10
0.56
0.21
0.16
2.56
-1.17

0.08
0.04
0.24
0.75
1.04
0.04
0.85
0.20
0.04
0.76
-0.22
0.03
2.43
-1.22

63%
n.m.
43%
-37%
-15%
-25%
n.a.
12%
80%
43%
-171%
-50%
2%
-18%

63%
n.m.
-58%
-65%
2%
125%
n.a.
-5%
350%
5%
32%
167%
7%
-13%

-0.05
6.14
1.98
-0.02
-0.04

0.00
3.44
1.58
0.01
-0.08

0.02
0.020
0.26
-0.02
0.58
-0.01
8.50
0.57
4.60
0.30
0.03

0.04
0.010
0.10
-0.01
0.22
0.00
6.51
0.56
3.79
0.29
0.16

-0.02
5.20
1.30
-0.06
-0.07
-0.13
0.03
0.008
0.28
-0.03
1.09
0.00
7.71
0.47
3.02
-0.14

n.m.
78%
25%
-207%
57%
n.a.
-50%
100%
160%
-100%
164%
-350%
31%
2%
21%
3%
-81%

-161%
18%
52%
77%
49%
n.a.
-33%
167%
-7%
33%
-47%
n.a.
10%
21%
52%
n.a.
121%

0.22
0.06
-0.03
0.06
0.012
-0.01

0.01
-0.04
0.04
-0.11
-0.035
-0.07

-0.07
-0.02
-0.12
-0.10
-0.026
-0.080

n.m.
263%
-175%
155%
134%
86%

414%
370%
75%
160%
146%
88%

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock
12 May 16
13 May 16
16 May 16
16 May 16
12 May 16
16 May 16
16 May 16
12 May 16
13 May 16
13 May 16
13 May 16
16 May 16
13 May 16
16 May 16
11 May 16

16 May 16
11 May 16
12 May 16
16 May 16
13 May 16
11 May 16
28 Apr 16
9 May 16
11 May 16
10 May 16
16 May 16
12 May 16
16 May 16
29 Apr 16
16 May 16
11 May 16
13 May 16
16 May 16

13 May 16
13 May 16
11 May 16
11 May 16
13 May 16
13 May 16
12 May 16
12 May 16
13 May 16
16 May 16
13 May 16
16 May 16
12 May 16
11 May 16
12 May 16
16 May 16
16 May 16
16 May 16
12 May 16
12 May 16
13 May 16
16 May 16
13 May 16
12 May 16
10 May 16
11 May 16
16 May 16
13 May 16
12 May 16
10 May 16

INOX
LHK
MAX
MCS
MILL
PAP
PERM
RICH
SAM
SMIT
SSSC
TGPRO
THE
TIW
TMT
TWP
TYCN

Year End

Net Profit (Mn Bt)

un/cons
1Q16

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Mar
Dec
Dec
Dec

con
con
un
con
con
con
con
con
un
un
con
con
con
un
un
un
con

CONSTRUCTION MATERIALS
Dec
CCP
Dec
DCC
Dec
DCON
Dec
DRT
Mar
EPG
Dec
GEL
Dec
PPP
Dec
Q-CON
Dec
RCI
Dec
SCC
Dec
SCCC
Dec
SCP
Dec
TASCO
Dec
TCMC
Dec
TGCI
Dec
TPIPL
Dec
UMI
Dec
VNG
Dec
WIIK

con
con
con
un
con
con
con
con
con
con
con
un
con
con
un
con
con
con
con

PROPERTY DEVELOPMENT
Dec
A
Dec
AMATA
Dec
AMATAV
Dec
ANAN
Dec
AP
Dec
AQ
Mar
BLAND
Dec
BROCK
Dec
CGD
Dec
CI
Dec
CPN
Dec
ESTAR
Dec
EVER
Dec
GLAND
Dec
GOLD
Dec
J
Dec
KC
Dec
KTP
Dec
LALIN
Dec
LH
Dec
LPN
Dec
MBK
Dec
MJD
Dec
MK
Dec
NCH
Dec
NNCL
Dec
NOBLE
Dec
NUSA
Dec
ORI
Dec
PACE
Dec
PF
Dec
PLAT

con
con
con
con
con
con
con
un
con
con
con
con
con
con
con
un
con
con
un
con
con
con
con
con
con
un
con
con
con
con
con
con

1Q15

26.43

4.62

-0.93
188.70
338.20
237.06
99.14
11.87
77.82
44.57
85.27
-45.38
293.42

-19.49
191.28
129.70
-106.20
-136.56
2.70
-35.32
49.70
55.41
-11.52
-96.38

279.19
1.59
17.21

69.90
31.98
-38.07

17,274.39
13.64
439.18
49.82
129.31

14,924.99
13.89
383.85
36.07
95.39

54.90
39.19
-13.03
3.69
13,487.70
1,361.81
77.50
1,185.85
60.06
57.12
-54.95
32.89
318.69
31.04

49.01
34.89
8.18
4.73
11,072.63
1,392.30
97.43
1,125.76
14.69
58.28
239.19
16.74
269.05
12.92

11,941.00
62.66
80.27
46.13
148.68
454.78
-1,620.90

9,151.79
23.69
133.10
62.57
73.56
559.59
-134.22

0.26
-24.01
64.60
2,389.75
75.48
-49.99
227.93
201.39
11.08
-3.56
-29.45
103.35
1,995.52
704.21
535.22
69.37
94.41
-12.59
-7.10
-137.90

3.39
-97.74
81.25
2,147.01
-15.50
-6.25
275.18
128.45
20.45
1.38
-5.90
46.16
1,345.33
292.06
420.70
89.80
30.51
31.53
34.92
-104.18

88.31
67.55
367.32
178.90

105.29
-391.85
97.81
140.16

4Q15

% Chg

% Chg

YoY

QoQ

59.02
20.20
9.94
167.72
-132.75
29.92
-96.14
-63.51
-28.44
23.66
43.44
-50.58
-602.95
-18.02
64.01
-2.73
-169.99

472%
n.a.
95%
-1%
161%
323%
173%
339%
320%
-10%
54%
-294%
404%
n.a.
299%
-95%
145%

-55%
n.a.
-109%
13%
355%
692%
203%
119%
374%
88%
96%
10%
149%
n.a.
336%
158%
110%

14,767.32
16.70
346.55
48.11
58.82
353.43
-7.56
37.69
-8.78
-57.22
11,449.00
949.06
57.83
1,182.52
67.44
91.59
424.31
-178.34
273.48
16.12

16%
-2%
14%
38%
36%
n.a.
12%
12%
-259%
-22%
22%
-2%
-20%
5%
309%
-2%
-123%
96%
18%
140%

17%
-18%
27%
4%
120%
n.a.
826%
4%
-48%
106%
18%
43%
34%
0%
-11%
-38%
-113%
118%
17%
93%

21,136.33
17.90
182.57
288.57
900.10
676.07

30%
164%
-40%
-26%
102%
-19%
n.m.
n.a.
-92%
75%
-20%
11%
587%
-699%
-17%
57%
-46%
-358%
-399%
124%
48%
141%
27%
-23%
209%
-140%
-120%
-32%
n.a.
-16%
117%
276%
28%

-44%
250%
-56%
-84%
-83%
-33%
n.a.
n.a.
-80%
89%
-24%
25%
-59%
-11%
-79%
-31%
-25%
-127%
-56%
-36%
-41%
144%
-4%
-17%
-71%
-145%
96%
-54%
n.a.
-29%
116%
n.m.
4%

