Professional Documents
Culture Documents
DANH MC T VIT TT
BCLCTT
Bo co lu chuyn tin t
BS
Bt ng sn
CBRE
Tp on CB Richard Ellis
CNH-HH
CP
C phn
FDI
HOSE
KAC
KHA, KHAHOMEX
NHNN
Ngn hng Nh nc
TNHH
Trch nhim hu hn
TPHCM
Thnh ph H Ch Minh
TSDH
Ti sn di hn
TSNH
Ti sn ngn hn
USD
VCSH
Vn ch s hu
VN
Vit Nam ng
XNK
WTO
LI M U
Cng vi qu trnh ton cu ha ca xu th th gii, nn kinh t Vit Nam ngy cng pht
trin vng mnh. Hi nhp vo nn kinh t th gii, Vit Nam cng xy dng y nn kinh t
th trng, trc nhu cu pht trin th trng bt ng sn Vit Nam ra i cng vi s
pht trin ngy cng y hn cc th trng vn, p ng nhu cu hi nhp kinh t quc t.
Th trng bt ng sn Vit Nam tuy lc mi ra i cn non tr, hot ng khng theo
quy lut t nhin, cha bt kp theo s pht trin ca cc nc trn th gii, nhng cho n nay
t c nhng bc tin di, c v lng v cht, c bit trong lnh vc dch v bt ng
sn. Sau gn 3 nm Vit Nam tr thnh thnh vin chnh thc ca WTO, bt ng sn dn hot
ng theo ng qu o, s tin b k trn c th hin mt cch r rng khi th trng bt
ng sn Vit Nam t ch khng c xp hng ch s minh bch vn ln nm trong tp
nhng th trng c tnh minh bch. Nhng cam kt v t do ho th trng khi gia nhp WTO
gip cc cng ty qun l bt ng sn quc t c iu kin pht trin ti Vit Nam nh
CBRE, Savill, Collier v kch thch cc cng ty dch v bt ng sn trong nc pht trin vi
tc nhanh chng.
hiu r hn hot ng ca mt doanh nghip va mi tng bc chuyn sang lnh vc
y tim nng ny, nhm chng ti chn phn tch tnh hnh ti chnh ca Cng ty C phn Xut
Nhp khu Khnh Hi. T mt doanh nghip chuyn kinh doanh cc sn phm xut nhp khu,
nhng vi quyt nh to bo quyt nh chuyn sang th trng bt ng sn cn non tr ca
Vit Nam.
1. Gii thiu chung v Cng ty C phn Xut nhp khu Khnh Hi.
Tn doanh nghip: CNG TY C PHN XUT NHP KHU KHNH HI
Tn giao dch: KHANH HOI EXPORT IMPORT JOINSTOCK COMPANY
Tn vit tt: KHAHOMEX
a ch tr s chnh: Lu 6 Khahomex Building
S 360A Bn Vn n P.1 Q.4 TP.H Ch Minh
in thoi: 84-8-39451027
Fax: -8-39451028
E-mai: khahomex@khahomex.com.vn
Website: www.khahomex.com.vn
1.1. Lch s hnh thnh ca cng ty.
Cng ty C phn Xut nhp khu Khnh Hi - KHAHOMEX trc y l doanh nghip
nh nc, c thnh lp vo ngy 17 thng 02 nm 1982 vi tn gi l Cng ty Cung ng
Hng xut khu Qun 4. Nm 1988 i tn l Lin hip sn xut kinh doanh xut nhp khu
Khnh Hi v t nm 1990 i thnh Cng ty Xut Nhp khu Khnh Hi.
Thng 3 nm 2001, Cng ty thc hin c phn ha, theo Quyt nh s 26/2001/Q-TTG
ca Th tng Chnh ph ban hnh ngy 07/03/2001 v chnh thc hot ng theo hnh thc
Cng ty c phn k t ngy 01/04/2001 vi tn gi Cng ty C phn Xut nhp khu Khnh
Hi. Sau hn mt nm hot ng theo hnh thc cng ty c phn, KHAHOMEX l doanh
nghip th 18 c php nim yt trn th trng chng khon TP. H Ch Minh vo ngy
19/08/2002 theo giy php s 22/GPPH ngy 25/07/2002 ca y ban Chng khon Nh nc
vi m chng khon l KHA.
Ngy 31/05/2004, phn vn Nh nc 29% ti Cng ty c chuyn giao v Tng Cng ty
Bn Thnh qun l v bt u t y, KHAHOMEX tr thnh mt trong 47 doanh nghip thnh
vin trong h thng Bn Thnh Group.
T nm 2005 tr li y, Cng ty ang tng bc i su v chuyn nghip ha hot ng
kinh doanh bt ng sn. Trong thc t, m hnh kinh doanh bt ng sn u tin ca Cng ty
l Chung c Khnh Hi 1 v Chung c Khnh Hi 2 mang li hiu qu cao, c ngi tiu
dng tn nhim.
Cng ty v ang tip tc trin khai cc d n u t trong nm 2009 nh: Cao c vn
phng v cn h cho thu (Khahomex Savico Tower) ti 56 Bn Vn n (hp tc vi Cty
Savico), Trung tm thng mi v cn h (Titco Plaza) ti 1014B Thoi Ngc Hu, qun Tn
Ph (hp tc vi Cty Titco v Cty Savico), Trung tm thng mi dch v v cn h Hc Mn
(Hoc Mon Plaza) ti khu ch rau qu Hc Mn (hp tc vi Cty Hotraco) chun b cho thi
k khi phc kinh t trong thi gian ti.
Nh vy, KHAHOMEX vn cn non tr trong lnh vc bt ng sn so vi cc cng ty
khc, nhng do c quyn s hu nhiu din tch t c v tr tt nn KHAHOMEX c tim nng
tng trng rt ln trong lnh vc ny.
1.2. Ngnh ngh kinh doanh.
Ngnh ngh ng k kinh doanh:
- Xut nhp khu hng ha tiu dng v vt t sn xut.
- Xut khu nng sn, thy hi sn, lm sn v cc sn phm sn xut t lm sn, hng
may mc, hng da.
- Nhp khu, mua bn v bo hnh hng kim kh in my, my mc thit b linh kin
in, in t hng hi, nguyn nhin liu v hng ha phc v sn xut v tiu dng.
- Sn xut, kinh doanh thc phm, ch bin lm sn.
- Sn xut, gia cng hng may mc, bao b, da v gi da, giy dp.
- Cho thu nh v vn phng, du lch.
- y thc xut nhp khu, th tc hi quan, vn ti hng ha.
- u t xy dng cc khu thng mi, siu th, cc loi nh phc v nhu cu ca nhn
dn thnh ph v th, kinh doanh bt ng sn v kinh doanh dch v bt ng sn.
- Gio dc mm non.
