Professional Documents
Culture Documents
Khuyến nghị
Giá hiện tại (23/6/2020) 58,000
Giá mục tiêu 68,155
Thay đổi 17.5%
FCFE g
67,958 0.5% 1.0% 1.5% 2.0% 2.5%
11.00% 58,761 61,468 64,508 67,947 71,868
12.00% 58,753 61,461 64,501 67,940 71,861
ke 13.00% 58,746 61,453 64,493 67,932 71,853
14.00% 58,738 61,446 64,486 67,925 71,846
15.00% 58,731 61,438 64,479 67,917 71,838
FCFF g
68,351 0.5% 1.0% 1.5% 2.0% 2.5%
11.00% 59,105 61,825 64,880 68,336 72,276
12.00% 59,094 61,814 64,869 68,325 72,265
WACC 13.00% 59,083 61,803 64,858 68,314 72,254
14.00% 59,072 61,792 64,848 68,303 72,243
15.00% 59,061 61,782 64,837 68,293 72,233
BẢNG TỔNG HỢP SỐ LIỆU CỦA BẢNG HĐKD - CÂN ĐỐI KẾ TOÁN - LƯU CHUYỂN TIỀN TỆ
Vietnamese
HĐKD 2016 2017 2018 2019
Doanh thu thuần 1,010,346,178,305 1,165,455,649,898 1,184,817,729,231 1,402,454,493,864
- Giá vốn hàng bán 605,293,119,156 707,480,932,733 715,187,247,219 874,534,666,490
Lợi nhuận gộp 405,053,059,149 457,974,717,165 469,630,482,012 527,919,827,374
- Chi phí bán hàng 203,874,154,194 231,220,414,464 212,133,585,451 225,124,875,118
- Chi phí quản lí DN 71,262,508,964 85,505,362,359 88,183,904,806 99,753,066,675
Lợi nhuận thuần HĐKD 129,916,395,991 141,248,940,342 169,312,991,755 203,041,885,581
- (Lỗ)/lãi HĐTC (3,139,793,592) 4,507,684,342 1,289,522,063 (8,614,932,776)
- Lợi nhuận khác (260,544,304) 801,956,146 3,166,923,914 8,002,157,826
Lợi nhuận trước thuế, lãi vay 126,571,212,534 147,177,314,332 175,045,317,445 206,156,846,451
- Chi phí lãi vay 55,154,439 618,733,502 1,275,879,713 3,727,735,820
Lợi nhuận trước thuế 126,516,058,095 146,558,580,830 173,769,437,732 202,429,110,631
- Thuế TNDN 25,356,713,448 29,198,540,044 35,086,396,104 40,042,423,838
- Thuế hoãn lại - - - -
LNST 101,159,344,647 117,360,040,786 138,683,041,628 162,386,686,793
- Lợi ích cổ đông thiểu số - - - -
LNST của cổ đông CT Mẹ 101,159,344,647 117,360,040,786 138,683,041,628 162,386,686,793
EPS (đ) 3,076 2,501 2,524 2,892
EBITDA 163,892,203,068 178,556,402,392 205,560,409,857 247,365,504,700
Khấu hao 37,320,990,534 31,379,088,060 30,515,092,412 41,208,658,249
Tăng trưởng doanh thu 15.4% 1.7% 18.4%
Tăng trưởng LN HĐKD 8.7% 19.9% 19.9%
Tăng trưởng EBIT 16.3% 18.9% 17.8%
Tăng trưởng EPS -18.7% 0.9% 14.6%
Chỉ số khả năng sinh lời 2016 2017 2018 2019
Tỷ suất lợi nhuận gộp 40.1% 39.3% 39.6% 37.6%
Tỷ suất LNST 10.0% 10.1% 11.7% 11.6%
ROE DuPont 10.1% 9.6% 10.6%
ROA DuPont 8.0% 7.8% 9.0%
Tỷ suất EBIT/doanh thu 12.6% 14.8% 14.7%
LNST/LNTT 80.1% 79.8% 80.2%
LNTT / EBIT 99.6% 99.3% 98.2%
Vòng quay tổng tài sản 79.6% 66.8% 77.5%
Đòn bẩy tài chính 1.26 1.22 1.18
Chỉ số hiệu quả hoạt động 2016 2017 2018 2019
Số ngày phải thu 82.2 71.6 64.2 57.2
Số ngày tồn kho 145.3 133.8 155.7 141.8
Số ngày phải trả 43.6 80.9 85.2 41.7
Thời gian luân chuyển tiền 183.9 124.6 134.7 157.3
COGS / Hàng tồn kho 2.6 2.5 2.2 2.5
Chỉ số thanh khoản/Đòn bẩy tài chính 2016 2017 2018 2019
Chỉ số thanh toán hiện hành 3.6 2.8 3.5 3.0
Chỉ số thanh toán nhanh 2.5 2.0 2.2 1.6
Chỉ số thanh toán tiền mặt 0.6 0.8 0.8 0.3
Nợ / Tài sản - - - 0.0
Nợ / Vốn CSH - - - 0.0
Nợ ngắn hạn / Vốn CSH - - - 0.0
Nợ dài hạn / Vốn CSH - - - -
Khả năng thanh toán lãi vay 2,294.9 237.9 137.2 55.3
#DIV/0!
#DIV/0!
2025F CĐKT 2016 2017 2018
3,219,060,892,699 Tài sản
2,098,028,359,740 + Tiền và tương đương 100,127,453,686 106,457,131,642 190,436,654,283
1,121,032,532,959 + Đầu tư TC ngắn hạn 15,392,915,260 183,046,215,260 4,280,825,260
458,943,703,693 + Các khoản phải thu 367,177,121,542 395,682,653,561 289,884,339,434
230,148,522,525 + Hàng tồn kho 234,563,410,070 282,178,900,566 323,809,107,094
431,940,306,741 + Tài sản ngắn hạn khác 3,818,458,589 10,178,135,856 26,331,140,089
(32,010,750,401) Tổng tài sản ngắn hạn 721,079,359,147 977,543,036,885 834,742,066,160
8,002,157,826 + Nguyên giá tài sản CĐHH 484,505,024,840 506,000,763,871 575,112,884,123
409,980,238,075 + Khấu hao lũy kế (285,235,269,821) (310,845,410,092) (332,536,330,149)
2,048,523,909 + Giá trị còn lại tài sản CĐHH 199,269,755,019 195,155,353,779 242,576,553,974
407,931,714,166 + Đầu tư tài chính dài hạn 60,916,689,150 65,797,444,700 41,093,514,700
80,692,814,115 + Tài sản dài hạn khác 27,711,711,475 38,848,490,512 31,850,542,036
- + Xây dựng cơ bản dở dang 76,033,490,844 423,883,610,659 547,705,487,912
327,238,900,051 Tổng tài sản dài hạn 434,765,676,610 796,087,843,005 939,504,623,313
- Tổng Tài sản 1,155,845,035,757 1,773,630,879,890 1,774,246,689,473
327,238,900,051
6,345 Nợ & Vốn chủ sở hữu
479,583,828,875 + Phải trả người bán 88,702,890,996 224,903,077,485 109,020,003,485
69,603,590,800 + Vay và nợ ngắn hạn - - -
10.7% + Quỹ khen thưởng 4,437,929,814 507,209,190 13,982,606,062
10.7% Nợ ngắn hạn 198,130,931,228 343,855,235,956 236,477,695,853
10.1% + Vay và nợ dài hạn - - -
28.1% + Phải trả dài hạn khác 77,000,000 50,000,000 550,000,000
2025F Nợ dài hạn 21,797,693,918 34,461,385,694 33,156,428,096
34.8% Tổng nợ 219,928,625,146 378,316,621,650 269,634,123,949
21.9% + Thặng dư 297,713,719,049 601,241,079,354 601,241,079,354
15.8% + Vốn điều lệ 289,426,460,000 429,781,510,000 494,211,590,000
12.2% + LN chưa phân phối 91,554,807,500 96,281,347,139 125,090,969,981
12.7% Vốn chủ sở hữu 935,916,410,611 1,395,314,258,240 1,504,612,565,524
80.2% Lợi ích cổ đông thiểu số - - -
99.5% Tổng cộng nguồn vốn 1,155,845,035,757 1,773,630,879,890 1,774,246,689,473
120.3%
1.29
2025F Lưu chuyển tiền tệ 2016 2017 2018
57.2 Tiền đầu năm 87,841,659,460 100,127,453,686 106,457,131,642
144.2 Lợi nhuận sau thuế 101,159,344,647 117,360,040,786 138,683,041,628
62.9 + Khấu hao 37,320,990,534 31,379,088,060 30,515,092,412
138.5 + Điều chỉnh 798,803,915 (2,515,116,681) 1,196,235,052