288.57
1.34
-217.78
84.57
1,910.64
183.13
-44.94
1,106.62
290.42
14.69
13.16
-18.84
162.51
3,388.83
288.03
554.82
83.41
328.71
28.28
-197.79
-89.53
-9.53
124.83
-426.11
4.09
171.40

EPS (Bt)
1Q16

1Q15

0.003

0.001

-0.0001
0.40
0.10
0.36
0.20
0.005
0.07
0.08
1.33
-0.0052
0.53

-0.0010
0.38
0.04
-0.16
-0.27
0.001
-0.03
0.09
0.87
-0.0018
-0.24

0.64
0.06
0.03

0.16
1.18
-0.06

0.005
0.07
0.01
0.12

0.005
0.06
0.02
0.09

0.01
0.13
-0.03
0.01
11.24
5.92
0.26
0.77
0.1556
0.03
-0.003
0.04
0.20
0.10

0.01
0.12
0.02
0.01
9.23
6.05
0.32
0.73
0.0429
0.03
0.012
0.02
0.17
0.04

0.06
0.08
0.05
0.04
0.15
-0.1279

0.02
0.13
0.08
0.02
0.18
-0.0004

0.0003
-0.00
0.08
0.53
0.02
-0.01
0.04
0.09
0.03
-0.00
-0.13
0.13
0.17
0.48
0.40
0.081
0.10
-0.01
-0.00
-0.30

0.0033
-0.01
0.10
0.48
-0.00
-0.00
0.05
0.08
0.08
0.00
-0.03
0.06
0.12
0.20
0.31
0.104
0.04
0.03
0.02
-0.23

0.13
0.02
0.05
0.06

0.21
-0.19
0.05
0.06

4Q15

% Chg

% Chg

YoY

QoQ

0.007
0.050
0.0005
0.34
-0.04
0.04
-0.19
-0.028
-0.03
0.04
0.68
-0.0061
-1.429
-3
0.15
-0.10
-0.29

467%
n.a.
95%
5%
150%
325%
174%
400%
333%
-11%
53%
-189%
321%
n.a.
300%
-95%
150%

-51%
n.a.
-110%
18%
350%
800%
204%
118%
333%
82%
96%
15%
137%
n.a.
327%
160%
110%

0.006
0.05
0.02
0.06
0.13
-0.00
0.13
-0.02
-0.15
9.54
4.17
0.2
0.77
0.1836
0.06
0.021
-0.22
0.17
0.06

-4%
14%
-50%
33%
n.a.
14%
8%
-250%
-33%
22%
-2%
-19%
5%
263%
0%
-125%
100%
18%
150%

-19%
26%
-50%
100%
n.a.
840%
0%
-50%
105%
18%
42%
30%
0%
-15%
-50%
-114%
119%
18%
67%

-1.17
-1.32
0.015
0.47
0.03

200%
-38%
-38%
100%
-19%
n.m.
n.a.
-91%
77%
-20%
10%
600%
-679%
-22%
13%
-63%
-300%
-333%
117%
42%
140%
29%
-22%
150%
-137%
-118%
-30%
n.a.
-38%
111%
2%
0%

105%
106%
233%
-92%
334%
n.a.
n.a.
-100%
100%
-98%
n.m.
-98%
99%
-80%
-49%
-40%
-131%
-45%
-35%
-100%
140%
-5%
-12%
-72%
-142%
97%
-56%
n.a.
-38%
117%
n.m.
0%

0.015
0.22
-3.39
4.28
-0.01
0.96
-1.32
0.19
0.18
0.05
0.01
-0.09
0.20
68.6
0.20
0.42
0.092
0.36
0.02
-0.12
-0.19
-0.0034
0.21
-0.12
0.00
0.06

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock
12 May 16
11 May 16
11 May 16
11 May 16
11 May 16
11 May 16
11 May 16

Year End

Net Profit (Mn Bt)

un/cons
1Q16

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

-4.33
0.82
5.25
891.09
559.29
2.64
313.10

100.10
105.22
469.44
151.95
311.00
556.09
1,396.65
-56.70
255.82
-8.17
114.33

-22.68
5.92
159.73
75.42
206.76
540.66
903.14
-45.10
0.10
48.02
105.29

119.93
40.27

% Chg

% Chg

YoY

QoQ

-4.55
22.97

-2.08
142.66
-1.95
2,983.11
1,303.23
19.12
200.85
20.87
-81.05
68.15
826.83
82.74
805.08
1,002.45
1,456.22
-142.14
792.59
-106.88
190.73
-31.19
1,784.94
2.03

-143%
n.m.
6%
42%
33%
537%
-24%
n.a.
541%
n.m.
194%
101%
50%
3%
55%
-26%
n.m.
-117%
9%
n.a.
n.m.
75%

-407%
-70%
387%
-58%
-43%
-12%
18%
n.a.
224%
54%
-43%
84%
-61%
-45%
-4%
60%
-68%
92%
-40%
n.a.
-93%
n.m.

EPS (Bt)
1Q16

1Q15

% Chg

% Chg

4Q15

YoY

QoQ

-138%
n.a.
0%
43%
40%
450%
-22%
n.a.
460%
n.m.
194%
35%
50%
3%
53%
-26%
n.m.
-115%
0%
n.a.
260%
75%

n.m.
-64%
n.a.
-57%
-42%
-8%
40%
n.a.
213%
50%
-43%
61%
-60%
-47%
-4%
70%
-68%
90%
-40%
n.a.
-94%
n.m.

13 May 16
16 May 16

16 May 16
16 May 16
13 May 16
16 May 16
16 May 16
11 May 16
16 May 16
16 May 16
11 May 16
16 May 16
16 May 16
13 May 16
13 May 16
16 May 16
16 May 16
12 May 16
16 May 16
13 May 16

CONSTRUCTION SERVICES
Dec
BJCHI
Dec
CK
Dec
CNT
Dec
EMC
Dec
ITD
Dec
NWR
Dec
PLE
Dec
PREB
Dec
PYLON
Dec
SEAFCO
Dec
SRICHA
Dec
STEC
Dec
STPI
Dec
SYNTEC
Dec
TPOLY
Dec
TRC
Dec
TTCL
Dec
UNIQ

un
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con

2,345.85
338.72
304.72
-7.11
-4.17
68.50
14.35
22.54
71.42
47.20
53.71
-29.79
268.17
576.81
230.62
17.31
66.09
140.34
166.44

1,460.17
161.31
437.12
0.65
-23.81
-509.60
31.61
-161.29
68.63
60.81
27.91
97.52
319.95
537.19
98.63
-15.88
77.71
98.58
153.14

917.76
559.46
-182.34
-3.95
-293.74
9.02
-161.89
-1,137.50
116.50
47.47
26.88
43.70
610.61
772.99
198.10
-134.91
99.02
119.96
228.39

61%
110%
-30%
n.m.
82%
113%
-55%
114%
4%
-22%
92%
-131%
-16%
7%
134%
209%
-15%
42%
9%

156%
-39%
267%
-80%
99%
659%
109%
102%
-39%
-1%
100%
-168%
-56%
-25%
16%
113%
-33%
17%
-27%

0.21
0.18
-0.01
-0.00
0.01
0.01
0.02
0.23
0.13
0.17
-0.10
0.18
0.36
0.14
0.03
0.01
0.25
0.15