KHAHOMEX l Cng ty hot ng a ngnh ngh theo Giy php kinh doanh, song hin
nay, Cng ty ch ang tp trung chuyn su vo lnh vc kinh doanh v dch v bt ng sn
(u t kinh doanh cn h chung c, khu dn c, cao c vn phng cho thu, cn h dch v),
dch v thng mi v gio dc mm non. Cc lnh vc khc s c trin khai khi c iu kin
cho php (nh hot ng du lch, khch sn, v.v).
1.3. Cc thnh tu t c.
Thng 03/2001, Cng ty vinh d n nhn Hun chng Lao ng hng Ba do Ph Ch
tch nc Nguyn Th Bnh tng thng theo Quyt nh s 140/2001/Q/ CTN cp ngy
12/03/2001.
Ngy 03/02/2007, Cng ty vinh d n nhn Hun chng Lao ng hng Nh do Ch tch
Nc tng thng theo Quyt nh s 1065/Q-CTN ngy 03/10/2006.
Ngy 12/11/2007, KHAHOMEX tham gia c ng sng lp Cng ty C phn T vn Thit
k Khnh Hi Cn nh m c (KHA-DREAM HOUSE Deco) hot ng chuyn nghip trn
lnh vc t vn v thit k kin trc cng trnh.
3.2. Tc th ha cao.
3.5. Bt ng sn chim t
Nguyn liu u vo
Xi mng PC40 (VN/kg)
% tng gim
Thp xy dng(VN/kg)
% tng gim
T6-08 T12-08
T6-09
1,400
1,000
1,065
25.0%
-28.6% 6.5%
18,900
13,000
11,500
18.9% -31.2% -15.0%
T12-09
1,100
3.3%
12,000
8.6%
T6-10 T12-10
1,250
1,460
13.6%
16,8%
14,000
15,270
16.7%
9,1%
T6-11
2,000
36,7%
16,200
6,1%
700,000
600,000
500,000
400,000
300,000
200,000
100,000
680,971
304,380
Hng A
Hng B
Hng C
3.10. Ti cu trc th
trng BS.
D KIN
MC U T
TIN
THC HIN
Tng mc u t d
- /c: 56 Bn Vn n, Qun 4,
TPHCM
(KHA gp 51%)
Tng mc u t d
kin: khong 721 t
(KHA gp 30%)
Tn Ph, TPHCM
3. D n khu dn c 25 ha
- /c: x Xun Thi Thng, Hc
Mn, TPHCM
Tng mc u t d
(KHA gp 50%)
nm 2011
Nm
Nm
Nm
tnh
2008
2009
2010
- Ti sn ngn hn / Tng ti sn
78,22
69,4
64,06
58,6
- Ti sn di hn / Tng ti sn
21,77
30,6
35,94
41,42
c cu ti sn
6 thng
nm 2011
(Ngun Bo co ti chnh)
T trng ti sn di hn tng trong tng ti sn tng ch yu l do trong nm nm 2010,
Cng ty u t thnh lp cc cng ty con (Cng ty TNHH Tng Hp Si Gn Khnh Hi; Cng
ty TNHH MTV Qun L Cao c Khnh Hi; Cng ty CP Dch v Thng mi Khnh Hi) vi
mc u t tng trong nm khong 10,56 t ng v cc khon u t gp vn vo cng ty khc
thc hin cc d n (gp vn vo Cty CP Thng mai Hc Mn thc hin cc d n: 7,49 t;
gp vn vo Cng ty Dch V Cng ch Qun 4 d n chung c Khnh Hi 3: 19,52 t).
So vi Cng Ty C phn a c Khang An vi c cu t trng TSNH l ch yu chim
96% nm 2010, KHAHOMEX c c cu ti sn hp l hn.
5.2. C cu ngun vn.
Tng ngun vn Cng ty tnh n 30/6/2011 l 382,37 t, gim 38,058 t so u nm,
tng ng vi vic gim n phi tr l 26,7 t, ng thi vn ch s hu gim 11,337 t.
Bng 5.2. C cu ngun vn.
c cu ngun vn
N phi tr / Tng ngun vn
Vn ch s hu/Tng ngun vn
N ngn hn/N phi tr
N di hn/ N phi tr
n v
tnh
%
%
%
%
Nm
2008
35,4
64,6
96,5
3,5
Nm
2009
24,49
75,51
96,4
3,6
Nm
2010
29,17
70,83
88,67
11,33
6 thng
nm 2011
25,09
74,91
96,7
3,3
(Ngun Bo co ti chnh)
Da vo bng trn ta nhn thy c cu ngun vn th hin qua ch tiu N phi tr /Tng
ngun vn v Vn ch s hu /Tng ngun vn bin ng khng n nh. Nu nh c cu N
phi tr /Tng ngun vn nm 2008 l 35.4% th nm 2009 gim xung 24,49% ch yu do
gim cc khon ngi mua tr trc tin mua cn h, gim cc khon Thu phi np nh nc
v gim vay vn ngn hng thc hin ng tin hon thnh d n Chung C Khnh Hi 2.
VCSH/Tng ngun vn t 64,6% nm 2008 tng ln 75,51% nm 2009 do nm 2009, cng ty
bn c phiu qu 22,23 t v thng d t bn c phiu qu l 19,57 t.
Sang nm 2010 c cu N phi tr /Tng ngun vn li tng ln 29,17%, do tng cc
khon ngi mua tr trc tin mua cn h, tng cc khon Thu phi np nh nc v tng vay
vn Ngn hng b sung Vn lu ng, doanh thu cha thc hin ca d n chung c Khnh
Hi 3 cha bn giao cho khch hng. Cn c cu Vn ch s hu/Tng ngun vn nm 2009 l
75,51% th nm 2010 gim 3.6% cn 70.83%.
C cu ngun vn sang nm 2011 c s thay i, vo u nm c cu N phi tr trn
ngun vn l 29,17% th nhng n 6 thng u nm ch cn 25,09%. Nguyn nhn l do khon
N di hn gim so vi u nm 2011 m ch yu l khon doanh thu cha thc hin.
Ngoi ra, ta nhn thy rng N ngn hn l ngun vay n ch yu ca KHAHOMEX,
chim trn 85% tng n. Nh vy phi chng KHAHOMEX s dng N ngn hn ti tr cho
TSDH?
Hnh 5.3. Biu t trng N ngn hn ca KHAHOMEX qua cc nm
(Ngun Bo co ti chnh)
Ta nhn thy trong c cu n ngn, vo nm 2008, do vic thc hin d n Chung c
Khnh Hi 2 nn KHAHOMEX tng cc khon ng trc ngi mua d n ng tin
thc hin, nn thnh phn ngi mua tr tin trc chim ch yu trong N. y c th coi l
khon ngn hn nhng li c thi gian tr n ko di n khi d n hon thnh. Cc nm sau,
thnh phn chim ch yu l cc khon phi tr, phi np ngn hn khc. c bit ch cc
khon phi tr phi np khc 6 thng u nm 2011 tng hn 6 t so vi u nm, nguyn nhn
l do tin u t d n cao c 56 Bn Vn n, tin bo tr Chung c Khnh Hi 2 v 3, ngoi
ra cn tin khch hng hy hp ng cn h lm cho cc khon phi np khc tng ln hn 4 t
ng. Nh vy, mc d c hch ton ngn hn, nhng cc khon N ca KHAHOMEX u
c thi gian di trong vic tr n, ngoi tr cc khon tin ngn hn khc nh chim t trng
khng ln. Cng ty vn c th ti tr cho TSDH.