2.6 + Thay đổi vốn lưu động (54,628,489,041) (49,011,112,801) (38,299,914,943)
2025F Tiền từ hoạt động KD 84,650,650,055 97,212,899,364 132,094,454,149
3.5 + Thanh lý tài sản cố định 1,351,000,000 439,603,637 1,689,090,910
2.1 + Chi mua sắm TSCĐ (103,904,028,053) (274,456,614,870) (272,440,024,143)
0.7 + Tăng (giảm) đầu tư 75,675,410,000 (179,410,000,000) 210,612,186,648
- + Các hđ đầu tư khác 12,536,832,829 10,180,078,424 12,037,505,317
- Tiền từ hđ đầu tư (14,340,785,224) (443,246,932,809) (48,101,241,268)
- + Cổ tức đã trả (57,885,292,000) (52,728,886,700) -
- + Tăng (giảm) vốn - 405,290,685,000 -
200.1 + Thay đổi nợ vay (123,600,000) - -
+ Các hoạt động TC khác - - -
Tiền từ hoạt động TC (58,008,892,000) 352,371,798,300 -
Tổng lưu chuyển tiền tệ 12,300,972,831 6,337,764,855 83,993,212,881
Tiền cuối năm 100,127,453,686 106,457,131,642 190,436,654,283
Triệu VND
2019 2020F 2021F 2022F 2023F 2024F
407,158,554,454
5,187,529,260
691,945,473,131
807,876,062,576
109,993,208,483
2,022,160,827,905
1,322,577,741,396
(741,885,573,531)
580,692,167,865
51,677,954,400
35,995,194,631
18,808,872,198
758,629,397,039
2,780,790,224,944
361,333,033,112
-
13,672,968,937
584,793,091,647
-
550,000,000
25,831,067,716
610,624,159,364
601,241,079,354
494,211,590,001
543,785,271,878
2,170,166,065,581
-
2,780,790,224,944
2025F
186,897,841,864
327,238,900,051
69,603,590,800
-
(44,313,945,761)
352,528,545,090
-
(18,653,246,430)
-
-
(18,653,246,430)
(113,614,586,070)
-
-
-
(113,614,586,070)
220,260,712,590
407,158,554,454
ĐỊNH GIÁ BẰNG PHƯƠNG PHÁP CHIẾT KHẤU DÒNG TIỀN
2019 2020
- - - - -
20% 20% 20% 20% 20%
0.58 0.58 0.58 0.58 0.58
FCFF g
CHỈ TIÊU
53 14. Phần lãi (lỗ thuần) trong công ty liên doanh/liên kết
Mã số NGUỒN VỐN
CHỈ TIÊU
8 Lợi nhuận (lỗ) từ hoạt động kinh doanh trước thay đổi vốn lưu động
40 Lưu chuyển tiền thuần từ/(sử dụng vào) hoạt động tài chính
61 Ảnh hưởng của thay đổi tỷ giá hối đoái quy đổi ngoại tệ
2,524
744,701,467,114 721,079,359,147 977,543,036,885 834,742,066,160
7,000,000,000 4,950,000,000
33,626,931,181 35,082,573,351 29,949,420,880 31,712,651,019
(14,708,446,327) (15,299,917,969) (13,001,145,881) (12,500,219,041)
3,500,000,002
76,244,740 80,244,740 50,244,740 50,244,740
12,053,818,688
1,747,203,710 2,478,972,181 2,574,003,354 2,441,888,370
- - - -
1,428,206,373,424
25,751,879,560
1,402,454,493,864
874,534,666,490
527,919,827,374
10,079,093,563
18,694,026,339
3,727,735,820
225,124,875,118
99,753,066,675
194,426,952,805
8,177,907,152
175,749,326
8,002,157,826
202,429,110,631
40,042,423,838
162,386,686,793
162,386,686,793
2,892
2,892
779,754,902,383
75,035,614,726
75,035,614,726
5,187,529,260
6,476,068,160
(2,788,538,900)
1,500,000,000
329,717,064,645
254,243,682,480
56,239,591,813
33,666,029,278
(14,432,238,926)
350,457,017,273
352,429,048,651
(1,972,031,378)
19,357,676,479
487,308,005
18,379,471,234
490,897,240
1,067,419,412,879
2,419,733,410
2,369,488,670
50,244,740
967,261,900,896
405,881,869,551
772,901,475,918
(367,019,606,367)
71,081,861,449
93,176,416,886
(22,094,555,437)
490,298,169,896
51,677,954,400
50,621,446,700
1,326,668,000
(270,160,300)
46,059,824,173
46,059,824,173
1,847,174,315,262
288,285,048,243
262,453,980,527
90,858,539,368
21,421,846,398
9,188,452,181
47,951,699,128
48,304,871,474
3,303,579,481
37,579,456,821
3,845,535,676
25,831,067,716
550,000,000
25,281,067,716
1,558,889,267,019
1,558,889,267,019
494,211,590,000
601,241,079,354
2,420,789,142
(358,600,000)
303,579,793,377
157,794,615,146
1,847,174,315,262
202,429,110,631
41,208,658,249
1,349,704,748
296,083,244
(14,277,746,820)
3,727,735,820
20,000,000,000
254,733,545,872
(64,061,938,449)
(25,446,448,742)
6,749,916,226
(14,253,355,546)
(240,490,000)
(3,707,340,260)
(42,339,105,925)
-
(44,844,395,761)
66,590,387,415
(131,124,961,007)
9,215,909,092
(21,500,000,000)
26,297,761,332
(10,587,050,000)
-
7,075,276,232
(120,623,064,351)
(140,000,000)
218,888,228,325
(181,308,771,504)
(98,802,718,000)
(61,363,261,179)
(115,395,938,115)
190,436,654,283
(5,101,442)
75,035,614,726
GIẢ ĐỊNH DỰ PHÓNG
IMP sẽ gia tăng tỷ trọng doanh thu đấu thầu thông qua đối tác
Chi phí bán hàng/Doanh thu
trên kênh ETC --> CP bán hàng được tiết giảm
Chi phí quản lý/Doanh thu Trung bình 5 năm gần nhất
Số ngày hàng tồn kho bình quân Trung bình 4 năm gần nhất
Quý 4/2020, nhà máy IMP4 hoàn thành đầu tư --> Kết chuyển
470 tỷ từ xây dựng cơ bản dở dang, tương đương giá trị nhà
Đầu tư xây dựng cơ bản hoàn thành máy IMP4. Giai đoạn 2020 - 2025, IMP không có kế hoạch
đầu tư nhà máy khác. Chi phí sửa chữa nhà máy hằng năm, lấy
trung bình 5 năm.
Đầu tư xây dựng cơ bản hoàn thành Chi đầu tư TSCĐ vô hình hằng năm, lấy trung bình 4 năm
Khấu hao quyền sử dụng đất mỗi năm là 528533000 đồng (từ
Khấu hao quyền sử dụng đất GTCL của quyền sử năm)
dụng đất là 69471305730 --> GTCL của
Khấu hao TSCĐ vô hình (trừ quyền sử dụng đất) hiện BCTC IMP qua các
TSCĐ VH khác là 1610555719, khấu hao trong vòng 3 năm --
tại
> tới 2021 sẽ hết khấu hao
Nợ ngắn hạn
Số ngày phải trả bình quân (ngày) Trung bình 4 năm gần nhất
Khách hàng trả tiền trước / Doanh thu Trung bình 4 năm gần nhất
Thuế và các khoản phải nộp / Doanh thu Trung bình 4 năm gần nhất
Phải trả người lao động / Giá vốn Trung bình 4 năm gần nhất
Chi phí phải trả ngắn hạn / Giá vốn Trung bình 4 năm gần nhất
Các khoản phải trả, phải nộp ngắn hạn khác/Doanh thu Trung bình 4 năm gần nhất
% cổ tức tiền mặt/Vốn điều lệ Trả cổ tức bằng tiền mỗi năm với tỷ lệ tương đương 2019
10% 20%
50% 60%
5% 10%
-3% -3%
35% 36%
14.5% 14.0%
7.0% 7.0%
6,524,940,128 6,524,940,128
2,792,626,550 2,792,626,550
1,680,795,266 1,680,795,266
57 57
144 144
4% 4%
2.78% 2.78%
-6.20% -6.20%
-0.59% -0.59%
470,000,000,000 15,935,253,096