0.13
0.26
0.00
-0.01
-0.10
0.01
-0.15
0.21
0.17
0.09
0.32
0.21
0.33
0.06
-0.03
0.02
0.18
0.14

0.35
-0.11
-0.01
-0.07
0.00
-0.06
-1.03
0.38
0.12
0.09
0.14
0.40
0.476
0.12
-0.25
0.03
0.21
0.21

62%
-31%
-800%
93%
113%
-54%
113%
8%
-24%
89%
-131%
-14%
9%
133%
197%
-50%
39%
8%

-40%
264%
30%
99%
665%
109%
102%
-39%
8%
89%
-171%
-55%
-24%
17%
112%
-67%
19%
-27%

13 May 16
13 May 16
11 May 16
10 May 16
12 May 16
11 May 16
16 May 16
16 May 16
11 May 16
16 May 16
13 May 16
10 May 16
9 May 16
9 May 16
12 May 16
4 May 16
12 May 16
16 May 16
12 May 16
12 May 16
9 May 16
13 May 16
12 May 16
10 May 16
12 May 16
16 May 16
12 May 16
13 May 16

ENERGY & UTILITIES

ABPIF
AKR
BAFS
BANPU
BCP
CKP
DEMCO
EARTH
EASTW
EGCO
ESSO
GLOW
GPSC
GUNKUL
IFEC
IRPC
LANNA
MDX
PTG
PTT
PTTEP
RATCH
RPC
SCG
SCI
SCN
SGP
SOLAR

un
con
con
con
con
con
con
con
con
con
con
con
con
con
un
con
con
con
con
con
con
con
con
con
con
con
con
un

50,726.36
166.11
1.02
346.98
-183.76
46.60
47.45
-222.43
111.89
378.58
2,589.67
1,894.22
2,764.42
870.52
93.37
-143.74
3,014.38
135.04
-48.43
295.99
23,668.89
5,624.82
1,259.33
44.79
29.16
-4.80
82.05
40.16
-21.62

51,490.07
-49.15
-6.08
287.61
69.26
1,037.25
84.04
77.66
272.33
408.94
1,532.62
-379.29
2,182.69
531.38
48.22
70.52
3,831.58
120.59
-0.42
164.60
22,583.86
8,616.32
1,162.92
212.32
22.73
68.24
68.02
0.36
2.39

17,123.94
426.42
69.84
167.84
-1,476.91
-112.30
160.66
-517.57
105.65
280.55
729.03
453.78
1,893.98
335.05
168.73
243.39
447.10
85.61
58.06
248.67
188.35
4,693.29
844.89
-98.05
-5.03
-2.68
55.66
681.95
-9.22

-1%
438%
117%
21%
-365%
-96%
-44%
-386%
-59%
-7%
69%
599%
27%
64%
94%
-304%
-21%
12%
n.m.
80%
5%
-35%
8%
-79%
28%
-107%
21%
n.m.
n.m.

196%
-61%
-99%
107%
88%
141%
-70%
57%
6%
35%
255%
317%
46%
160%
-45%
-159%
574%
58%
-183%
19%
n.m.
20%
49%
146%
680%
-79%
47%
-94%
-134%

0.28
0.00
0.54
-0.07
0.03
0.01
-0.30
0.03
0.23
4.92
0.55
1.89
0.58
0.07
-0.0725
0.15
0.26
-0.12
0.18
8.23
1.36
0.87
0.03
0.03
-0.01
0.07
0.04
-0.04

-0.08
-0.01
0.45
0.03
0.75
0.02
0.11
0.09
0.25
2.91
-0.11
1.49
0.47
0.05
0.0430
0.19
0.23
0.00
0.10
7.89
2.16
0.80
0.16
0.02
0.41
0.07
0.00
0.01

0.71
0.05
0.26
-0.57
-0.09
0.02
-0.71
0.03
0.17
1.38
0.13
1.29
0.21
0.13
0.1370
0.02
0.16
0.15
0.15
-0.21
0.87
0.58
-0.07
-0.01
-0.08
0.04
0.74
-0.01

438%
120%
20%
-363%
-96%
-50%
-373%
-67%
-8%
69%
600%
27%
23%
40%
-269%
-21%
13%
n.m.
80%
4%
-37%
9%
-81%
50%
-102%
0%
n.a.
-500%

-61%
-98%
108%
88%
133%
-50%
58%
-9%
35%
257%
323%
47%
176%
-46%
-153%
650%
63%
-181%
20%
n.m.
56%
50%
143%
400%
88%
75%
-95%
-300%

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

-10.52
43.46
5.58
1,266.48
744.41
16.79
237.23

4Q15

PRECHA
PRIN
PRINC
PS
QH
RICHY
RML
ROJNA
S
SAMCO
SC
SENA
SF
SIRI
SPALI
TFD
TICON
U
UV
POLAR
WHA
WIN

12 May 16
10 May 16
16 May 16
13 May 16
10 May 16
16 May 16
10 May 16
16 May 16
11 May 16
13 May 16
12 May 16

con
con
un
con
con
un
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con

1Q15

-0.03
0.04
0.006
0.57
0.07
0.02
0.07

-0.01
0.00
0.006
0.40
0.05
0.00
0.09

0.02
0.18
0.11
0.13
0.18
0.04
0.81
-0.04
0.23
-0.0000
0.06

-0.01
0.01
0.04
0.10
0.12
0.04
0.53
-0.04
0.00
0.0001
0.06

0.008
0.07

-0.005
0.04

-0.00
0.11
0.000
1.33
0.12
0.02
0.05
0.03
-0.02
0.12
0.20
0.08
0.45
0.07
0.84
-0.15
0.72
-0.0002
0.10
-0.0022
0.1424
0.0044

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

Net Profit (Mn Bt)

un/cons

13 May 16
28 Apr 16
13 May 16
12 May 16
11 May 16
13 May 16
9 May 16
11 May 16

SPCG
SPRC
SUPER
SUSCO
TAE
TCC
TOP
TTW

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
un
con
con
un
con
con
con

11 May 16

MINING
PDI
THL

Dec
Dec

con
con

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

1Q16

1Q15

4Q15

610.28
1,702.96
17.65
76.10
88.80
4.80
4,725.80
619.34

557.72
2,600.90
-33.63
10.65
117.23
1.60
4,498.12
715.98

487.82
1,845.59
263.50
6.53
29.04
5.15
3,749.09
620.50

9%
-35%
152%
614%
-24%
200%
5%
-13%

25%
-8%
-93%
n.m.
206%
-7%
26%
0%

0.66
0.39
0.0007
0.07
0.09
0.004
2.32
0.16

0.60
0.63
-0.0017
0.01
0.12
0.001
2.20
0.18

0.53
0.44
0.012
0.00
0.025
0.004
1.84
0.15

9%
-38%
141%
600%
-25%
192%
5%
-11%

25%
-11%
-94%
n.a.
260%
-5%
26%
7%

30.17
30.17

113.67
113.67

-161.86
-161.86

-73%
-73%
n.a.

119%
119%
n.a.

0.13

0.50

-0.71

-74%
n.a.

118%
n.a.