Nhn chung, tnh hnh ti chnh ca KHAHOMEX l lnh mnh trong giai on t nm
2008 n nay. Mc d Cng ty c mt trn th trng Vit Nam trn 30 nm, nhng v ch
chuyn sang hot ng lnh vc bt ng sn vi nm tr li y nn Cng ty hin ang
giai on khi s vi vic ch trng pht trin da trn ngun vn ch s hu, ngun ti tr
trong ni b cng ty, gim thiu vic vay n t bn ngoi. Do , ri ro ti chnh ca
KHAHOMEX rt thp so vi cc i th khc trn th trng.
5.3. C cu doanh thu.
Hnh 5.4. Biu c cu doanh thu nm 2010
Kinh doanh BS (70%)
Gio dc mm non
(3%)
Sn xut cng nghip
(8%)
Dch v Thng mi
(2%)
Dch v BS
(17%)
(Ngun Bo co ti chnh)
Hot ng kinh doanh BS ca KHAHOMEX nm 2010 ng gp 70% trong tng c cu
doanh thu v c xu hng tng t trng khi cc lnh vc khc nh sn xut cng nghip, dch v
thng mi... ngy cng c xu hng gim vic ng gp vo doanh thu ca KHAHOMEX.
in hnh nh lnh vc sn xut cng nghip trong 5 thng nm 2010 l 1,48 t, Cng ty cho
ngng hat ng X nghip ch bin Lm Sn tin hnh thanh l my mc nh xng nhm
thu hi vn u t vo lnh vc kinh doanh hiu qu hn.
6. Phn tch Bo co ti chnh ca KHAHOMEX.
6.1. Ch s xu hng bin ng doanh thu v chi ph hot ng ca KHAHOMEX.
Hnh 6.1 Biu th hin bin ng doanh thu v chi ph hot ng ca KHAHOMEX.
c Khnh Hi 2, bn giao cho khch hng v ghi nhn doanh thu. C l v l doanh nghip mi
nn cc d n n vi KHAHOMEX khng nhiu, khng cn i v iu ha dng doanh
thu qua cc nm nn sang nm 2009 v 2010 trong giai oan tin hnh cc d n mi,
KHAHOMEX khng th tng trng doanh thu.
Nhng b li, KHAHOMEX li qun l kh tt chi ph, khng lm tng chi ph, mc d
gi c cc chi ph, nguyn vt liu u vo mi lc mt tng nhiu. c bit, cng ty c t trng
hng tn kho cao, m bo cho cng ty khng phn chu nh hng bi gi c nhiu. Tc
gim ca doanh thu thp hn tc gim ca chi ph.
6.2. Phn tch tn dng.
6.2.1. Kh nng thanh ton.
Bng 6.1. T s thanh ton ca KHAHOMEX (n v: VND)
2008
TI SN NGN HN
Hng tn kho
N ngn hn
Khon phi thu ngn hn bq
Doanh thu thun
Hng tn kho bq
Gi vn hng bn
Kh nng thanh ton hin hnh
K thu tin bnh qun
Kh nng thanh ton nhanh
S ngy tn kho bq
2009
271.272.374.530
265.982.476.631
269.314.923.646
223.985.484.818
167.544.248.807
112.769.949.220
152.513.746.723
139.137.497.733
118.495.842.261
90.464.541.404
108.747.620.213
92.726.010.884
228.808.798.353
184.258.519.040
122.832.204.021
44.624.734.068
140.157.099.014
132.641.847.972
145.825.622.228
125.521.652.271
57.435.565.916
27.979.663.480
35.229.514.954
173.712.446.657
2,3
0,9
57.786.495.146
73.099.039.452
2,9
2,5
2,4
68,8
169,4
589,7
1,7
1,1
0,9
402,0
831,4
1876,3
(Ngun Bo co ti chnh)
hn so vi KHAHOMEX.
Chng ta xt tip kh nng thanh ton nhanh ca c 2 cng ty, ch s dng cc ti sn c
tnh thanh khon nht (tin mt, u t ngn hn, cc khon phi thu). y, KHAHOMEX ch
c trong khong 0,9 1,7 ng ti sn thnah khon m bo cho 1 ng khon phi tr hin
ti. Tnh trng thanh ton cha cao ca KHAHOMEX. iu ny phn nh Cng ty khng c kh
nng tr n ngay bng tin cng mt lc tt c cc khon n o hn vo thi im cui nm. Tuy nhin,
cc khan n phi tr ca Cng ty ch yu l tin ng trc ca khch hng mua cn h chung c v cc
khon thu gp vn thc hin cc d n lin kt vi i tc.
Tng n
Tng ti sn
2010
122.645.236.935
420.426.006.186
10.701.427.063
409.724.579.123
360.987.811.467
34%
(Ngun Bo co ti chnh)
Ti sn ca KHAHOMEX c ti tr bi N cha chim hn 50%. y l mt t
s c xem l n i vi mt cng ty Bt ng sn. V t l ny tuy c s thay i, bin ng
qua cc nm nhng khng chnh lch nhau qu cao. Cng ty hin ang c gng duy tr t l ny
mt cch chc chn gim thiu cc ri ro ti chnh.
T s n trn vn c phn:
2007
Tng N
VCSH
232.933.688.191
VCSH bnh
qun
T s n trn
Vn c phn
2008
122.772.452.519
224.022.723.498
2009
98.062.091.799
285.197.718.172
2010
122.645.236.935
297.780.769.251
228.478.205.845
254.610.220.835
291.489.243.712
53,73%
38,51%
42,08%
(Ngun Bo co ti chnh)
Tn dng ngn hng th r rng b tht cht c nm qua. Pht hnh c phiu ti
tr cho d n khng cn thu ht c s quan tm ca cc c ng v nh u t. Huy ng
trc tip t ngi mua cng b hn ch bi chnh sch (Ngh nh 71). Cn vic pht hnh
tri phiu th c rt t doanh nghip lm tt iu ny.
Mt im ng ch khc l ngoi mt vi doanh nghip c ngun vn di do v
pht hnh c c phiu giai on th trng chng khon nng v pht hnh tri phiu quc
t, th s nhiu cc doanh nghip khc ang c t l vay n ngn hn (m trong vay n ngn
hng chim t trng kh cao). iu ny cho thy doanh nghip s cn i mt vi nhiu kh
khn, cho d tn dng c NHNN "tnh ton li".