1,489,297,698 1,594,270,373
528,533,000 528,533,000
1,459,265,292 151,290,427
63 63
0.44% 0.44%
2.32% 2.32%
3.93% 3.93%
8.80% 8.80%
0.22% 0.22%
330,823,916,388 129,449,810,055
368,403,373,209 133,207,234,727
3,727,735,820 1,458,645,128
1.13% 1.13%
1.96% 1.96%
23% 23%
0% 0%
16% 16%
17% 3%
0.91% 0.91%
2022 2023 2024 2025
57 57 57 57
4% 4% 4% 4%
2.78% 2.78% 2.78% 2.78%
-6.20% -6.20% -6.20% -6.20%
-0.59% -0.59% -0.59% -0.59%
0% 0% 0% 0%
16% 16% 16% 16%
17% 3% 17% 3%
0.91% 0.91% 0.91% 0.91%
DỰ PHÓNG DOANH THU LỊCH SỬ
2014 2015 2016
Tổng doanh thu 1,012,732,462,485 1,058,636,217,384
% Tăng trưởng 4.5%
Kênh OTC
Doanh thu kênh OTC
Kênh ETC
% Doanh thu
Kênh OTC
Doanh thu kênh OTC
% tăng trưởng
Kênh ETC
Doanh thu kênh ETC
GIÁ VỐN
Nguyên giá
Số đầu kỳ 387,020,599,372 443,128,772,252
Tăng trong năm 57,279,612,099 44,062,277,776
Mua mới 7,385,732,727 34,185,105,242
Đầu tư XDCB hoàn thành 49,893,879,372 9,877,172,534
Tăng do hợp nhất
Thanh lý 1,171,439,219 2,686,025,188
Thay đổi khác
Số dư cuối kỳ 387,020,599,372 443,128,772,252 484,505,024,840
Nguyên giá
Số đầu kỳ 80,209,606,136 87,127,046,094
Tăng trong năm 6,917,439,958 1,069,407,000
Mua mới - -
Đầu tư XDCB hoàn thành 6,917,439,958 1,069,407,000
Tăng do hợp nhất - -
Thanh lý - -
Số dư cuối kỳ 80,209,606,136 87,127,046,094 88,196,453,094
Thời gian khấu hao tài sản cố định vô hình bình quân
Tỷ lệ khấu hao tài sản cố định vô hình hằng năm
Khấu hao tài sản cố định vô hình hiện tại (trừ quyền sử dụng đất)
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2020
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2021
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2022
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2023
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2024
Khấu hao tài sản cố định vô hình đầu tư thêm từ 2025
Số đầu kỳ
Mua sắm TSCĐ
Tăng trong năm
Giảm trong năm
Kết chuyển vào TSCĐ hữu hình
Kết chuyển vào TSCĐ vô hình
Giảm khác
Số cuối kỳ
10 10
10% 10%
58,493,847,920 60,087,373,230
3 3
33% 33%
2,980,663,424 2,735,535,474
10 10 10 10
10% 10% 10% 10%
3 3 3 3
33% 33% 33% 33%
- - - -
992,865,132 - - -
1,062,846,915 1,062,846,915 - -
853,558,644 853,558,644 853,558,644 -
784,214,305 784,214,305 784,214,305
923,371,249 923,371,249
905,997,778
Đầu kỳ 289,426,460,000
Chuyển từ quỹ đầu tư phát triển -
Chuyển từ LN giữ lại -
Phát hành thêm -
Giảm trong năm -
Cuối kỳ 289,426,460,000 289,426,460,000
Đầu kỳ 297,733,719,049
Tăng trong năm -
Giảm trong năm 20,000,000
Cuối kỳ 297,733,719,049 297,713,719,049
Đầu kỳ 232,200,344,467
Tăng trong năm 22,723,890,453
Trích lập quỹ trong năm 22,723,890,453
Tăng do hợp nhất -
Giảm trong năm -
Cuối kỳ 232,200,344,467 254,924,234,920
Đầu kỳ 85,049,695,558
Lợi nhuận sau thuế 101,159,344,647
Lợi ích cổ đông thiểu số -
Lợi nhuận sau thuế cổ đông công ty mẹ 101,159,344,647
Tăng do hợp nhất -
Phân phối:
Cổ tức đã trả 57,885,292,000
% cổ tức tiền mặt/LNST 57%
% cổ tức tiền mặt/Vốn điều lệ
Vốn góp (cổ phiếu thưởng) -
% cổ phiếu thưởng/Vốn điều lệ 0%
Quỹ đầu tư phát triển 22,723,890,453
% LNST 22%
Quỹ khen thưởng phúc lợi 13,118,507,925
% LNST 13%
Quỹ khác 926,542,327
% LNST 0.92%
Số dư đầu kỳ 4,562,019,713
Trích quỹ trong kỳ 13,118,507,925
Tăng khác -
Sử dụng trong kỳ 13,242,597,824
Số dư cuối kì 4,562,019,713 4,437,929,814
LỊCH SỬ DỰ PHÓNG
2017 2018 2019 2020 2021 2022
1,395,314,258,240 1,504,612,565,524 1,558,889,267,019 1,567,545,306,332 1,638,448,414,986 1,706,447,700,424
429,781,510,000 494,211,590,000 494,211,590,000 494,211,590,000 494,211,590,000 494,211,590,001
601,241,079,354 601,241,079,354 601,241,079,354 601,241,079,354 601,241,079,354 601,241,079,354
2,420,789,142 2,420,789,142 2,420,789,142 2,420,789,142 2,420,789,142 2,420,789,142
(218,600,000) (218,600,000) (358,600,000) (358,600,000) (358,600,000) (358,600,000)
265,808,132,605 281,866,737,047 303,579,793,377 326,740,988,254 356,825,707,797 391,228,036,707
96,281,347,139 125,090,969,981 157,794,615,146 143,289,459,582 184,107,848,692 217,704,805,220
- - - - - -
Số đầu kỳ - -
Vay thêm - -
Giảm trong năm - -
Trả nợ - -
Kết chuyển sang nợ ngắn hạn do nợ đến hạn trả - -
Số dư cuối kỳ - -
Số dư đầu kỳ - -
Tăng trong năm 120,000,000,000 160,076,187,844
Vay thêm 120,000,000,000 160,076,187,844
Tăng do hợp nhất - -
Kết chuyển từ nợ dài hạn đến hạn trả - -
Chênh lệch tỷ giá của khoản vay ngoại tệ - -
Trả nợ 120,000,000,000 160,076,187,844
Số dư cuối kỳ - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 37,579,456,821 - - - - -
218,888,228,325 330,823,916,444 129,449,810,085 150,695,650,241 235,448,323,303 211,604,425,018 181,799,552,162
218,888,228,325 330,823,916,444 129,449,810,085 150,695,650,241 235,448,323,303 211,604,425,018 181,799,552,162
- - - - - - -
- - - - - - -
- - - - - - -
181,308,771,504 368,403,373,265 129,449,810,085 150,695,650,241 235,448,323,303 211,604,425,018 181,799,552,162
37,579,456,821 - - - - - -
37,579,456,821 - - - - - -
3,727,735,820 3,727,735,820 1,458,645,128 1,698,044,021 2,653,040,197 2,384,366,292 2,048,523,909
1.13% 1.13% 1.13% 1.13% 1.13% 1.13% 1.13%
CHỈ TIÊU
1. Doanh thu bán hàng và cung cấp dịch vụ 1,012,732,462,485 1,058,636,217,384 1,211,539,255,989
3. Doanh thu thuần về bán hàng và cung cấp dịch vụ 964,318,844,516 1,010,346,178,305 1,165,455,649,898
5. Lợi nhuận gộp về bán hàng và cung cấp dịch vụ 383,259,700,019 405,053,059,149 457,974,717,165
10. Lợi nhuận (lỗ) thuần từ hoạt động kinh doanh 119,928,015,995 126,776,602,399 145,756,624,684
14. Phần lãi (lỗ thuần) trong công ty liên doanh/liên kết - - -
15. Tổng lợi nhuận (lỗ) kế toán trước thuế 118,678,527,612 126,516,058,095 146,558,580,830
16. Chi phí thuế TNDN hiện hành 25,769,011,171 25,356,713,448 29,198,540,044