11 May 16
10 May 16
4 May 16
11 May 16
13 May 16
11 May 16
11 May 16
12 May 16
11 May 16
25 Apr 16
11 May 16
13 May 16
16 May 16
10 May 16
13 May 16
12 May 16
16 May 16
11 May 16
12 May 16
16 May 16
16 May 16

BIGC
BJC
COL
COM7
CPALL
CSS
GLOBAL
HMPRO
IT
KAMART
LOXLEY
MAKRO
MC
MEGA
MIDA
ROBINS
SINGER
SPC
SPI

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
con
con
con
con
con
con
un
con
un
con
con
con
con
con
con
con
con
con
un

11,396.94
129.22
234.21
1,506.70
524.88
144.47
88.69
4,064.69
23.76
451.76
866.18
2.24
68.31
121.86
1,254.19
202.34
113.97
37.66
686.39
53.02
292.11
530.31

9,741.34
76.00
-2.86
1,440.43
529.08
128.18
71.00
3,408.34
61.87
216.80
733.68
2.83
41.43
37.68
1,539.29
195.14
106.49
-21.80
614.47
47.99
266.13
249.17

12,539.26
130.97
198.84
2,136.95
693.07
96.35
105.37
3,876.62
76.26
185.80
1,142.23
9.82
65.52
75.66
1,423.48
249.86
271.28
45.85
896.10
29.14
463.83
366.29

17%
70%
n.m.
5%
-1%
13%
25%
19%
-62%
108%
18%
-21%
65%
223%
-19%
4%
7%
273%
12%
10%
10%
113%

-9%
-1%
18%
-29%
-24%
50%
-16%
5%
-69%
143%
-24%
-77%
4%
61%
-12%
-19%
-58%
-18%
-23%
82%
-37%
45%

0.04
0.07
1.83
0.33
0.45
0.07
0.45
0.02
0.13
0.07
0.006
0.104
0.05
0.26
0.25
0.13
0.015
0.62
0.20
0.89
1.07

0.03
-0.00
1.75
0.33
0.40
0.08
0.38
0.06
0.06
0.06
0.008
0.063
0.02
0.32
0.24
0.12
-0.009
0.55
0.18
0.81
0.50

0.04
0.06
2.59
0.43
0.30
0.09
0.43
0.02
0.05
0.09
0.028
0.099
0.03
0.30
0.32
0.31
0.018
0.63
0.11
1.37
0.74

33%
n.m.
5%
0%
13%
-13%
18%
-67%
109%
17%
-25%
65%
150%
-19%
4%
8%
267%
13%
11%
10%
114%

0%
25%
-29%
-23%
50%
-22%
5%
24%
143%
-22%
-79%
5%
67%
-13%
-22%
-58%
-17%
-2%
82%
-35%
45%

11 May 16
13 May 16
13 May 16
9 May 16
12 May 16
12 May 16
16 May 16
16 May 16
16 May 16
16 May 16
13 May 16
16 May 16
12 May 16
13 May 16
13 May 16
16 May 16

HEALTH CARE SERVICES

Dec
AHC
Dec
BCH
Dec
BDMS
Dec
BH
Dec
CHG
Dec
CMR
Dec
KDH
Dec
LPH
Dec
M-CHAI
Dec
NEW
Dec
NTV
Dec
RAM
Dec
SKR
Dec
SVH
Dec
VIBHA
Dec
VIH

un
con
con
con
con
con
un
con
con
un
un
con
con
con
con
con

4,812.99
58.79
155.72
2,406.27
977.75
156.73
96.72
-7.07
42.14
22.78
2.46
81.16
252.08
30.41
351.88
144.91
40.27

4,623.17
54.57
94.79
2,288.79
974.71
133.27
164.73
-7.48
14.88
17.59
1.75
77.61
214.03
24.75
367.72
178.49
22.97

4,390.45
38.91
190.67
2,049.78
768.90
142.15
108.61
-20.48
37.26
67.25
6.61
80.24
248.50
23.40
387.83
235.57
25.27

4%
8%
64%
5%
0%
18%
-41%
5%
183%
29%
41%
5%
18%
23%
-4%
-19%
75%

10%
51%
-18%
17%
27%
10%
-11%
65%
13%
-66%
-63%
1%
1%
30%
-9%
-38%
59%

0.39
0.06
0.16
1.34
0.01
2.40
-0.36
0.06
1.44
0.25
0.51
21.01
0.25
3.52
0.01
0.07

0.36
0.04
0.15
1.34
0.01
4.09
-0.39
0.03
1.11
0.17
0.49
17.84
0.21
3.68
0.01
0.04

0.26
0.07
0.13
1.06
0.01
2.70
-1.05
0.06
4.24
0.66
0.50
20.71
0.19
3.87
0.02
0.05

8%
50%
7%
0%
17%
-41%
8%
100%
30%
47%
4%
18%
19%
-4%
-19%
75%

50%
-14%
23%
26%
9%
-11%
66%
0%
-66%
-62%
2%
1%
32%
-9%
-39%
40%

13 May 16
16 May 16
12 May 16
12 May 16
16 May 16
13 May 16
16 May 16
16 May 16
13 May 16
13 May 16
11 May 16
13 May 16
11 May 16
11 May 16
11 May 16
9 May 16
12 May 16

MEDIA & PUBLISHING

AMARIN
AQUA
AS
BEC
EPCO
FE
GRAMMY
TT
MACO
MAJOR
MATCH
MATI
MCOT
MONO
MPIC
NMG
PLANB

con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con

580.15
-171.58
78.79
-38.66
573.81
82.21
9.44
-144.24
-5.89
43.36
226.23
6.19
-38.39
-146.83
-80.18
2.27
-39.55
61.58

1,352.47
-118.61
65.56
-46.49
716.09
63.42
15.86
417.04
-12.23
41.80
198.83
-5.93
-12.10
15.79
-87.22
4.19
-2.88
54.32

-587.34
-47.81
63.21
-289.07
673.40
59.00
34.76
-1,288.53
-9.26
41.25
138.63
-14.60
-51.81
-71.59
-128.53
-51.53
-45.79
104.47

-57%
-45%
20%
17%
-20%
30%
-40%
-135%
52%
4%
14%
204%
-217%
n.m.
8%
-46%
n.m.
13%

199%
-259%
25%
87%
-15%
39%
-73%
89%
36%
5%
63%
142%
26%
-105%
38%
104%
14%
-41%

-0.78
0.02
-0.13
0.29
0.11
1.27
-0.18
-0.0008
0.01
0.25
0.01
-0.21
-0.21
-0.03
0.00
-0.01
0.02

-0.54
0.01
-0.15
0.36
0.09
2.11
0.51
-0.002
0.01
0.22
-0.01
-0.07
0.02
-0.03
0.00
-0.00
0.02

-0.21
0.01
-0.94
0.34
0.08
4.63
-1.57
-0.0021
0.02
0.15
-0.02
-0.28
-0.11
-0.04
-0.04
-0.01
0.03