Tuy nhin, vic s dng n cng c mt u im, l chi ph li vay s c tr
vo thu thu nhpdoanh nghip. Do , doanh nghip phi cn nhc gia ri ro v ti chnh v
u im ca vay n m bo mt t l hp l nht.
V vy, cng ty cn nn cn nhc rt k lng khi la chn cu trc vn ph hp.
2008
1,36
2009
1,17
2010
1,24
(Ngun Bo co ti chnh)
Khi nn kinh t tng trng tt, cng vic kinh doanh thun li, hu ht mi cng ty
u c nhu cu vay thm vn m rng hot ng kinh doanh. ng thi cc nh iu tit v
m cng sn sng ni lng li sut cho vay, gim chi ph s dng vn cng to iu kin cho cc
doanh nghip tng t l vn vay. Nhng nn kinh t ang trong giai on kh khn, nn vic
vay vn tr nn kh khn hn.
T l ti sn/vn c ng thp cho thy hoc y l mt cng ty rt mnh, khng cn
n vn vay, hoc y cng c th l mt cng ty kinh doanh chc n mt cch thi qu, khng
dm vay vn kinh doanh v cam chu b qua nhng c hi kinh doanh tt trn th trng
T l ti sn/vn c ng qu cao cho thy c th cng ty ny phi vay rt nhiu
duy tr hot ng kinh doanh khng my hiu qu ca mnh. Tuy nhin t l ti sn/vn c ng
cao cng c th chng t rng cng ty ny s dng vn rt hiu qu, khi n nhn c ngun
lc kinh doanh ca mnh ln nhiu ln t mt s vn c ng khng ln lm. Nu thu nhp m
s vn vay ny to ra ln hn chi ph ca n (tin li) th hiu qu kinh doanh ca cng ty s
c nng ln r rt. Nhng bao gi cng vy, mi cng ty u c mt im ti hn nht nh
m nu s vn vay vt qu mc th li nhun bin to ra s khng th b p ni chi ph s
dng vn, kt qu l tng li nhun ca cng ty b gim st, y cng ty vo tnh trng nguy
him
Ch tiu
2008
EBIT
2009
2010
50.651.490.900 66.771.529.512
Li vay
Kh nng thanh ton li vay
60.278.445.867
1.413.411.936
35,84 ln
397.609.834
440.435.837
167,93 ln
136,86 ln
(Ngun Bo co ti chnh - n v: VND)
Vi mt kh nng thanh ton li vay c xem l cao v ta c th a ra c kt
lun l vi khon li nhun m KHAHOMEX to ra c th b p c li vay, v kh nng
ny tng t bin t nm 2008 sang nm 2009 (t 35.84 ln 167.93). Sang n nm 2010 th kh
nng tr n ca cng ty c st gim nhng s st gim khng ng k, vn cn rt cao (
mc 136.86 ln).
Cng ty cn phi tip tc gi vng v pht huy kh nng ny, bi v n rt quan trng
trong thi k y kh khn ny, khng ch trong nc m ton th gii.
6.3. Phn tch kh nng sinh li.
6.3.1. Hiu qu hot ng.
Doanh thu thun v bn hng v cung
cp dch v (1)
Li nhun gp v bn hng v cung cp
dch v (2)
Li nhun thun t hot ng kinh
doanh (3)
Tng li nhun k ton trc thu (4)
Li vay( 1-T) ( T=24%)
LR sau iu chnh (5)
Bin li nhun gp {(2)/(1)}
Bin li nhun hot ng kinh doanh
{(3)/(1)}
Bin li nhun trc thu {(4)/(1)}
Bin li nhun sau thu {(5)/(1)}
2008
2009
2010
228.808.798.353
184.258.519.040
122.832.204.021
55.096.351.696
58.736.866.769
65.396.638.105
49.079.622.786
50.651.490.900
1.074.193.071
39.501.952.785
24,08%
68.754.893.360
66.771.529.512
302.183.474
52.098.655.903
31,88%
58.865.693.364
60.278.445.867
334.731.236
44.747.262.948
53,24%
21,45%
22,14%
37,31%
36,24%
47,92%
49,07%
17,26%
28,27%
36,43%
(Ngun Bo co ti chnh)
Ta thy rng, hiu qu hot ng kinh doanh ca KHAHOMEX tng ng khng
chnh lch nhiu vi cng ty Khang An. Hai cng ty c quy m khc nhau nhng u qun l chi ph
cht ch cng nh to ra khon li nhun n nh.
VN
VN
VN
VN
VN
ln
ln
ln
2008
2009
2010
KHAHOMEX cha s dng ti sn ht trong vic to ra doanh thu. Hin nay vi chin
lc m rng, cng ty ang tp trung vo cc d n thu li trong thi gian ti. Trong , s
vng quay tin kh cao, c 1ng tin mt to ra c 17 ng doanh thu nm 2008 v 2009, 24
ng doanh thu vo nm 2010. Nh vy, KHAHOMEX s dng tin mt linh hot, lun cho
n vn hnh v trnh b chim dng to ra c li nhun.
(Ngun Bo co ti chnh)
Vi cng ty Khang An th 1 ng ti sn li to ra doanh thu t hn nhiu so vi
KHAHOMEX, ei62u ny cho thy cng ty dng ti sn khng c hiu qu.
6.4. T s gi th trng.
6.4.1. Thu nhp mi c phn.
2008
Li sau thu ca c
ng ca cng ty(1)
2009
2010
38.427.759.714
51.796.472.429
44.412.531.712
S c phn lu hnh
bnh qun trong k(2)
13.471.020
13.074.893
14.120.309
2.853
3.962
3.145
2008
11.800
2.853
2009
24.500
3.962
2010
17.600
3.145
4,14
6,18
5,60
ln
v iu chnh Li rng :
Li rng
Chi ph Li vay
Cng Li vay (1-T) ( T=24%)
2008
346.795.176.017
64.578.426.267
282.216.749.750
310.247.216.434
2009
383.259.809.971
71.008.766.161
312.251.043.810
297.233.896.780
2010
420.426.006.186
10.701.427.063
409.724.579.123
360.987.811.467
38.427.759.714
1.413.411.936
1.074.193.071
39.501.952.785
51.796.472.429
397.609.834
302.183.474
52.098.655.903
44.412.531.712
440.435.837
334.731.236
44.747.262.948
:
12,73%
17,26%
17,53%
28,27%
12,40%
36,43%
0,74
0,62
0,34
17
6,36
1,37
0,84
3,03
17
5,34
1,63
0,69
1,57
24
1,51
0,81
0,46
0,81
Qua s liu t bng trn ta thy ROA qua cc nm tng ng vi nhau khong 12 13%,
c nm 2009 tng vt tri so vi nm 2008 v 2010 l 17,53% do trong nm ny Cng ty s
dng hiu qu ngun ti sn ca Cng ty so vi lng tin Cng ty b ra u t. Tc l mt
2009
0,3951
0,1487
5,875
2010
0,2514
0,0351
0,882
\
(Ngun Bo co Ti chnh ca KHAHOMEX v Khang An)
So vi cng ty c phn u t a c Khang An th ROA ca CTCP XNK Khnh Hi cao
hn do Li nhun bin ca Cng ty cao hn trong khi hiu sut s dng ti sn ca Cng ty
khng t c mc cao nh mong i.