Thuế suất 22% 20% 20%
17. Chi phí thuế TNDN hoãn lại
18. Lợi nhuận (lỗ) sau thuế TNDN 92,909,516,441 101,159,344,647 117,360,040,786
Phân bổ cho
18.1 Lợi ích cổ đông thiểu số
CF1 18.2 Lợi nhuận sau thuế của cổ đông công ty mẹ 92,909,516,441 101,159,344,647 117,360,040,786
CF8 18.3 Cổ tức đã trả 57,885,292,000 52,728,886,700
BÁO CÁO KẾT QUẢ HOẠT ĐỘNG KINH DOANH THEO TỶ TRỌNG
CHỈ TIÊU
1. Doanh thu bán hàng và cung cấp dịch vụ 100.0% 100.0% 100.0%
3. Doanh thu thuần về bán hàng và cung cấp dịch vụ 95.2% 95.4% 96.2%
5. Lợi nhuận gộp về bán hàng và cung cấp dịch vụ 37.8% 38.3% 37.8%
10. Lợi nhuận (lỗ) thuần từ hoạt động kinh doanh 11.8% 12.0% 12.0%
14. Phần lãi (lỗ thuần) trong công ty liên doanh/liên kết 0.0% 0.0% 0.0%
15. Tổng lợi nhuận (lỗ) kế toán trước thuế 11.7% 12.0% 12.1%
16. Chi phí thuế TNDN hiện hành 2.5% 2.4% 2.4%
17. Chi phí thuế TNDN hoãn lại 0.0% 0.0% 0.0%
18. Lợi nhuận (lỗ) sau thuế TNDN 9.2% 9.6% 9.7%
Phân bổ cho
18.1 Lợi ích cổ đông thiểu số 0.0% 0.0% 0.0%
18.2 Lợi nhuận sau thuế của cổ đông công ty mẹ 9.2% 9.6% 9.7%
DỰ PHÓNG
2018 2019 2020 2021 2022 2023 2024 2025
- - - - - - - -
- - - - - -
138,683,041,628 162,386,686,793 148,248,076,514 192,563,545,557 220,199,308,175 256,932,211,054 296,809,072,346 327,238,900,051
- 98,802,718,000 113,614,586,070 113,614,586,070 113,614,586,070 113,614,586,070 113,614,586,070 113,614,586,070
100 A. TÀI SẢN NGẮN HẠN (100 = 110+120+1340+140+150) 744,701,467,114 721,079,359,147 977,543,036,885
110 I. Tiền và các khoản tương đương tiền 87,841,659,460 100,127,453,686 106,457,131,642
111 1. Tiền 42,841,659,460 100,127,453,686 86,457,131,642
112 2. Các khoản tương đương tiền 45,000,000,000 - 20,000,000,000
120 II. Các khoản đầu tư tài chính ngắn hạn 103,568,325,260 15,392,915,260 183,046,215,260
121 1. Đầu tư ngắn hạn 6,619,485,680 6,235,578,160 6,235,578,160
123 2. Dự phòng giảm giá chứng khoán kinh doanh (3,051,160,420) (2,842,662,900) (2,644,062,900)
124 3. Đầu tư nắm giữ đến ngày đáo hạn 100,000,000,000 12,000,000,000 179,454,700,000
130 III. Các khoản phải thu ngắn hạn 302,541,396,650 367,177,121,542 395,682,653,561
131 1. Phải thu khách hàng 228,893,207,143 226,338,284,023 231,063,094,550
132 2. Trả trước cho người bán 54,729,704,653 121,056,182,137 140,671,284,012
133 3. Phải thu nội bộ ngắn hạn - - -
134 4. Phải thu theo tiến độ Kế hoạch hợp đồng xây dựng - - -
136 5. Phải thu về cho vay ngắn hạn - - 7,000,000,000
137 6. Các khoản phải thu khác 33,626,931,181 35,082,573,351 29,949,420,880
138 7. Dự phòng phải thu ngắn hạn khó đòi (14,708,446,327) (15,299,917,969) (13,001,145,881)
210 I. Các khoản phải thu dài hạn 76,244,740 80,244,740 50,244,740
211 1. Phải thu dài hạn của khách hàng - - -
215 2. Vốn kinh doanh ở đơn vị trực thuộc - - -
216 3. Phải thu dài hạn nội bộ - - -
217 4. Phải thu về cho vay dài hạn - - -
218 5. Phải thu dài hạn khác 76,244,740 80,244,740 50,244,740
219 6. Dự phòng phải thu khó đòi - - -
250 IV. Các khoản đầu tư tài chính dài hạn 48,601,654,700 60,916,689,150 65,797,444,700
251 1. Đầu tư vào công ty con - - -
252 2. Đầu tư vào công ty liên kết, liên doanh 39,956,986,700 49,581,576,700 54,336,876,700
253 3. Đầu tư góp vốn vào đơn vị khác 8,826,668,000 11,526,668,000 11,526,668,000
254 4. Dự phòng giảm giá đầu tư dài hạn (182,000,000) (191,555,550) (266,100,000)
255 5. Đầu tư nắm giữ đến ngày đáo hạn - - 200,000,000
NGUỒN VỐN
CF4 II. Các khoản đầu tư tài chính ngắn hạn 88,175,410,000 (167,653,300,000)
1. Đầu tư ngắn hạn 383,907,520 -
2. Dự phòng giảm giá chứng khoán kinh doanh (208,497,520) (198,600,000)
3. Đầu tư nắm giữ đến ngày đáo hạn 88,000,000,000 (167,454,700,000)
CF5 III. Các khoản phải thu ngắn hạn (64,635,724,892) (28,505,532,019)
1. Phải thu khách hàng 2,554,923,120 (4,724,810,527)
2. Trả trước cho người bán (66,326,477,484) (19,615,101,875)
3. Phải thu nội bộ ngắn hạn
4. Phải thu theo tiến độ Kế hoạch hợp đồng xây dựng
5. Phải thu về cho vay ngắn hạn (7,000,000,000)
6. Các khoản phải thu khác (1,455,642,170) 5,133,152,471
7. Dự phòng phải thu ngắn hạn khó đòi 591,471,642 (2,298,772,088)
CF4 IV. Các khoản đầu tư tài chính dài hạn (12,315,034,450) (4,880,755,550)
1. Đầu tư vào công ty con
2. Đầu tư vào công ty liên kết, liên doanh (9,624,590,000) (4,755,300,000)
3. Đầu tư góp vốn vào đơn vị khác (2,700,000,000) -
4. Dự phòng giảm giá đầu tư dài hạn 9,555,550 74,544,450
5. Đầu tư nắm giữ đến ngày đáo hạn (200,000,000)
NGUỒN VỐN
DỰ PHÓNG
2018 2019 2020 2021 2022 2023 2024 2025
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
64 57 57 57 57 57 57 57
155.70 141.78 144 144 144 144 144 144
6.77% 4.01% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0%
2.68% 2.40% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%
-6.74% -5.68% -6.2% -6.2% -6.2% -6.2% -6.2% -6.2%
-0.97% -0.56% -0.6% -0.6% -0.6% -0.6% -0.6% -0.6%
85 42 63 63 63 63 63 63
0.34% 1.02% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%
2.25% 3.36% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%
3.89% 5.48% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9%
11.52% 7.07% 8.8% 8.8% 8.8% 8.8% 8.8% 8.8%
178,765,390,000 (906,704,000) - - - - - -
- (240,490,000) - - - - - -
(472,060,000) 616,536,000 - - - - - -
179,237,450,000 (1,282,750,000) - - - - - -
2,050,000,000
(1,763,230,139) (1,953,378,259) (10,686,681,372) (6,353,374,446) (8,322,093,167) (10,563,296,764) (11,267,328,707) (8,624,531,855)
(500,926,840) 1,932,019,885 1,077,562,175 2,221,726,080 2,910,171,845 3,693,903,470 3,940,098,015 3,015,932,323
(3,500,000,002) 1,130,511,332 - - - - - -
(3,500,000,002) 1,130,511,332 - - - - - -
- - - - - - - -
- - - - - - - -
24,703,930,000 (10,584,439,700) - - - - - -