-44%
20%
13%
-19%
22%
-40%
-135%
60%
0%
14%
200%
-200%
n.m.
0%
n.a.
-900%
0%

-271%
25%
86%
-15%
38%
-73%
89%
62%
-30%
67%
150%
25%
-91%
29%
n.a.
23%
-33%

COMMERCE
BEAUTY
BIG

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

Net Profit (Mn Bt)

un/cons
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

13 May 16
12 May 16
11 May 16
11 May 16
16 May 16
16 May 16
4 May 16
16 May 16
16 May 16
11 May 16
11 May 16
13 May 16

POST
PRAKIT
RS
SE-ED
SMM
SPORT
TBSP
TH
TKS
VGI
WAVE
WORK

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Mar
Dec
Dec

con
con
con
con
un
con
con
con
con
con
con
con

-97.73
15.14
106.94
-11.60
-25.98
-153.39
19.71
-15.94
90.06
209.62
-3.98
28.73

-93.70
13.04
-50.84
34.87
4.03
11.71
14.39
-1.90
79.42
15.04
44.10
-25.12

-46.49
7.68
91.54
-17.05
-18.86
-21.63
20.45
-13.03
69.91
232.07
-16.00
7.89

-4%
16%
310%
-133%
-745%
n.m.
37%
-739%
13%
n.m.
-109%
214%

-110%
97%
17%
32%
-38%
-609%
-4%
-22%
29%
-10%
75%
264%

-0.20
0.28
0.11
-0.03
-0.0899
-0.41
1.79
-0.00
0.25
0.03
-0.01
0.07

-0.19
0.24
-0.05
0.09
0.0139
0.03
1.31
-0.00
0.22
0.00
0.14
-0.06

-0.09
0.14
0.09
-0.04
-0.0653
-0.06
1.86
-0.01
0.19
0.04
-0.05
0.01

-5%
17%
310%
-133%
-747%
n.m.
37%
99%
14%
n.a.
-107%
211%

-122%
100%
17%
25%
-38%
-583%
-4%
100%
32%
-25%
80%
393%

13 May 16
16 May 16

PROFESSIONAL SERVICES
Dec
BWG
Dec
GENCO

con
con

91.07
84.28
6.79

55.65
61.57
-5.92

757.48
73.76
683.72

64%
37%
215%

-88%
14%
-99%

0.024
0.007

0.019
-0.006

0.024
0.013

26%
217%

0%
-45%

TOURISM & LEISURE

ASIA
CENTEL
CSR
DTC
ERW
GRAND
GREEN
LRH
MANRIN
OHTL
ROH
SHANG

con
con
un
con
con
con
con
con
un
con
con
con

1,759.61
29.82
757.66
19.90
153.86
191.07
60.06

1,799.25
57.97
833.83
24.93
197.84
139.63
-21.15

50%
-74%
151%
49%
43%
86%
812%
n.a.
-33%
135%
107%
131%
-1%

1.81
0.62
1.22
2.34
0.06
-0.01

101.17
3.84
145.46
43.84
271.88

-2%
-49%
-9%
-20%
-22%
37%
384%
n.a.
88%
329%
-9%
13%
-42%

0.93
0.56
0.97
1.82
0.08
0.02

189.71
16.46
132.93
49.56
158.57

1,169.77
115.83
302.01
13.36
107.75
102.96
-8.44
-49.90
283.61
7.00
64.16
21.50
160.05

1.14
0.61
8.8
0.53
1.22

0.61
0.14
9.63
0.47
2.09

3.62
0.22
0.65
1.28
0.04
-0.00
-0.14
1.70
0.26
4.25
0.23
1.23

-49%
-10%
-20%
-22%
36%
400%
n.a.
87%
336%
-9%
13%
-42%

-74%
155%
49%
42%
83%
800%
n.a.
-33%
135%
107%
130%
-1%

12,867.19
1,009.08
5,566.62
5.67
1,552.88
702.10
-14.79

11,359.48
506.41
4,890.40
32.86
1,069.94
577.75
-41.17

-0.29

-0.11

14.93
-405.82
115.70
-1,211.35
-243.36
5,999.2
37.66
-230.68
9.84

15.87
1.79
129.96
-335.69
172.86
4,541.1
39.10
-237.86
11.53

810%
268%
20%
148%
n.m.
-29%
-139%
n.a.
-119%
n.a.
4%
-163%
6%
20%
-198%
19%
88%
98%
-53%

0.10
3.42
0.13
0.51
0.04
-0.060

-15.40

13%
99%
14%
-83%
45%
22%
64%
n.a.
-163%
n.a.
-6%
n.m.
-11%
-261%
-241%
32%
-4%
3%
-15%

0.21
3.90
0.02
0.74
0.05
-0.002

-40.48

-1,813.17
274.53
4,626.01
-11.84
56.79
989.43
37.48
607.35
-18.50
90.43
14.35
-154.25
109.21
-1,512.00
248.47
5,051.1
20.00
-11,564.83
20.85

2.49
-0.65
0.19
-0.78
-0.29
2.75
0.13
-0.13
0.02

2.65
0.01
0.21
-0.32
-0.21
2.08
0.13
-0.17
0.03

0.06
3.24
-0.04
0.03
0.06
0.010
0.05
-0.13
0.15
2.39
-0.25
0.18
-1.09
0.3
2.31
-0.36
-6.75
0.13

99%
14%
-83%
45%
25%
97%
n.a.
-164%
n.a.
-6%
n.m.
-10%
-144%
-38%
32%
0%
24%
-33%

268%
20%
155%
n.m.
-21%
-120%
n.a.
-123%
n.a.
4%
-160%
6%
28%
-197%
19%
136%
98%
-85%

16 May 16
13 May 16
10 May 16
13 May 16
12 May 16
9 May 16
11 May 16
12 May 16
13 May 16
13 May 16
16 May 16

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

12 May 16
16 May 16
11 May 16
28 Apr 16
13 May 16
16 May 16
16 May 16
13 May 16
12 May 16

TRANSPORTATION & LOGISTICS

Dec
AAV
Sep
AOT
Dec
ASIMAR
Dec
BA
Dec
BEM
Dec
BTC
Mar
BTS
Dec
JUTHA
Dec
JWD
Dec
KWC
Dec
NOK
Dec
NYT
Dec
PSL
Dec
RCL
Dec
THAI
Dec
TSTE
Sep
TTA
Dec
WICE

con
con
con
con
con
un
con
con
con
con
un
con
con
con
con
con
con
con

12 May 16
26 Apr 16
11 May 16
16 May 16
16 May 16
10 May 16
13 May 16
13 May 16
13 May 16
13 May 16
12 May 16

ELECTRONIC COMPONENTS
Dec
CCET
Dec
DELTA
Dec
DRACO
Dec
EIC
Dec
HANA
Dec
KCE
Sep
METCO
Dec
SMT
Dec
SPPT
Dec
SVI
Dec
TEAM

con
con
un
un
con
con
con
con
con
con
con

2,730.20
263.89
1,249.60
-29.56
-97.48
483.86
751.04
80.77
37.83
-0.52
26.65
-35.88

3,277.55
319.22
1,558.67
-24.31
-7.53
516.69
511.14
120.99
-3.94
5.09
275.94
5.60

3,964.50
447.67
1,710.39
-73.22
-203.21
821.77
665.40
154.96
14.84
-9.35
471.69
-36.43