:
6 thng/ 2010
6 thng/ 2011
Tng Ti sn
Tr Tin v tng ng tin
Tng TS sau iu chnh
TS sau iu chnh bnh qun
420.426.006.186
10.701.427.063
409.724.579.123
314.597.286.044
382.367.398.400
17.101.825.687
365.265.572.713
387.495.075.918
iu chnh Li rng :
Li rng
Chi ph Li vay
Cng Li vay (1-T) ( T=24%)
Li rng sau iu chnh
17.236.219.993
111.305.283
84.592.015
17.320.812.008
9.995.928.787
69.262.332
52.639.372
10.048.568.159
:
4,23%
44,10%
0,0959
2,75%
22,52%
0,1222
7,83
0,48
0,26
0,15
0,26
33,94
0,69
0,32
0,2
0,28
(Ngun Bo co ti chnh)
Qua s liu t bng trn ta thy c ROA ca 6 thng u nm 2011 c s st gim so
vi 6 thng u nm 2010 do s st gim ca Li nhun bin, trong 6 thng u nm 2010 li
VCSH
VCSH bnh qun
2008
232.933.688.191 224.022.723.498
228.478.205.845
2009
285.197.718.172
254.610.220.835
2010
297.780.769.251
291.489.243.712
2008
39.501.952.785
228.808.798.353
310.247.216.434
228.478.205.845
2009
2010
52.098.655.903
184.258.519.040
297.233.896.780
254.610.220.835
44.747.262.948
122.832.204.021
360.987.811.467
291.489.243.712
0,17
0,28
0,36
0,74
0,62
0,34
1,358
1,167
20,462%
1,238
15,351%
17,289%
(Ngun Bo co ti chnh)
T bng s liu cho ta thy, ROE ca Cng ty c s bin ng qua cc nm, nm 2008 l
17.289% n nm 2009 tng ln l 20.462%, qua nm 2010 st gim cn 15.351%. Tc l Cng
ty b ra 100 ng vn u t vo hot ng kinh doanh th to ra c 17.289 ng li nhun
trong nm 2008, to ra c 20.462 ng li nhun trong nm 2009 v to ra c 15.351 ng
li nhun trong nm 2010. C s st gim trong nm 2010 so vi nm 2009 l do Li rng sau
iu chnh ca Cng ty gim, trong khi lng Vn ch s hu bnh qun li tng ln dn n
t sut sinh li trn vn ch s hu ca Cng ty c s st gim. Mt khc, s bin ng ca
ROE cng do tc ng ca cc nhn t :
+ Li nhun bin ca Cng ty tng qua cc nm nm 2008 l 0.17, nm 2009 l 0.28 n
nm 2010 tng ln l 0.36 chng t Li nhun to ra c trong mt ng doanh thu thun tng
qua cc nm.
+ Hiu qu s dng ti sn ca Cng ty li gim qua cc nm cho thy vic s dng ti
sn to ra doanh thu ca Cng ty cha t mc mong mun, do vic ng nhiu sn phm
chung c, nh cao cp tnh hnh kinh t khng n nh lm cho khon mc hng tn kho ca
Cng ty tng nh hng n hiu qu s dng ti sn ca Cng ty.
+ ng thi s bin ng ca n by ti chnh cng nh hng n ROE ca Cng ty,
vic s dng n by ti chnh ca cng ty c s st gim, ban u trong nm 2008 Cng ty s
dng nhiu n by n p ng nhu cu kinh doanh ca Cng ty, n nm 2009 khi tnh hnh
hot ng i vo qu o th mc s dng n by n gim xung cn 1.167 do cng ty quyt
nh gim cc khon n vay gim bt cc khon chi ph li vay phi tr Tuy nhin n nm
2010 c s gia tng n by ti chnh ln 1.238 do Cng ty cn mt khon vn b p cc chi
ph cn thit.
6 thng 2009
235.095.118.850
6 thng 2010
297.780.769.251
266.437.944.051
6 thng 2011
286.443.611.777
292.112.190.514
6 thng 2010
6 thng 2011
17.320.812.008
10.048.568.159
39.272.979.537
44.624.734.068
314.597.286.044 387.495.075.918
266.437.944.051 292.112.190.514
0,44
0,23
0,12
0,12
1,18
7%
1,33
3%
(Ngun Bo co ti chnh)
Qua bng s liu ta thy c t sut sinh li trn vn ch s hu ca CTCP XNK Khnh
Hi trong 6 thng u nm 2010 cao hn so vi 6 thng u nm 2011, iu cho thy li
nhun cng ty thu c so vi ng vn b ra st gim so vi 6 thng u nm 2010, trong 6
thng u nm 2010 cng ty b ra 100 ng vn th thu li c 7 ng li rng nhng trong 6
thng u nm 2011 cng ty b ra 100 ng vn th ch thu li c 3 ng li rng. C th ni
t sut sinh li trn vn ch s hu ca cng ty trong 6 thng u nm st gim do cng ty phi
b thm vn u t cho cc d n sp thc hin s thu li doanh thu vo cui nm, cc d n
xy dng chung c cng nh cc ta nh cao cp m cng ty k hp ng vi cc i tc cn
duy tr mt lng vn ln p ng cc nhu cu cn thit cho hot ng kinh doanh ca Cng
ty.
So vi Cng ty C phn a c Khang An th 6 thng u nm 2010 t sut sinh li trn vn
ch s hu ca Cng ty l 10% cao hn so vi 7% t c ca KHAHOMEX, tc l trong 100
ng vn Khang An b ra th thu li c 10 ng li rng trong khi Khnh Hi ch thu v 7
ng li rng. Nhng n 6 thng u nm 2011 th t sut sinh li ca KHAHOMEX l 3% cao
hn so vi i th cnh tranh trong ngnh l 2%, iu cho thy trong th trng ngnh bt
ng sn th trong na u nm 2011 tt c cc cng ty u gp kh khn trong vic t c t
sut sinh li mong mun, cc cng ty tp trung ngun lc u t vo cc d n s thc hin
trong nm. Tuy nhin, KHAHOMEX vn t c mt sut sinh li cao hn trong tnh hnh
chung ca ton ngnh, l mt li th i vi KHAHOMEX.