14,302,480,000 (10,587,050,000) - - - - - -
10,200,000,000 - - - - - - -
1,450,000 2,610,300 - - - - - -
(1,304,957,598) (7,325,360,380) - - - - - -
500,000,000 - - - - - - -
- - - - - -
- - - - - -
(1,804,957,598) (7,325,360,380) - - - - - -
- - - - - - - -
Lưu chuyển tiền thuần từ hoạt động kinh doanh 44,799,472,455 84,650,650,055 97,212,899,364
Lưu chuyển tiền thuần từ hoạt động đầu tư (168,498,602,437) (14,340,785,224) (443,246,932,809)
Lưu chuyển tiền thuần từ/(sử dụng vào) hoạt động tài chính 32,990,722,640 (58,008,892,000) 352,371,798,300
- (140,000,000) - - - - - -
- - - - - - - -
160,076,187,844 218,888,228,325 330,823,916,388 129,449,810,055 150,695,650,227 235,448,323,265 211,604,424,984 181,799,552,133
(160,076,187,844) (181,308,771,504) (368,403,373,209) (129,449,810,055) (150,695,650,227) (235,448,323,265) (211,604,424,984) (181,799,552,133)
- - - - - - - -
- (98,802,718,000) (113,614,586,070) (113,614,586,070) (113,614,586,070) (113,614,586,070) (113,614,586,070) (113,614,586,070)
CF6
CF7
CF9
CF8
TÍNH PHẦN BÙ RỦI RO
DD/MM/YYYY VN-Index S&P500 Change in VN-Index Change in S&P500 2000 - 2020 2007 - 2020
14-Jun-20 868.56 3,097.74 0.5837% 1.8555% Stdev VN Stdev us Tương quan Stdev VN
7-Jun-20 863.52 3,041.31 -2.5614% -4.7784% 3.89% 2.48% 1.57 3.74%
31-May-20 886.22 3,193.93 2.5160% 4.9147%
24-May-20 864.47 3,044.31 1.3756% 3.0066%
17-May-20 852.74 2,955.45 3.1087% 3.2039%
10-May-20 827.03 2,863.70 1.6344% -2.2561% ERP VN = ERP US * (Std Dev VN/ Std Dev US)
3-May-20 813.73 2,929.80 5.8015% 3.5005% ERP US 6.01%
26-Apr-20 769.11 2,830.71 -0.9721% -0.2126% Hệ số điều chỉnh 1.34
19-Apr-20 776.66 2,836.74 -1.6388% -1.3157% ERP VN 8.05%
12-Apr-20 789.6 2,874.56 4.1771% 3.0375%
5-Apr-20 757.94 2,789.82 7.9994% 12.1017%
29-Mar-20 701.8 2,488.65 0.8246% -2.0783%
22-Mar-20 696.06 2,541.47 -1.9261% 10.2628% ERP VN = ERP US + CRP VN
15-Mar-20 709.73 2,304.92 -6.8327% -14.9796% ERP US 6.01%
8-Mar-20 761.78 2,711.02 -14.5450% -8.7926% CRP VN 6.59%
1-Mar-20 891.44 2,972.37 1.0485% 0.6144% Hệ số điều chỉnh 1
23-Feb-20 882.19 2,954.22 -5.4550% -11.4907% ERP VN 12.60%
16-Feb-20 933.09 3,337.75 -0.4651% -1.2547%
9-Feb-20 937.45 3,380.16 -0.3508% 1.5762% ERP Trung bình 10.33%
2-Feb-20 940.75 3,327.71 0.4409% 3.1682%
26-Jan-20 936.62 3,225.52 -5.5312% -2.1226%
19-Jan-20 991.46 3,295.47 1.2769% -1.0256%
12-Jan-20 978.96 3,329.62 1.0758% 1.9682%
5-Jan-20 968.54 3,265.35 0.3523% 0.9429%
29-Dec-19 965.14 3,234.85 0.1692% -0.1596%
22-Dec-19 963.51 3,240.02 0.7424% 0.5836%
15-Dec-19 956.41 3,221.22 -1.0112% 1.6543%
8-Dec-19 966.18 3,168.80 0.2719% 0.7276%
1-Dec-19 963.56 3,145.91 -0.7407% 0.1570%
24-Nov-19 970.75 3,140.98 -0.7190% 0.9867%
17-Nov-19 977.78 3,110.29 -3.1930% -0.3259%
10-Nov-19 1,010.03 3,120.46 -1.2186% 0.8852%
3-Nov-19 1,022.49 3,093.08 0.6794% 0.8533%
27-Oct-19 1,015.59 3,066.91 1.9085% 1.4676%
20-Oct-19 996.57 3,022.55 0.7450% 1.2173%
13-Oct-19 989.2 2,986.20 -0.2662% 0.5363%
6-Oct-19 991.84 2,970.27 0.4303% 0.6186%
29-Sep-19 987.59 2,952.01 -1.0272% -0.3302%
22-Sep-19 997.84 2,961.79 0.7553% -1.0120%
15-Sep-19 990.36 2,992.07 0.3181% -0.5094%
8-Sep-19 987.22 3,007.39 1.3490% 0.9628%
1-Sep-19 974.08 2,978.71 -1.0142% 1.7854%
25-Aug-19 984.06 2,926.46 -0.8454% 2.7870%
18-Aug-19 992.45 2,847.11 1.2704% -1.4391%
11-Aug-19 980 2,888.68 0.5809% -1.0268%
4-Aug-19 974.34 2,918.65 -1.6911% -0.4570%
28-Jul-19 991.1 2,932.05 -0.2265% -3.1003%
21-Jul-19 993.35 3,025.86 1.1208% 1.6546%
14-Jul-19 982.34 2,976.61 0.7115% -1.2330%
7-Jul-19 975.4 3,013.77 0.0062% 0.7812%
30-Jun-19 975.34 2,990.41 2.6739% 1.6538%
23-Jun-19 949.94 2,941.76 -0.9654% -0.2949%
16-Jun-19 959.2 2,950.46 0.5862% 2.1988%
9-Jun-19 953.61 2,886.98 -0.4873% 0.4747%
2-Jun-19 958.28 2,873.34 -0.1667% 4.4069%
26-May-19 959.88 2,752.06 -1.0464% -2.6185%
19-May-19 970.03 2,826.06 -0.6605% -1.1705%
12-May-19 976.48 2,859.53 2.5122% -0.7590%
5-May-19 952.55 2,881.40 -2.2163% -2.1809%
28-Apr-19 974.14 2,945.64 -0.5614% 0.1959%
21-Apr-19 979.64 2,939.88 1.3900% 1.1996%
14-Apr-19 966.21 2,905.03 -1.6980% -0.0819%
7-Apr-19 982.9 2,907.41 -0.6429% 0.5071%
31-Mar-19 989.26 2,892.74 0.8667% 2.0583%
24-Mar-19 980.76 2,834.40 -0.8041% 1.2029%
17-Mar-19 988.71 2,800.71 -1.5347% -0.7713%
10-Mar-19 1,004.12 2,822.48 1.9152% 2.8949%
3-Mar-19 985.25 2,743.07 0.5737% -2.1622%
24-Feb-19 979.63 2,803.69 -0.9384% 0.3946%
17-Feb-19 988.91 2,792.67 3.9984% 0.6150%
10-Feb-19 950.89 2,775.60 4.6464% 2.5008%
3-Feb-19 908.67 2,707.88 -0.0231% 0.0499%
27-Jan-19 908.88 2,706.53 0.7292% 1.5675%
20-Jan-19 902.3 2,664.76 -0.0454% -0.2228%
13-Jan-19 902.71 2,670.71 2.4759% 2.8676%
6-Jan-19 880.9 2,596.26 -1.3041% 2.5403%
30-Dec-18 892.54 2,531.94 -2.1617% 1.8586%
23-Dec-18 912.26 2,485.74 -4.1784% 2.8602%
16-Dec-18 952.04 2,416.62 -0.6833% -7.0513%
9-Dec-18 958.59 2,599.95 3.4591% -1.2582%
2-Dec-18 926.54 2,633.08 0.9336% -4.6044%
25-Nov-18 917.97 2,760.17 2.2022% 4.8474%
18-Nov-18 898.19 2,632.56 -1.7609% -3.7902%
11-Nov-18 914.29 2,736.27 -1.1429% -1.6088%
4-Nov-18 924.86 2,781.01 2.6687% 2.1281%
28-Oct-18 900.82 2,723.06 -6.0040% 2.4211%
21-Oct-18 958.36 2,658.69 -1.2081% -3.9414%
14-Oct-18 970.08 2,767.78 -3.7991% 0.0235%
7-Oct-18 1,008.39 2,767.13 -0.8593% -4.1046%
30-Sep-18 1,017.13 2,885.57 1.4118% -0.9750%
23-Sep-18 1,002.97 2,913.98 1.1732% -0.5356%
16-Sep-18 991.34 2,929.67 2.3160% 0.8499%
9-Sep-18 968.9 2,904.98 -2.0858% 1.1596%
2-Sep-18 989.54 2,871.68 0.2523% -1.0284%
26-Aug-18 987.05 2,901.52 1.8754% 0.9333%
19-Aug-18 968.88 2,874.69 0.0423% 0.8617%
12-Aug-18 968.47 2,850.13 0.9243% 0.5947%
5-Aug-18 959.6 2,833.28 2.5740% -0.2489%
29-Jul-18 935.52 2,840.35 0.2282% 0.7638%
22-Jul-18 933.39 2,818.82 2.6019% 0.6064%