-17%
-17%
-20%
-22%
n.m.
-6%
47%
-33%
n.m.
-110%
-90%
-741%

-31%
-41%
-27%
60%
52%
-41%
13%
-48%
155%
94%
-94%
2%

0.06
1.00
-0.12
-0.15
0.60
1.31
3.86
0.05
-0.00
0.01
-0.06

0.07
1.25
-0.10
-0.01
0.64
0.90
5.79
-0.00
0.02
0.12
0.01

0.10
1.37
-0.30
-0.36
1.02
1.16
7.41
0.04
-0.04
0.21
-0.06

-14%
-20%
-19%
-971%
-6%
46%
-33%
n.m.
-109%
-92%
-722%

-40%
-27%
60%
58%
-41%
13%
-48%
26%
95%
-95%
2%

9 May 16
10 May 16
16 May 16
9 May 16
22 Apr 16
16 May 16
16 May 16

COMMUNICATION
ADVANC
AIT
BLISS
CSL
DTAC
FORTH
IEC

con
con
con
con
con
con
con

16,392.70
8,072.75
107.95
3.30
70.19
1,255.74
106.36
-22.98

32,287.20
9,896.86
142.44
-13.67
-43.07
2,292.15
88.61
23.83

18,822.85
10,791.34
116.83
13.93
66.88
998.16
123.54
-41.16

-49%
-18%
-24%
124%
263%
-45%
20%
-196%

-13%
-25%
-8%
-76%
5%
26%
-14%
44%

2.72
0.52
0.00
0.06
0.53
0.11
-0.0001

3.33
0.69
-0.00
-0.04
0.97
0.09
0.0001

3.63
0.57
0.00
0.11
0.42
0.13
-0.0002

-18%
-25%
110%
263%
-45%
22%
-200%

-25%
-9%
-83%
-44%
26%
-15%
50%

12 May 16
16 May 16
16 May 16
12 May 16
12 May 16
12 May 16
16 May 16

Dec
Dec
Dec
Dec
Dec
Dec
Dec

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

Net Profit (Mn Bt)

un/cons
1Q16

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

11 May 16
13 May 16
13 May 16
12 May 16
13 May 16
13 May 16
12 May 16
13 May 16
12 May 16
13 May 16
12 May 16
10 May 16
10 May 16
16 May 16
16 May 16
11 May 16
10 May 16
10 May 16
13 May 16
16 May 16

ILINK
INET
INTUCH
JAS
JMART
JTS
MFEC
FER
MSC
PT
SAMART
SAMTEL
SIM
SIS
SVOA
SYMC
SYNEX
THCOM
TRUE
TWZ

con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con
con

59.66
11.19
3,457.62
84.69
89.11
-57.52
17.98
-38.20
69.45
39.28
114.15
55.96
-28.31
49.08
21.37
11.09
99.00
700.30
1,968.02
75.47

104.80
4.72
4,100.96
12,771.25
73.51
-12.45
43.28
-58.49
61.11
15.78
273.16
120.16
101.10
28.85
24.13
43.70
79.80
540.11
1,569.42
15.15

31.86
18.41
4,420.64
1,049.76
111.00
-17.96
88.56
-233.30
37.95
56.63
17.19
29.58
-172.68
37.33
12.68
15.99
98.97
744.61
409.80
-3.69

-43%
137%
-16%
-99%
21%
-362%
-58%
35%
14%
149%
-58%
-53%
-128%
70%
-11%
-75%
24%
30%
25%
398%

87%
-39%
-22%
-92%
-20%
-220%
-80%
84%
83%
-31%
564%
89%
84%
31%
69%
-31%
0%
-6%
380%
n.m.

0.18
0.04
1.08
0.01
0.17
-0.08
0.04
-0.02
0.19
0.28
0.11
0.09
-0.005
0.14
0.02
0.03
0.13
0.64
0.08
0.012

0.32
0.02
1.28
1.83
0.14
-0.02
0.1
-0.05
0.17
0.11
0.27
0.19
0.023
0.08
0.03
0.13
0.10
0.49
0.06
0.002

0.09
0.08
1.37
0.13
0.22
-0.02
0.21
-0.134
0.10
0.40
0.01
0.05
-0.044
0.10
0.01
0.05
0.12
0.68
0.02
-0.001

-44%
100%
-16%
-99%
21%
-350%
-60%
60%
12%
150%
-59%
-53%
-122%
75%
-8%
-77%
30%
31%
33%
404%

100%
-50%
-21%
-92%
-23%
-238%
-81%
85%
90%
-31%
1000%
80%
89%
40%
77%
-40%
8%
-6%
300%
n.m.

12 May 16
13 May 16
13 May 16
16 May 16
12 May 16
16 May 16
11 May 16

MEDIUM-SIZED ENTERPRISES (MAI)

Agro & Food Industry
ABICO
Dec
con
Dec
E
con
Dec
HOTPOT
un
Dec
KASET
con
Dec
TACC
un
Dec
TMILL
un
Dec
XO
un

7.22
34.22
-63.39
-36.50
-2.60
23.92
16.79
34.78

-17.43
37.46
-70.77
-43.41
5.30
16.35
15.40
22.23

-139.10
29.41
-187.75
-34.25
8.79
13.67
21.55
9.48

141%
-9%
10%
16%
-149%
46%
9%
56%

105%
16%
66%
-7%
-130%
75%
-22%
267%

0.15
-0.03
-0.09
-0.01
0.04
0.05
0.10

0.16
-0.04
-0.11
0.02
0.14
0.05
0.06

0.13
-0.10
-0.08
0.03
0.00
0.07
0.03

-6%
18%
18%
-150%
-71%
0%
67%

15%
69%
-13%
-130%
n.a.
-29%
233%

10 May 16
13 May 16
12 May 16
12 May 16
12 May 16
11 May 16
13 May 16
11 May 16

Consumer Products
APCO
BGT
ECF
HPT
JUBILE
MOONG
NPK
OCEAN

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
con
un
un
un
con
un

130.14
24.87
12.04
24.99
2.27
34.45
20.73
8.62
2.17

102.86
22.17
4.61
18.45
2.51
28.22
13.04
10.31
3.55

124.08
36.98
4.79
18.46
5.65
46.19
18.93
1.03
-7.96

27%
12%
161%
35%
-10%
22%
59%
-16%
-39%

5%
-33%
151%
35%
-60%
-25%
9%
735%
127%

0.009
0.03
0.045
0.004
0.20
0.14
0.86
0.00

0.008
0.01
0.035
0.006
0.16
0.11
1.03
0.01

0.017
0.01
0.035
0.012
0.26
0.13
0.11
-0.01

13%
200%
29%
-33%
25%
27%
-17%
-47%

-47%
200%
29%
-67%
-23%
8%
682%
123%

11 May 16
12 May 16
13 May 16
11 May 16
10 May 16
13 May 16
16 May 16

Financials
ACAP
AF
AIRA
ASN
BROOK
GCAP
LIT

Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
un
con
con
con
un
un

54.66
16.68
12.80
-22.18
6.61
9.71
10.98
20.04

780.84
-24.00
-2.85
14.30
7.21
752.87
17.65
15.67

-37.39
14.34
10.69
-50.04

-93%
170%
549%
-255%
-8%
-99%
-38%
28%

246%
16%
20%
56%
n.a.
121%
-23%
1%

0.13
0.01
-0.00
0.07
0.00
0.05
0.10

-0.19
-0.00
0.00
1.80
0.19
0.09
0.08

0.12
0.01
-0.01

168%
300%
-200%
-96%
-99%
-44%
25%

8%
-39%
60%
n.a.
120%
-22%
4%

12 May 16
16 May 16
16 May 16
16 May 16
10 May 16
11 May 16
16 May 16
12 May 16
13 May 16
11 May 16
16 May 16
16 May 16
13 May 16
11 May 16
13 May 16
12 May 16
12 May 16
13 May 16
13 May 16
9 May 16
12 May 16

Industrial
2S
BM
CHO
CHOW
CIG
COLOR
CPR
UREKA
FPI
GTB
HTECH
KCM
MBAX
NDR
PDG
PIMO
PJW
PPM
RWI
SALEE
SANKO

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
con
con
con
con
con
con
un
con
con
un
un
con
un
un
con
un
un
con
un

589.88
102.24
13.45
-9.12
58.93
-1.73
8.83
22.01
-23.43
64.22
1.82
21.07
15.71
18.33
4.65
22.46
12.10
61.06
11.34
5.81
15.13
0.39

328.29
1.58
0.59
7.06
5.35
-0.75
10.19
13.97
-16.20
37.17
0.30
14.87
9.07
8.55
4.62
26.51
5.08
26.16
6.40
6.79
25.32
1.32

293.53
6.96

80%
n.m.
n.m.
-229%
n.m.
-130%
-13%
58%
-45%
73%
502%
42%
73%
114%
1%
-15%
138%
133%
77%
-15%
-40%
-71%

101%
n.m.