7. Phn tch dng tin Cng ty C phn Xut Nhp khu Khnh Hi.
7.1. Dng tin hot ng kinh doanh.
T cc s liu trong bo co ti chnh, ta lp c bng sau:
CH TIU
Tin thu bn hng, cung cp DV & doanh thu
khc
Tin chi tr cho ngi cung cp hng ha dch v
Tin chi tr cho ngi lao ng
Tin chi tr li vay
Tin chi np thu thu nhp doanh nghip
Tin thu khc t hot ng kinh doanh
Tin chi khc cho hot ng kinh doanh
Lu chuyn tin thun t hot ng kinh doanh
M
s
1
2
3
4
5
6
7
Nm 2008
Nm 2009
247.354.217,967 150.369.428.307
-118.276.610.567 -49.188.694.367
-17.414.216.654 -10.290.802.671
-774.753.984
-277.752.975
-4.692.469.877 -20.867.832.358
54.862.842.241 66.894.810.225
-31.058.752.316 -82.193.019.248
130.000.256.810
54,446.136.913
Nm 2010
102.052.257.524
-72.114.953.485
-7.993.837.677
-422.658.059
-14.593.773.985
32.339.981.921
-35.851.105.865
3.415.910.374
Dng tin hot ng kinh doanh ca KHAHOMEX dng v hin ang gim qua cc nm
2008, 2009, 2010. Do KHAHOMEX ang tp trung cc ngun vn t cc d n hon thnh
cho vic m rng bng cc d n ang trong giai on trin khai khi cng. V l doanh nghip
cn non tr trn th trng bt ng sn, KHAHOMEX cha c nhiu d n iu ha v cn
i ngun vn vo cc nm. Ngoi ra, vic gim thiu cc khon chi ph gip cng ty to ra
dng tin dng cho hot ng kinh doanh.
d phn tch ta lp bng phn tch t trng dng tin vo, dng tin ra ca tng hot
ng trong tng dng tin vo, tng dng tin ra ca tt c cc hot ng:
T trng dng tin vo ca tng hot ng trong tng dng tin vo ca tt c cc hot
ng:
CH TIU
Tin thu bn hng,
cung cp DV &
doanh thu khc
Tin thu khc t hot
ng kinh doanh
Tng dng tin vo
Nm 2008
S liu
Nm 2009
T
trng
S liu
Nm 2010
T
trng
S liu
T
trng
247,354,217,967
81.85%
150,369,428,307
69.21
%
102,052,257,524
75.94%
54,862,842,241
18.15%
66,894,810,225
30.79
%
32,339,981,921
24.06%
302,217,060,208
100%
217,264,238,532
100%
134,392,239,445
100%
vo. Trong khi t trng tin thu khc t hot ng kinh doanh gim t 30,79% nm 2009 cn
24,06% nm 2010.
Chng ta c th da vo tnh hnh kinh t nm 2010 a ra nhng nhn xt v nguyn
nhn ca s gim st ca tng dng tin vo nm 2010 so vi nm 2009. Nm 2010, tnh hnh
kinh t - x hi nc ta gp nhiu kh khn, thch thc do qu trnh phc hi kinh t th gii
din ra chm chp v y mu thun, c bit c nhng din bin xu i vo nhng thng
cui nm. Gi nhiu loi nguyn vt liu u vo nh xi mng, st thp tng cao.
T trng dng tin ra tng hot ng trong tng dng tin ra ca cc hot ng:
Nm 2008
CH TIU
Tin chi tr cho ngi cung
cp hng ha dch v
Tin chi tr cho ngi lao
ng
Tin chi tr li vay
Tin chi np thu thu nhp
doanh nghip
Tin chi khc cho hot
ng kinh doanh
Tng dng tin ra
S liu
Nm 2009
T trng
S liu
Nm 2010
T trng
S liu
T trng
-118.276.610.567
68,68%
-49.188.694.367
30,21%
-72.114.953.485
55,06%
-17.414.216.654
10,11%
-10.290.802.671
6,32%
-7.993.837.677
6.10%
-774.753.984
0,45%
-277.752.975
0,17%
-422.658.059
0.32%
12,82%
-14.593.773.985
11.14%
50,48%
-35.851.105.865
27.37%
-4.692.469.877
-31.058.752.316
-172.216.803.398
2,72%
18,03%
-20.867.832.358
-82.193.019.248
100% -162.818.101.619
CH TIU
Tin thu bn hng, cung cp DV & doanh thu
khc
Tin chi tr cho ngi cung cp hng ha dch
v
Tin chi tr cho ngi lao ng
Tin chi tr li vay
Tin chi np thu thu nhp doanh nghip
Tin thu khc t hot ng kinh doanh
Tin chi khc cho hot ng kinh doanh
Lu chuyn tin thun t hot ng kinh
doanh
6 thng u nm
2010
6 thng u nm
2011
41.580.644.278
64.359.894.957
-20.050.020.201
-5.224.370.537
-67.597.046
-8.393.420.203
8.594.967.042
-20.427.267.958
-21.011.098.829
-1.968.470.163
-64.463.721
-10.066.089.221
4.078.867.993
-16.746.718.094
-3.987.064.625
18.581.922.922
(Ngun BCLCTT n v: VN)
d phn tch ta lp bng phn tch t trng dng tin vo, dng tin ra ca tng hot
ng trong tng dng tin vo, tng dng tin ra ca tt c cc hot ng.
T trng dng tin vo ca tng hot ng trong tng dng tin vo ca tt c cc hot
ng:
CH TIU
Tin thu bn hng, cung cp DV &
doanh thu khc
Tin thu khc t hot ng kinh
doanh
Tng dng tin vo
6 thng u nm 2010
6 thng u nm 2011
S liu
T trng S liu
T trng
41.580.644.278
8.594.967.042
50.175.611.320
82,87%
64.359.894.957
94,04%
17,13%
4.078.867.993
100% 68.438.762.950
5,96%
100%
6 thng u nm 2010
T trng
S liu
-20.050.020.201 37,02%
9,65%
-5.224.370.537
-67.597.046 0,12%
-8.393.420.203 15,50%
-20.427.267.958 37,71%
100%
-54.162.675.945
6 thng u nm 2011
T trng
S liu
-21.011.098.829
-1.968.470.163
-64.463.721
-10.066.089.221
-16.746.718.094
-49.856.840.028
42,14%
3,95%
0,13%
20,19%
33,59%
100% (Ng
un BCLCTT n v: VN)
Nm 2011, cng ty chi ra 49.856.840.028 VN. So snh vi nm 2010, tng dng tin
ra ca cng ty gim 7,95% so vi nm 2010. Tng dng tin ra gim trong khi tng dng tin
vo tng cho thy cng ty qun l chi ph tng i tt.