15-Jul-18 909.72 2,801.83 -0.8490% 0.0186%
8-Jul-18 917.51 2,801.31 -4.5036% 1.5034%
1-Jul-18 960.78 2,759.82 -2.2773% 1.5248%
24-Jun-18 983.17 2,718.37 -3.2798% -1.3253%
17-Jun-18 1,016.51 2,754.88 -2.1655% -0.8915%
10-Jun-18 1,039.01 2,779.66 4.6471% 0.0227%
3-Jun-18 992.87 2,779.03 3.0055% 1.6240%
27-May-18 963.9 2,734.62 -7.3654% 0.4884%
20-May-18 1,040.54 2,721.33 -0.4125% 0.3081%
13-May-18 1,044.85 2,712.97 1.7579% -0.5407%
6-May-18 1,026.80 2,727.72 -2.2337% 2.4142%
29-Apr-18 1,050.26 2,663.42 -6.2151% -0.2431%
22-Apr-18 1,119.86 2,669.91 -3.2217% -0.0086%
15-Apr-18 1,157.14 2,670.14 -3.5685% 0.5210%
8-Apr-18 1,199.96 2,656.30 2.1712% 1.9900%
1-Apr-18 1,174.46 2,604.47 1.8091% -1.3783%
25-Mar-18 1,153.59 2,640.87 0.2956% 2.0326%
18-Mar-18 1,150.19 2,588.26 2.3838% -5.9502%
11-Mar-18 1,123.41 2,752.01 0.1962% -1.2402%
4-Mar-18 1,121.21 2,786.57 1.6648% 3.5418%
25-Feb-18 1,102.85 2,691.25 4.0690% -2.0402%
18-Feb-18 1,059.73 2,747.30 5.5571% 0.5519%
11-Feb-18 1,003.94 2,732.22 -9.1490% 4.3011%
4-Feb-18 1,105.04 2,619.55 -0.9501% -5.1620%
28-Jan-18 1,115.64 2,762.13 5.0439% -3.8547%
21-Jan-18 1,062.07 2,872.87 1.1389% 2.2265%
14-Jan-18 1,050.11 2,810.30 3.6992% 0.8635%
7-Jan-18 1,012.65 2,786.24 2.8865% 1.5708%
31-Dec-17 984.24 2,743.15 3.3518% 2.6010%
24-Dec-17 952.32 2,673.61 1.8350% -0.3626%
17-Dec-17 935.16 2,683.34 -0.5318% 0.2814%
10-Dec-17 940.16 2,675.81 -2.1003% 0.9168%
3-Dec-17 960.33 2,651.50 2.6465% 0.3512%
26-Nov-17 935.57 2,642.22 5.0388% 1.5293%
19-Nov-17 890.69 2,602.42 2.5892% 0.9140%
12-Nov-17 868.21 2,578.85 2.9014% -0.1336%
5-Nov-17 843.73 2,582.30 0.3998% -0.2141%
29-Oct-17 840.37 2,587.84 1.6364% 0.2623%
22-Oct-17 826.84 2,581.07 0.7175% 0.2276%
15-Oct-17 820.95 2,575.21 1.6279% 0.8632%
8-Oct-17 807.8 2,553.17 0.4202% 0.1506%
1-Oct-17 804.42 2,549.33 -0.3358% 1.1896%
24-Sep-17 807.13 2,519.36 0.1626% 0.6850%
17-Sep-17 805.82 2,502.22 0.5766% 0.0796%
10-Sep-17 801.2 2,500.23 1.5810% 1.5763%
3-Sep-17 788.73 2,461.43 2.2161% -0.6105%
27-Aug-17 771.63 2,476.55 0.3459% 1.3712%
20-Aug-17 768.97 2,443.05 -0.4028% 0.7215%
13-Aug-17 772.08 2,425.55 -2.1048% -0.6460%
6-Aug-17 788.68 2,441.32 1.4915% -1.4337%
30-Jul-17 777.09 2,476.83 1.9991% 0.1913%
23-Jul-17 761.86 2,472.10 -2.0242% -0.0178%
16-Jul-17 777.6 2,472.54 0.2411% 0.5396%
9-Jul-17 775.73 2,459.27 -0.0953% 1.4057%
2-Jul-17 776.47 2,425.18 0.9701% 0.0730%
25-Jun-17 769.01 2,423.41 1.0207% -0.6107%
18-Jun-17 761.24 2,438.30 1.5366% 0.2117%
11-Jun-17 749.72 2,433.15 1.4767% 0.0567%
4-Jun-17 738.81 2,431.77 -0.6188% -0.2993%
28-May-17 743.41 2,439.07 1.3069% 0.9624%
21-May-17 733.82 2,415.82 1.1649% 1.4313%
14-May-17 725.37 2,381.73 0.7458% -0.3835%
7-May-17 720 2,390.90 0.3163% -0.3497%
30-Apr-17 717.73 2,399.29 0.7468% 0.6329%
23-Apr-17 712.41 2,384.20 -0.8407% 1.5119%
16-Apr-17 718.45 2,348.69 -1.3050% 0.8476%
9-Apr-17 727.95 2,328.95 0.7808% -1.1288%
2-Apr-17 722.31 2,355.54 0.0235% -0.3039%
26-Mar-17 722.14 2,362.72 1.6326% 0.7995%
19-Mar-17 710.54 2,343.98 -0.2345% -1.4410%
12-Mar-17 712.21 2,378.25 -0.0575% 0.2381%
5-Mar-17 712.62 2,372.60 -0.2589% -0.4414%
26-Feb-17 714.47 2,383.12 0.9381% 0.6666%
19-Feb-17 707.83 2,367.34 0.5755% 0.6882%
12-Feb-17 703.78 2,351.16 0.4898% 1.5138%
5-Feb-17 700.35 2,316.10 0.4403% 0.8131%
29-Jan-17 697.28 2,297.42 1.6058% 0.1190%
22-Jan-17 686.26 2,294.69 0.1752% 1.0294%
15-Jan-17 685.06 2,271.31 0.7738% -0.1464%
8-Jan-17 679.8 2,274.64 2.2456% -0.1028%
1-Jan-17 664.87 2,276.98 0.0753% 1.7040%
25-Dec-16 664.37 2,238.83 -1.5981% -1.1026%
18-Dec-16 675.16 2,263.79 1.8233% 0.2533%
11-Dec-16 663.07 2,258.07 -0.3112% -0.0646%
4-Dec-16 665.14 2,259.53 -1.5876% 3.0831%
27-Nov-16 675.87 2,191.95 0.3892% -0.9669%
20-Nov-16 673.25 2,213.35 -0.8760% 1.4414%
13-Nov-16 679.2 2,181.90 1.8703% 0.8062%
6-Nov-16 666.73 2,164.45 -2.2748% 3.8016%
30-Oct-16 682.25 2,085.18 -0.3767% -1.9389%
23-Oct-16 684.83 2,126.41 -0.3159% -0.6889%
16-Oct-16 687 2,141.16 0.4459% 0.3835%
9-Oct-16 683.95 2,132.98 -0.2596% -0.9639%
2-Oct-16 685.73 2,153.74 1.7268% -0.6701%
25-Sep-16 674.09 2,168.27 3.4976% 0.1654%
18-Sep-16 651.31 2,164.69 -2.3348% 1.1935%
11-Sep-16 666.88 2,139.16 -0.3452% 0.5334%
4-Sep-16 669.19 2,127.81 0.2156% -2.3931%
28-Aug-16 667.75 2,179.98 0.8259% 0.5044%
21-Aug-16 662.28 2,169.04 1.0020% -0.6791%
14-Aug-16 655.71 2,183.87 4.5139% -0.0082%
7-Aug-16 627.39 2,184.05 -3.8085% 0.0541%
31-Jul-16 652.23 2,182.87 0.3631% 0.4265%
24-Jul-16 649.87 2,173.60 -2.2105% -0.0657%
17-Jul-16 664.56 2,175.03 0.8927% 0.6148%
10-Jul-16 658.68 2,161.74 2.8705% 1.4949%
3-Jul-16 640.3 2,129.90 3.1461% 1.2815%
26-Jun-16 620.77 2,102.95 0.2455% 3.2168%
19-Jun-16 619.25 2,037.41 -1.6814% -1.6324%
12-Jun-16 629.84 2,071.22 1.2800% -1.1856%
5-Jun-16 621.88 2,096.07 2.2644% -0.1458%
29-May-16 608.11 2,099.13 -1.0898% 0.0033%
22-May-16 614.81 2,099.06 0.6532% 2.2774%
15-May-16 610.82 2,052.32 0.7090% 0.2790%
8-May-16 606.52 2,046.61 1.3620% -0.5119%
1-May-16 598.37 2,057.14 0.9941% -0.3951%
24-Apr-16 592.48 2,065.30 2.1764% -1.2565%
17-Apr-16 579.86 2,091.58 1.3139% 0.5215%
10-Apr-16 572.34 2,080.73 2.4909% 1.6180%
3-Apr-16 558.43 2,047.60 -2.3860% -1.2148%
27-Mar-16 572.08 2,072.78 -0.6495% 1.8095%
20-Mar-16 575.82 2,035.94 -0.2495% -0.6655%
13-Mar-16 577.26 2,049.58 0.6293% 1.3545%
6-Mar-16 573.65 2,022.19 1.3319% 1.1100%
28-Feb-16 566.11 1,999.99 2.1804% 2.6663%
21-Feb-16 554.03 1,948.05 1.7035% 1.5784%
14-Feb-16 544.75 1,917.78 -0.0917% 2.8422%
7-Feb-16 545.25 1,864.78 4.4060% -0.8122%
31-Jan-16 522.24 1,880.05 -3.8303% -3.1022%
24-Jan-16 543.04 1,940.24 -3.0372% 1.7484%
17-Jan-16 560.05 1,906.90 -3.2779% 1.4130%
10-Jan-16 579.03 1,880.33 2.0012% -2.1696%
3-Jan-16 567.67 1,922.03 -0.0898% -5.9645%