0.34
0.05
-0.01
0.06
-0.002
0.02
0.11
-0.06
0.05
0.002
0.08
0.02
0.13
0.02
0.08
0.02
0.11
0.0709
-0.01
0.0099
0.0013

0.01
0.00
0.01
-0.02
-0.001
0.02
0.07
-0.05
0.03
0.001
0.06
0.01
0.07
0.02
0.10
0.01
0.05
0.004
0.01
0.0166
0.0059

0.02

n.m.
n.m.
-208%
400%
-100%
-17%
57%
-20%
67%
100%
33%
100%
86%
0%
-20%
100%
120%
n.m.
-200%
-40%
-78%

n.m.
n.a.
-59%
133%
n.a.
233%
22%
-500%
25%
n.a.
-13%
100%
-7%
-50%
-11%
n.a.
-15%
6%
50%
450%
18%

-46.46
14.26
19.82

-4.36
-142.71
-1.17
2.62
19.21
-5.61
46.69
25.40
3.75
20.82
9.36
22.52
4.21
72.74
10.80
-14.91
2.73
-0.27

-109%
141%
-48%
237%
15%
-318%
38%
n.a.
-17%
319%
-12%
-50%
0%
188%
-16%
5%
139%
455%
243%

-0.01
0.06
0.10

-0.01
-0.18
0.00
0.00
0.09
-0.01
0.04
0.09
0.01
0.14
0.04
0.09
0.00
0.13
0.067
-0.02
0.0018
0.0011

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

1Q16
Dec
Dec
Dec
Mar
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
un
con
un
con
con
un
un
con
con

Property & Construction

Dec
ARROW
Dec
BKD
Dec
BSM
Dec
CHEWA
Dec
DAII
Dec
FOCUS
Dec
HYDRO
Dec
JSP
Dec
K
Dec
PPS
Dec
SMART
Dec
STAR
Dec
T
Dec
THANA
Dec
VTE

con
un
con
con
con
un
con
con
con
con
un
un
un
con
con

13 May 16

Resources
AGE
AIE

Dec
Dec

con
con

16 May 16

EA

16 May 16
13 May 16
11 May 16
12 May 16
9 May 16
12 May 16
13 May 16
12 May 16
13 May 16
13 May 16

PSTC
QTC
SR
SEAOIL
TAKUNI
TPCH
TRT
TSE
UMS
UWC

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

Services
ADAM
AKP
ARIP
ATP30
AUCT
BOL
CHUO
CMO
DCORP
DNA
EFORL
FIRE
FSMART
FVC
KIAT
KOOL
LDC
MPG
NBC
NCL
NINE
OTO
PHOL
QLT
RP
SPA
TNDT

Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec

con
con
un
un
un
con
con
con
un
con
con
un
un
con
un
con
un
un
con
un
con
con
con
un
un
con
con

16 May 16
16 May 16
12 May 16
11 May 16
16 May 16
16 May 16
11 May 16
11 May 16
16 May 16
11 May 16

12 May 16
11 May 16
16 May 16
13 May 16
9 May 16
16 May 16
12 May 16
16 May 16
12 May 16
9 May 16
16 May 16
13 May 16
12 May 16
16 May 16

16 May 16
11 May 16
12 May 16
13 May 16
10 May 16
11 May 16
16 May 16
13 May 16
13 May 16
16 May 16
13 May 16
12 May 16
12 May 16
12 May 16
11 May 16
13 May 16
13 May 16
4 May 16
16 May 16
3 May 16
9 May 16
10 May 16
9 May 16
13 May 16
16 May 16
16 May 16

SWC
TMC
TMI
TMW
TPAC
UAC
UBIS
UEC
GIFT
UKEM
YUASA

Net Profit (Mn Bt)

un/cons

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

12.33
20.58
8.45
50.95
26.70
48.42
56.06
12.67
22.18
7.83
-0.44

134%
5%
5%
n.a.
-24%
n.m.
-1%
-22%
-12%
-23%
-10%

345%
-286%
-66%
n.a.
-5%
-55%
-64%
16%
-3%
146%
n.m.

-12.24
61.24
32.61
1.88

-40%
12%
27%
-65%
811%
-59%
171%
n.a.
-77%
-63%
195%
-764%
-339%
32%
144%
-51%

n.m.
14%
-49%
26%
n.a.
17%
-47%
n.a.
482%
0%
615%
-94%
7%
n.m.
64%
104%

18%
115%
n.a.

22%
361%
n.a.

1Q15

4Q15

0.37
-0.11
0.004

0.16
-0.14
0.006

0.12
0.03
0.09
0.03
0.07
0.02
0.21

0.17
0.00
0.09
0.03
0.08
0.03
0.23

0.28
0.02
0.000
0.12
0.02
0.08

0.31
0.02
0.010
0.03
0.07
-0.11

0.014
0.07
0.012
-0.019
-0.11
-0.010
0.025
0.005

0.059
0.63
0.004
-0.002
-0.03
-0.020
-0.058
0.021

0.01
0.15
-0.12
-0.001
0.050
-0.002
-0.010
-0.142
0.000
0.022
-0.180

0.0085

0.0040

0.0018

% Chg

% Chg

YoY

QoQ

54.83
-38.33
2.85

23.46
-40.16
2.70

0.08
0.08
0.016
1.27
-0.01
0.33
0.17
-0.06
0.04
0.20
2.97

131%
21%
-33%
n.a.
-29%
n.a.
0%
0%
-13%
-23%
-9%

363%
-238%
-75%
n.a.
n.m.
-91%
-47%
153%
66%
-88%
-93%

25.43
21.76
19.98
14.66
21.58
19.23
22.65

33.37
1.31
20.18
18.75
24.46
25.13
25.17

178.35
69.62
16.59
2.38
57.83
2.92
9.61

296.17
62.16
13.08
6.79
6.35
7.15
-13.49

0.25
0.04
0.000

-10%
0%
n.a.
354%
-71%
173%
n.a.
-76%
-89%
200%
-773%
-267%
50%
144%
-76%

12%
-50%
n.a.
n.a.
100%
-47%
n.a.
n.m.
40%
700%
-94%
23%
n.a.
16%
103%

57.55
14.00
4.70
-8.82
-17.50
-41.22
6.40
4.28

246.41
38.00
1.59
-1.02
-3.99
-61.03
-14.55
8.73

2.49
18.14
-44.56
-15.06
13.99
0.66
-4.55
-18.90
-2.66
3.89
-105.97

856.70
14.06

724.68
6.55

701.74
3.05

113%
n.a.