7.2. Dng tin t hot ng u t.
7.2.1. Dng thu.
(n v: VND)
Tng dng thu
Thu t thanh l, bn
TSC v ti sn di hn
Thu hi cho vay, bn li
cc cng c n
Thu hi u t gp vn
vo cc n v khc
Thu li cho vay, c tc v
li nhun c chia
2008
2009
2010
45.962.427.871
100%
21.875.507.540
100%
118.946.322.724
100%
2.588.310.161
5,63%
2.143.438.926
9,80%
11.832.745.649
9,9%
33.015.508.800
71,83%
3.370.000.000
15,41%
97.500.000.000
82,0%
0%
1.400.073.000
1,2%
74,80%
8.213.504.075
6,9%
0
10.358.608.910
0%
22,54%
0
16.362.068.614
(Ngun BCLCTT)
Nhn vo Bng s liu ta thy tng ngun thu trong hot ng u t ca
KHAHOMEX bin ng qua cc nm, nm 2009 gim so vi nm 2008, n nm 2010 tng ln
ng k do dng tin thu hi cc khon cho vay tng mnh, dng thu ch yu ca Cng ty ch
yu t hot ng thu hi cho vay, bn li cc cng c n trong nm 2008 chim t trng 71,8%
v nm 2010 chim t trng 82%, ring nm 2009 ngun thu ch yu ca cng ty t hot ng
thu li cho vay, c tc v li nhun c chia vi t trng 74,8%. iu cho thy trong nm
2008, 2010 cng ty thu hi li cc khon cho vay t cc nm trc phc v cho hot ng
kinh doanh ca cng ty t cc i tc kinh doanh chung, nm 2009 thu t tin li cc khon cho
vay, c tc v li nhun do cng ty u t vo cc cng ty khc, cc cng ty con, cng ty lin
kt
7.2.2. Dng chi.
(n v: VND)
Tng dng chi
Chi mua, xy dng
TSC v ti sn di
hn khc
Chi cho vay, mua cc
cng c n ca cc
n v khc
Chi u t gp vn
vo cc n v khc
2008
51.602.813.818
2009
100% 84.856.568.543
2010
100% 152.432.901.880
100%
1.067.305.018
2,1%
1.436.942.543
1,7%
433.225.871
0,3%
34.685.508.800
67,2%
48.700.000.000
57,4%
74.500.000.000
48,9%
15.850.000.000
30,7%
34.719.626.000
40,9%
77.499.676.009
50,8%
(Ngun BCLCTT)
Nhn vo bng s liu ta thy, tng dng chi trong hot ng u t ca cng ty tng
qua cc nm, dng chi ch yu ca cng ty trong nm 2008 l cc khon chi cho vay, mua cc
cng c n ca cc n v khc vi t trng 67,2%, nm 2009 khon chi ch yu ca cng ty l
chi cho vay t trng l 57,4%, mua cc cng c n ca cc n v khc, nm 2010 ngun chi ch
yu l u t gp vn vo cc n v khc t trng 50,8%. C th ni, trong nm 2008, 2009
cng ty ch yu chi cho cc khon cho vay, mua cc cng c n p ng cho cc nhu cu
hot ng ca cng ty, nm 2010 cng ty tin hnh cc hot ng chi u t gp vn vo cc
cng ty khc, cc cng ty con tm kim ngun thu t li cho vay, chia c tc v li nhun thu
c
7.3. Dng tin t hot ng ti tr.
7.3.1. Dng thu.
(n v: VND)
Tng dng thu
Thu t pht hnh CP, nhn
vn gp ca ch s hu
Thu t tin vay ngn hn,
di hn nhn c
2008
0
2009
100% 46.872.890.000
2010
100%
0%
42.161.490.000
89,95%
0%
4.711.400.000
10,05%
23.500.000.000
100%
0
23.500.000.000
0%
100%
(Ngun BCLCTT)
Ta thy dng tin t hot ng ti tr ca KHAHOMEX c s st gim, iu cho
thy cng ty ang t mnh thc hin cc hot ng kinh doanh nn gim dn cc hot ng ti
tr t bn ngoi, c th trong nm 2008 khng c dng tin t hot ng ti tr, nm 2009 l
khong hn 46 t n nm 2010 gim xung cn khong hn 23 t. Ngun tin t hot ng ti
tr ca KHAHOMEX ch yu t thu tin vay ngn hn, di hn. Cng ty cho vay cc khon tin
nhn ri ca mnh thu c mt khon li nhun di ra. C th ni, nm 2008 dng nh l
1 nm trm lng ca Cng ty sang n nm 2009, Cng ty tin hnh bn C phiu Qu ca
chnh mnh. V chnh nghip v ny gip Cng ty thu li 1 khon tin ng k trong nm
(chim hn 100% tng dng thu). Cng ty bc vo thc hin nhim v k hoch nm 2009
trong tnh hnh khng hong kinh t nm 2008 c biu hin ko di v th trng chng khon
tri st bt thng vi ch s VN-Index st gim mc thp nht vo thng 3/2009. Bn cnh
, chnh sch v kinh doanh BS ca Nh nc c nhng iu chnh so vi trc y nh quy
nh t thng 4/2009, giao dch BS ca cc d n phi thng qua sn giao dch; ngn hng hn
ch trong vic cho vay u t chng khon v BS lm nh hng kh ln n th trng giao
dch BS trong thi gian qua. V th, th trng cn h tuy tng lc c m ln, nhng th trng
vn phng cho thu vn cha c du hiu khi sc.
2008
2009
2010
79.988.410.549
100% 32.226.997.276
100% 53.772.150.179
22.231.641.031
31.493.804.518
0
27,8%
39,4%
0
15.652.275.276
0%
26.262.965.000
32,8%
0
16.574.722.000
0%
48,6%
0%
51,4%
100%
0
0%
22.707.470.379 42,23%
0
31.064.679.800
0%
57,77%
(Ngun BCLCTT)
Dng chi trong hot ng ti tr ca KHAHOMEX bin ng qua tng nm, nm
2008 ch gn 80 t cho c 3 hot ng chi tr vn gp cho cc ch s hu, mua li c phiu
chim t trng 27,8%, cho tr n gc vay 39,4%, c tc, li nhun tr cho ch s hu l
32,8% trong chi tr n gc vay chim t trng cao nht, trong nm ny cng ty vay n p
ng cho nhu cu thc hin cc d n, xy dng chung c, mua t ai phc v cho kinh doanh
bt ng sn Nm 2009, s tin chi cho hot ng ti tr ca cng ty gim mnh cn khong
hn 32 t, ch yu chi cho tr n gc vay chim t trng 48,6% v c tc, li nhun tr cho
ch s hu chim t trng 51,4%. Sang nm 2010, dng chi cho hot ng u t ca cng ty
li tng ln hn 53 t ng, chi ch yu cho 2 hot ng ging nm 2009 vi t trng chi tr n
gc vay l 42,2%, chi c tc, li nhun tr cho ch s hu l 57,8%. iu cho thy, dng
chi ch yu ca KHAHOMEX qua cc nm dng cho vic chi tr n gc vay, cng ty ang m
rng pht trin vi cc ngun vn vay c t ngn hng hoc cc cng ty i tc, phc v cho
hot ng kinh doanh trong thi gian sp ti cng nh ng vng trong th trng cnh tranh
vi cc i th ln nh hin nay.