27-Dec-15 568.18 2,043.94 0.8431% -0.8273%
20-Dec-15 563.43 2,060.99 -1.4328% 2.7643%
13-Dec-15 571.62 2,005.55 -1.9284% -0.3389%
6-Dec-15 582.86 2,012.37 -3.5734% -3.7921%
29-Nov-15 604.46 2,091.69 -1.1141% 0.0756%
22-Nov-15 611.27 2,090.11 -0.1780% 0.0450%
15-Nov-15 612.36 2,089.17 0.8216% 3.2688%
8-Nov-15 607.37 2,023.04 0.9356% -3.6280%
1-Nov-15 601.74 2,099.20 1.4704% 0.9541%
25-Oct-15 593.02 2,079.36 0.8503% 0.2029%
18-Oct-15 588.02 2,075.15 4.5722% 2.0678%
11-Oct-15 562.31 2,033.11 -1.4148% 0.9043%
4-Oct-15 570.38 2,014.89 0.7294% 3.2557%
27-Sep-15 566.25 1,951.36 -0.0865% 1.0366%
20-Sep-15 566.74 1,931.34 1.7834% -1.3631%
13-Sep-15 556.81 1,958.03 -2.4629% -0.1540%
6-Sep-15 570.87 1,961.05 2.6191% 2.0732%
30-Aug-15 556.3 1,921.22 -5.5566% -3.4014%
23-Aug-15 589.03 1,988.87 -2.4397% 0.9123%
16-Aug-15 603.76 1,970.89 -2.7856% -5.7685%
9-Aug-15 621.06 2,091.54 -1.6158% 0.6724%
2-Aug-15 631.26 2,077.57 0.4184% -1.2487%
26-Jul-15 628.63 2,103.84 0.2152% 1.1632%
19-Jul-15 627.28 2,079.65 1.7601% -2.2096%
12-Jul-15 616.43 2,126.64 5.9613% 2.4087%
5-Jul-15 581.75 2,076.62 -0.5045% -0.0077%
28-Jun-15 584.7 2,076.78 0.3381% -1.1758%
21-Jun-15 582.73 2,101.49 0.8061% -0.4028%
14-Jun-15 578.07 2,109.99 1.4941% 0.7583%
7-Jun-15 569.56 2,094.11 1.3777% 0.0612%
31-May-15 561.82 2,092.83 4.5363% -0.6909%
24-May-15 537.44 2,107.39 -3.0784% -0.8782%
17-May-15 554.51 2,126.06 -1.4029% 0.1569%
10-May-15 562.4 2,122.73 -0.5956% 0.3133%
3-May-15 565.77 2,116.10 -0.4487% 0.3704%
26-Apr-15 568.32 2,108.29 2.5793% -0.4439%
19-Apr-15 554.03 2,117.69 1.1280% 1.7543%
12-Apr-15 547.85 2,081.18 -0.6474% -0.9933%
5-Apr-15 551.42 2,102.06 -4.1742% 1.6981%
29-Mar-15 575.44 2,066.96 -1.8188% 0.2882%
22-Mar-15 586.1 2,061.02 -1.3250% -2.2333%
15-Mar-15 593.97 2,108.10 0.2363% 2.6639%
8-Mar-15 592.57 2,053.40 0.9076% -0.8623%
1-Mar-15 587.24 2,071.26 0.0000% -1.5795%
22-Feb-15 587.24 2,104.50 2.2835% -0.2748%
15-Feb-15 574.13 2,110.30 -0.3368% 0.6347%
8-Feb-15 576.07 2,096.99 -1.0835% 2.0200%
1-Feb-15 582.38 2,055.47 1.3170% 3.0316%
25-Jan-15 574.81 1,994.99 0.8917% -2.7697%
18-Jan-15 569.73 2,051.82 4.4169% 1.6044%
11-Jan-15 545.63 2,019.42 2.2986% -1.2417%
4-Jan-15 533.37 2,044.81 1.9652% -0.6506%
28-Dec-14 523.09 2,058.20 -5.5675% -1.4635%
21-Dec-14 553.93 2,088.77 -4.2902% 0.8751%
14-Dec-14 578.76 2,070.65 2.1497% 3.4120%
7-Dec-14 566.58 2,002.33 -3.6478% -3.5194%
30-Nov-14 588.03 2,075.37 -2.0538% 0.3777%
23-Nov-14 600.36 2,067.56 -0.3701% 0.1968%
16-Nov-14 602.59 2,063.50 0.2913% 1.1609%
9-Nov-14 600.84 2,039.82 1.5773% 0.3888%
2-Nov-14 591.51 2,031.92 1.0644% 0.6873%
26-Oct-14 585.28 2,018.05 -5.2516% 2.7217%
19-Oct-14 617.72 1,964.58 1.0089% 4.1245%
12-Oct-14 611.55 1,886.76 1.0860% -1.0162%
5-Oct-14 604.98 1,906.13 -1.3550% -3.1389%
28-Sep-14 613.29 1,967.90 -3.0372% -0.7540%
21-Sep-14 632.5 1,982.85 -0.9630% -1.3704%
14-Sep-14 638.65 2,010.40 0.3141% 1.2521%
7-Sep-14 636.65 1,985.54 2.6623% -1.1042%
31-Aug-14 620.14 2,007.71 2.6314% 0.2166%
24-Aug-14 604.24 2,003.37 -0.1966% 0.7529%
17-Aug-14 605.43 1,988.40 1.9414% 1.7053%
10-Aug-14 593.9 1,955.06 -1.0398% 1.2151%
3-Aug-14 600.14 1,931.59 0.6507% 0.3345%
27-Jul-14 596.26 1,925.15 2.3148% -2.6886%
20-Jul-14 582.77 1,978.34 -1.1165% 0.0061%
13-Jul-14 589.35 1,978.22 1.8192% 0.5413%
6-Jul-14 578.82 1,967.57 3.2169% -0.9001%
29-Jun-14 560.78 1,985.44 -2.3848% 1.2484%
22-Jun-14 574.48 1,960.96 2.7619% -0.0973%
15-Jun-14 559.04 1,962.87 -0.5302% 1.3795%
8-Jun-14 562.02 1,936.16 3.7914% -0.6812%
1-Jun-14 541.49 1,949.44 2.2663% 1.3449%
25-May-14 529.49 1,923.57 -2.3910% 1.2123%
18-May-14 542.46 1,900.53 -6.1488% 1.2072%
11-May-14 578 1,877.86 -0.1589% -0.0330%
4-May-14 578.92 1,878.48 2.4039% -0.1414%
27-Apr-14 565.33 1,881.14 -5.8678% 0.9520%
20-Apr-14 600.57 1,863.40 1.2697% -0.0778%
13-Apr-14 593.04 1,864.85 -0.2103% 2.7075%
6-Apr-14 594.29 1,815.69 -1.2397% -2.6487%
30-Mar-14 601.75 1,865.09 0.8244% 0.4021%
23-Mar-14 596.83 1,857.62 2.9461% -0.4768%
16-Mar-14 579.75 1,866.52 -1.1475% 1.3790%
9-Mar-14 586.48 1,841.13 2.7884% -1.9653%
2-Mar-14 570.57 1,878.04 -0.2884% 0.9998%
23-Feb-14 572.22 1,859.45 4.0854% 1.2634%
16-Feb-14 549.76 1,836.25 -1.2147% -0.1294%
9-Feb-14 556.52 1,838.63 -0.6551% 2.3155%
2-Feb-14 560.19 1,797.02 3.0538% 0.8095%
26-Jan-14 543.59 1,782.59 4.7501% -0.4301%
19-Jan-14 518.94 1,790.29 2.6852% -2.6328%
12-Jan-14 505.37 1,838.70 -0.2054% -0.1992%
5-Jan-14 506.41 1,842.37 0.3885% 0.6006%
29-Dec-13 504.45 1,831.37 -0.3181% -0.5447%
22-Dec-13 506.06 1,841.40 -0.7959% 1.2693%
15-Dec-13 510.12 1,818.32 0.4608% 2.4221%
8-Dec-13 507.78 1,775.32 0.4232% -1.6492%
1-Dec-13 505.64 1,805.09 0.8577% -0.0399%
24-Nov-13 501.34 1,805.81 0.5475% 0.0582%
17-Nov-13 498.61 1,804.76 0.3078% 0.3659%
10-Nov-13 497.08 1,798.18 -0.7329% 1.5571%
3-Nov-13 500.75 1,770.61 -0.0160% 0.5092%
27-Oct-13 500.83 1,761.64 1.2739% 0.1063%
20-Oct-13 494.53 1,759.77 -0.5970% 0.8753%
13-Oct-13 497.5 1,744.50 2.2379% 2.4248%
6-Oct-13 486.61 1,703.20 1.9741% 0.7513%
29-Sep-13 477.19 1,690.50 0.1616% -0.0739%
22-Sep-13 476.42 1,691.75 -0.7520% -1.0620%
15-Sep-13 480.03 1,709.91 1.5507% 1.2986%
8-Sep-13 472.7 1,687.99 -2.9005% 1.9829%
1-Sep-13 486.82 1,655.17 -4.1297% 1.3595%
25-Aug-13 507.79 1,632.97 1.4322% -1.8353%
18-Aug-13 500.62 1,663.50 1.2049% 0.4632%
11-Aug-13 494.66 1,655.83 0.1478% -2.1041%
4-Aug-13 493.93 1,691.42 -1.9513% -1.0675%
28-Jul-13 503.76 1,709.67 1.9778% 1.0652%
21-Jul-13 493.99 1,691.65 1.7152% -0.0260%
14-Jul-13 485.66 1,692.09 0.9415% 0.7083%
7-Jul-13 481.13 1,680.19 -3.5502% 2.9598%
30-Jun-13 498.84 1,631.89 -2.0018% 1.5944%
23-Jun-13 509.03 1,606.28 -3.5873% 0.8697%
16-Jun-13 527.97 1,592.43 1.8480% -2.1085%