374%
n.a.

con

710.89

579.90

650.51

23%

9%

0.19

0.16

0.17

19%

12%

con
un
con
un
con
con
con
con
con
con

12.98
-24.80
4.23
-2.03
0.93
31.29
15.43
129.39
-17.93
-17.76

-2.21
-8.65
0.06
-2.94
28.41
1.35
-16.68
140.43
-10.69
9.14

10.03
81.69
16.22
4.35
5.51
34.43
57.06
120.41
-273.67
-7.85

686%
-187%
n.m.
31%
-97%
n.m.
193%
-8%
-68%
-294%

30%
-130%
-74%
-147%
-83%
-9%
-73%
7%
93%
-126%

0.0036
-0.12
0.001
-0.01
0.0012
0.078
0.05
0.08
-0.07
-0.00

-0.0010
-0.05
0.000
-0.01
0.071
0.003
-0.05
0.08
-0.07
0.00

0.0050
0.41
0.030
0.01
0.01
0.086
0.18
0.08
-1.78
-0.00

460%
-140%
n.a.
0%
-98%
n.m.
200%
0%
0%
-187%

-28%
-129%
-97%
-200%
-88%
-9%
-72%
0%
96%
-44%

298.00
153.23
12.25
-0.29
3.32
31.60
16.96

221.32
14.13
12.95
0.56
1.69
61.35
15.01

159%
n.m.
2%
91%
-42%
-22%
45%
n.a.
-125%
100%
66%
-159%
15%
14%
-147%
535%
945%
-11%
-15%
-30%
-199%
-8%
10%
-39%
-27%
263%
14%
-115%

0.04
0.03
0.001
0.01
0.11
0.02

-16.69
-48.79
-62.91
103.11
10.37
57.43
1.80
39.68
-6.31
-4.98
-13.08
-3.23
-8.62
1.29
16.30
10.96
34.70
29.24
23.67
17.24

35%
984%
-5%
-153%
96%
-48%
13%
n.a.
-36%
104%
-15%
-131%
29%
53%
-267%
-11%
363%
-178%
-42%
n.m.
88%
-810%
8%
-9%
-58%
8%
49%
-108%

0.41
0.03
-0.001
0.01
0.06
0.02

-22.61
2.08
-72.56
-32.26
13.43
87.92
-3.01
35.26
16.60
-13.86
-18.61
-49.03
-1.04
-9.15
17.56
9.96
14.70
31.54
35.24
-1.44

-502.40
9.93
12.00
-3.23
5.74
40.55
11.67
4.36
89.47
-578.99
-214.61
54.96
11.66
77.03
6.38
5.56
-1.97
-12.46
-16.25
-37.63
1.05
-8.46
15.99
16.22
20.04
8.68
30.80
9.89

-0.10
0.004
-0.014
-0.004
0.04
0.11
-0.01
0.01
0.04
-0.04
-0.019
-0.092
-0.00
-0.05
0.06
0.06
0.15
0.19
0.06
-0.01

-0.09
-0.205
-0.015
0.011
0.03
0.07
0.01
0.02
-0.02
-0.03
-0.015
-0.006
-0.02
0.01
0.06
0.07
0.35
0.22
0.04
0.17

0.03
0.03
0.020
0.02
0.07
0.02
0.41
0.46
-1.31
-0.0365
0.006
0.03
0.10
0.03
0.00
-0.01
-0.03
-0.017
-0.070
0.00
-0.05
0.06
0.10
0.20
0.04
0.06
0.10

962%
0%
-200%
0%
-45%
0%
n.a.
-11%
102%
7%
-131%
33%
57%
-230%
-50%
300%
-33%
-27%
n.m.
90%
-775%
0%
-14%
-57%
-14%
50%
-106%

n.m.
0%
-105%
-50%
-14%
0%
n.a.
-122%
100%
62%
-158%
33%
10%
-138%
n.a.
500%
-33%
-12%
-31%
n.a.
-8%
0%
-40%
-25%
375%
5%
-110%

Maybank Kim Eng Securities (Thailand) Pcl.

Earning Results 1Q16 (As of 16 May 16)

Stock

Year End

Net Profit (Mn Bt)

un/cons
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

EPS (Bt)
1Q16

1Q15

4Q15

% Chg

% Chg

YoY

QoQ

4 May 16
13 May 16
12 May 16
12 May 16
11 May 16

TNP
TSF
TVD
TVT
WINNER

Dec
Dec
Dec
Dec
Dec

con
con
con
con
un

10.96
-55.57
35.38
24.94
24.52

6.79
-95.22
0.06
5.14
17.67

16.69
-129.77
10.27
25.35
21.03

61%
42%
n.m.
385%
39%

-34%
57%
244%
-2%
17%

0.01
-0.0087
0.054
0.03
0.06

0.01
-0.0224
0.000
0.01
0.04

0.02
-0.0183
0.016
0.04
0.05

17%
61%
n.m.
200%
50%

-30%
52%
244%
-25%
20%

13 May 16
16 May 16
12 May 16
13 May 16
16 May 16
16 May 16
4 May 16

Technology
CCN
UPA
IRCP
PCA
SIMAT
NEWS
SPVI

Dec
Dec
Dec
Dec
Dec
Dec
Dec

un
con
con
un
con
con
un

-196.90
2.07
-33.02
23.17
-22.30
-19.77
-143.32
-3.74

-203.58
1.40
-20.51
13.54
4.73
-24.75
-183.22
5.24

-500.95
2.18
-324.16
7.37
3.13
-17.29
-179.02
6.84

3%
48%
-61%
71%
-572%
20%
22%
-171%

61%
-5%
90%
214%
-812%
-14%
20%
-155%

0.009
-0.00
0.09
-0.09
-0.05
-0.02
-0.01

0.006
-0.00
0.05
0.02
-0.07
-0.03
0.01

0.010
-0.05
0.03
0.01
-0.04
-0.03
0.02

48%
-58%
80%
-550%
29%
23%
-200%

-10%
90%
200%
n.m.
-25%
20%
-167%

16 May 16
13 May 16
13 May 16
16 May 16
13 May 16
16 May 16
13 May 16
13 May 16
11 May 16
9 May 16

-- Companies Under Rehabilitation

APX
Dec
BRC
Dec
VI
Dec
KTECH
Dec
NFC
Dec
POMPUI
Dec
SAFARI
Dec
SGF
Dec
TPROP
Dec
WR
Dec

con
con
con
con
con
con
con
un
con
con

97.20
28.92
18.98
6.44
-46.01
19.27
5.37
32.39
13.44
21.56
-3.16

2,654.59
3.07
38.75
2,597.89
1.04
-25.56
7.61
33.15
4.90
-7.50
1.24

353.01
37.13
105.20
-2.87
-46.48
288.62
18.43
-36.29
2.99
-1.63
-12.09

-96%
841%
-51%
-100%
n.m.
175%
-29%
-2%
174%
387%
-356%

-72%
-22%
-82%
325%
1%
-93%
-71%
189%
350%
n.m.
74%

0.01
0.13
0.01
-0.01
0.00
0.14
0.02
0.00
0.01
-0.00

0.00
0.27
31.16
0.00
-0.01
0.2
0.03
0.00
-0.00
0.00

0.02
0.75
-1.05
-0.02
0.07
0.49
-0.26
-0.00
-0.00
-0.01

n.m.
-52%
-100%
n.m.
153%
-30%
-48%
0%
450%
-230%

-31%
-83%
101%
20%
-96%
-71%
106%
115%
n.m.
86%

Remark : Con = Consolidation , Un = Unconsolidation

Database : Thanin Ext 1396 : thanin.k@maybank-ke.co.th; Ladda Ex 1410 : Ladda@maybank-ke.co.th