7.4. Cc t s dng trong phn tch dng tin.
7.4.1. T s dng tin hot ng (OCF).
Ch tiu
Dng tin hot ng (1)
N ngn hn(2)
T s dng tin hot
ng (OCF) [(1)/(2)]
2008
2009
2010
130.000.256.810 54.446.136.913
3.415.910.374
118.495.842.261 94.637.988.911 108.747.620.213
1,1
0,6
0,031
T s ny cho thy dng tin cng ty to ra phc v cho ngha v ti chnh ca cng
ty, tiu biu l khon n ngn hn m cng ty i vay c, t s ny cho thy cng ty kh nng
thc hin ngha v ca cng ty i vi cc khon n ca mnh. Dng tin cho hot ng kinh
doanh ca KHAHOMEX dng nhng li c xu hng gim qua cc nm lm cho t s gim
qua 3 nm. Nh vy, hin dng tin thun p ng cho khon vay ngn hn gim, th hin vic
dng tin thc thu vo cha m bo cho ngha v vay n ca KHAHOMEX.
7.4.2. T s dng tin (FFC).
Ch tiu
EBIT(1)
Khu hao(2)
EBITDA (3)=1+2
Li vay(4)
Chi tr n n hn(5)
Khon c tc u i
iu chnh(6)
T s dng tin
[FFC=(3)/ {(4+5+6}]
2008
2009
2010
50.651.490.900 66.771.529.512 60.278.445.867
33.259.105.745 30.449.874.283 27.082.425.121
83.910.596.645 97.221.403.795 87.360.870.988
1.413.411.936
397.609.834
440.435.837
0
0
0
0
0
0
59
245
198
2008
2009
2010
130.000.256.810 54.446.136.913
3.415.910.374
1.413.411.936
397.609.834
440.435.837
12.223.731.186 14.975.057.083 15.865.914.155
102
176
45
2008
2009
130.000.256.810
Chi tr c tc(2)
N hin hnh(3)= N di
hn+ N ngn hn
T s kh nng chi tr n
[CDC= {(1)-(2)}/(3)]
2010
54.446.136.913
0
0
122.772.452.519
1,06
98.062.091.799
0,56
3.415.910.374
0
122.645.236.935
0,03
2008
2009
2010
130.000.256.810
54.446.136.913
3.415.910.374
23.010.000.000 128.738.626.000 140.276.374.028
5,65
0,42
0,02
T s ny cho bit dng tin cng ty b ra cho hot ng u t, dng tin ca cng ty
gim qua cc nm, nm 2008 l 5,65 sang nm 2009 gim cn 0,42 n nm 2010 xung cn
0,02. iu ny cho thy trong 100 ng vn cng ty b ra c 5,65 ng dng cho chi tiu vn
tc l chi cho hot ng u t nm 2008, n nm 2009 dng tin cho chi tiu vn gim cn
0,42, qua nm 2010 gim cn 0,02. Nh ni, nm 2008, KHAHOMEX hon thnh chung
c Khnh Hi 2, vi cc d n khc vn cha trin khai thc hin nn t s ny cao hn hn so
vi 2 nm tip theo, cc d n theo tin thc hin nn tin thu vo thp hn nhiu so vi
dng chi ra cho u t.
7.4.6. T s tin mt trn tng n (C/TD).
Ch tiu
Dng tin t hot ng(1)
Tng N(2)
T s tin mt trn tng N
[C/TD=(1)/(2)]
2008
13.000.025.681
122.772.452.519
0,11
2009
54.446.136.913
98.062.091.799
0,56
2010
3.415.910.374
122.645.236.935
0,03
T s ny cho bit dng tin mt to ra c t vic s dng tng n ca cng ty, vic
s dng n ti tr cho dng tin ca cng ty gim dn qua cc nm, nm 2008 dng tin cng
2008
38.427.759.714
2009
51.796.472.429
2010
44.412.531.712
0
0
0
33.259.105.745
30.449.874.283
27.082.425.121
0
0
0
0
0
0
23.010.000.000 128.738.626.000 140.276.374.028
4.276.610.258
3.424.102.888
13.897.616.722
0
11,38
-13,58
-4,95
T s bao qut dng tin cho bit dng tin ca doanh nghip bao gm cc khon thu
nhp rng cng ty to ra cng vi tin li c vn ha v tch ly, cc khon khu hao ti sn
hu hnh v v hnh, chi ph tin thu hot ng loi ra cc khon c tc, chi tiu vn tc l chi
cho u t. T s ny ca Cng ty gim mnh qua cc nm, nm 2008 t s ny l 11,38 n
2009 gim mnh xung cn -13,58, nm 2010 tng hn 2009 ln -4,95, nguyn nhn do cc
khon chi tiu vn cng ty b ra qu ln vo nm 2009 v 2010 nn dng tin cng ty to ra
c khng b p cho chi tiu vn ca cng ty.
2008
13.378.426.267
2009
10.717.016.161
2010
5.014.427.063
29.109.869.491
23.010.000.000
128.738.626.000
140.276.374.028
292.025.000.028
167.544.248.807
112.769.949.220
152.513.746.723
432.827.944.750
C tc tin mt (4)
0,04
T s trn cho thy t s m bo dng tin ca cng ty trong 3 nm 2008, 2009, 2010
l 0,04. Dng tin mt t hot ng kinh doanh c m bo thng qua cc dng tin t chi
tiu vn, hng tn kho, c tc tin mt trong 3 nm, do cc khon chi tiu vn trong nm 2008,
2009 ln, khon mc hng tn kho cng bin ng trong 3 nm lm nh hng n t s m
bo dng tin ca cng ty trong 3 nm. Nh vy, dng tin t hot ng kinh doanh khng
p ng cho vic d tr hng tn kho cng nh mua cc bt ng sn phc v u t m
rng kinh doanh.
7.4.9. T s ti u t tin mt (%).
Ch tiu
Dng tin hot ng (1)
C tc (2)
Tng Ti sn (3)
Chi cho u t (4)
Ti sn khc (5)= TSL
khc + TSC khc
Vn lun chuyn (6)
VLC=TSL N ngn hn
T s ti u t tin mt=
{(1)-(2)}/{3+4+5+6}
2008
130.000.256.810
2009
2010
54.446.136.913
3.415.910.374
0
0
0
346.795.176.017 383.259.809.971 420.426.006.186
23.010.000.000 128.738.626.000 140.276.374.028
1.743.428.709
884.908.322
1.096.036.472
152.776.532.269
171.344.487.720
160.567.303.433
24,79%
7,96%
0,47%
PH LC
(nh km a)