9-Jun-13 518.39 1,626.73 3.6283% -1.0132%
2-Jun-13 500.24 1,643.38 2.5923% 0.7751%
26-May-13 487.6 1,630.74 0.3086% -1.1433%
19-May-13 486.1 1,649.60 2.2852% -1.0717%
12-May-13 475.24 1,667.47 0.1538% 2.0671%
5-May-13 474.51 1,633.70 0.2747% 1.1942%
28-Apr-13 473.21 1,614.42 -4.2608% 2.0338%
21-Apr-13 494.27 1,582.24 -1.6535% 1.7354%
14-Apr-13 502.58 1,555.25 2.3501% -2.1147%
7-Apr-13 491.04 1,588.85 0.2143% 2.2900%
31-Mar-13 489.99 1,553.28 1.7950% -1.0139%
24-Mar-13 481.35 1,569.19 2.2669% 0.7900%
17-Mar-13 470.68 1,556.89 -1.3560% -0.2441%
10-Mar-13 477.15 1,560.70 -0.1130% 0.6137%
3-Mar-13 477.69 1,551.18 -3.3075% 2.1723%
24-Feb-13 494.03 1,518.20 2.1948% 0.1715%
17-Feb-13 483.42 1,515.60 3.2750% -0.2757%
10-Feb-13 468.09 1,519.79 3.0672% 0.1225%
3-Feb-13 454.16 1,517.93 -1.8436% 0.3146%
27-Jan-13 462.69 1,513.17 8.5974% 0.6793%
20-Jan-13 426.06 1,502.96 2.9802% 1.1427%
13-Jan-13 413.73 1,485.98 4.2719% 0.9463%
6-Jan-13 396.78 1,472.05 1.1652% 0.3805%
30-Dec-12 392.21 1,466.47 2.1912% 4.5664%
23-Dec-12 383.8 1,402.43 1.5828% -1.9383%
16-Dec-12 377.82 1,430.15 -1.0191% 1.1722%
9-Dec-12 381.71 1,413.58 -1.0370% -0.3166%
2-Dec-12 385.71 1,418.07 -0.2586% 0.1335%
25-Nov-12 386.71 1,416.18 3.0512% 0.4989%
18-Nov-12 375.26 1,409.15 -4.1971% 3.6231%
11-Nov-12 391.7 1,359.88 -1.6398% -1.4473%
4-Nov-12 398.23 1,379.85 1.4495% -2.4289%
28-Oct-12 392.54 1,414.20 1.1284% 0.1601%
21-Oct-12 388.16 1,411.94 -1.1234% -1.4827%
14-Oct-12 392.57 1,433.19 -0.7358% 0.3220%
7-Oct-12 395.48 1,428.59 -0.8499% -2.2137%
30-Sep-12 398.87 1,460.93 0.3421% 1.4063%
23-Sep-12 397.51 1,440.67 0.3762% -1.3341%
16-Sep-12 396.02 1,460.15 -0.9256% -0.3834%
9-Sep-12 399.72 1,465.77 -7.7818% 1.9368%
2-Sep-12 433.45 1,437.92 1.8540% 2.2281%
26-Aug-12 425.56 1,406.58 1.7575% -0.3224%
19-Aug-12 418.21 1,411.13 1.2223% -0.4957%
12-Aug-12 413.16 1,418.16 -2.6645% 0.8742%
5-Aug-12 424.47 1,405.87 1.7962% 1.0697%
29-Jul-12 416.98 1,390.99 0.3707% 0.3622%
22-Jul-12 415.44 1,385.97 -1.6407% 1.7106%
15-Jul-12 422.37 1,362.66 -1.1237% 0.4334%
8-Jul-12 427.17 1,356.78 -1.3669% 0.1550%
1-Jul-12 433.09 1,354.68 0.0439% -0.5491%
24-Jun-12 432.9 1,362.16 0.9562% 2.0329%
17-Jun-12 428.8 1,335.02 -1.9617% -0.5823%
10-Jun-12 437.38 1,342.84 0.5587% 1.2960%
3-Jun-12 434.95 1,325.66 -9.4043% 3.7260%
27-May-12 480.1 1,278.04 0.7936% -3.0186%
20-May-12 476.32 1,317.82 0.5382% 1.7449%
13-May-12 473.77 1,295.22 1.7285% -4.2981%
6-May-12 465.72 1,353.39 0.6919% -1.1475%
29-Apr-12 462.52 1,369.10 3.3703% -2.4413%
22-Apr-12 447.44 1,403.36 1.4534% 1.8012%
15-Apr-12 441.03 1,378.53 -2.8782% 0.6035%
8-Apr-12 454.1 1,370.26 3.5529% -1.9899%
1-Apr-12 438.52 1,398.08 1.4834% -0.7377%
25-Mar-12 432.11 1,408.47 -1.7038% 0.8131%
18-Mar-12 439.6 1,397.11 3.8188% -0.5028%
11-Mar-12 423.43 1,404.17 4.9913% 2.4291%
4-Mar-12 403.3 1,370.87 -0.4247% 0.0905%
26-Feb-12 405.02 1,369.63 0.8164% 0.2848%
19-Feb-12 401.74 1,365.74 7.7051% 0.3313%
12-Feb-12 373 1,361.23 5.2691% 1.3846%
5-Feb-12 354.33 1,342.64 5.2267% -0.1680%
29-Jan-12 336.73 1,344.90 -4.2156% 2.1704%
22-Jan-12 351.55 1,316.33 -1.3082% 0.0722%
15-Jan-12 356.21 1,315.38 -2.6828% 2.0394%
8-Jan-12 366.03 1,289.09 -2.9510% 0.8828%
1-Jan-12 377.16 1,277.81 -1.7505% 1.6070%
25-Dec-11 383.88 1,257.60 0.1383% -0.6109%
18-Dec-11 383.35 1,265.33 0.9826% 3.7445%
11-Dec-11 379.62 1,219.66 -4.2089% -2.8306%
4-Dec-11 396.3 1,255.19 -3.4757% 0.8768%
27-Nov-11 410.57 1,244.28 -2.7247% 7.3886%
20-Nov-11 422.07 1,158.67 2.6859% -4.6872%
13-Nov-11 411.03 1,215.65 -0.8348% -3.8137%
6-Nov-11 414.49 1,263.85 -0.8302% 0.8474%
30-Oct-11 417.96 1,253.23 -2.2544% -2.4792%
23-Oct-11 427.6 1,285.09 -2.8844% 3.7828%
16-Oct-11 440.3 1,238.25 -3.6775% 1.1163%
9-Oct-11 457.11 1,224.58 -0.6110% 5.9820%
2-Oct-11 459.92 1,155.46 5.6583% 2.1248%
25-Sep-11 435.29 1,131.42 7.6358% -0.4409%
18-Sep-11 404.41 1,136.43 0.9108% -6.5444%
11-Sep-11 400.76 1,216.01 4.3863% 5.3525%
4-Sep-11 383.92 1,154.23 -4.2307% -1.6815%
28-Aug-11 400.88 1,173.97 -1.1881% -0.2405%
21-Aug-11 405.7 1,176.80 -0.8553% 4.7413%
14-Aug-11 409.2 1,123.53 -1.3358% -4.6895%
7-Aug-11 414.74 1,178.81 -3.6206% -1.7151%
31-Jul-11 430.32 1,199.38 1.1827% -7.1888%
24-Jul-11 425.29 1,292.28 -1.8713% -3.9211%
17-Jul-11 433.4 1,345.02 -1.2599% 2.1943%
10-Jul-11 438.93 1,316.14 -1.3640% -2.0583%
3-Jul-11 445 1,343.80 0.3586% 0.3083%
26-Jun-11 443.41 1,339.67 7.9329% 5.6147%
19-Jun-11 410.82 1,268.45 -5.0939% -0.2399%
12-Jun-11 432.87 1,271.50 -9.7567% 0.0409%
5-Jun-11 479.67 1,270.98 1.4724% -2.2443%
29-May-11 472.71 1,300.16 -1.5352% -2.3244%
22-May-11 480.08 1,331.10 5.1769% -0.1628%
15-May-11 456.45 1,333.27 -0.9784% -0.3371%
8-May-11 460.96 1,337.78 -0.7172% -0.1806%
1-May-11 464.29 1,340.20 1.1151% -1.7168%
24-Apr-11 459.17 1,363.61 0.3124% 1.9613%
17-Apr-11 457.74 1,337.38 -0.7244% 1.3412%
10-Apr-11 461.08 1,319.68 -6.8638% -0.6392%
3-Apr-11 495.06 1,328.17 7.8022% -0.3182%
27-Mar-11 459.23 1,332.41 -1.6554% 1.4165%
20-Mar-11 466.96 1,313.80 -7.3345% 2.7048%
13-Mar-11 503.92 1,279.20 -3.0886% -1.9229%
6-Mar-11 519.98 1,304.28 1.8371% -1.2769%
27-Feb-11 510.6 1,321.15 -1.7132% 0.0962%
20-Feb-11 519.5 1,319.88 6.1894% -1.5331%
13-Feb-11 489.22 1,340.43 1.5274% 0.8487%
6-Feb-11 481.86 1,329.15 -0.5777% 1.3945%
30-Jan-11 484.66 1,310.87 2.5171% 2.7054%
23-Jan-11 472.76 1,276.34 -2.5820% -0.5462%
16-Jan-11 485.29 1,283.35 2.5853% -0.7647%
9-Jan-11 473.06 1,293.24 1.8757% 1.7098%
2-Jan-11 464.35 1,271.50 5.5485% 1.1021%
26-Dec-10 439.94 1,257.64 3.1488% 0.0692%
19-Dec-10 426.51 1,256.77 -3.4171% 1.0338%
12-Dec-10 441.6 1,243.91 -3.4269% 0.2830%
5-Dec-10 457.27 1,240.40 1.0251% 1.2811%
28-Nov-10 452.63 1,224.71 1.6666% 2.9687%
21-Nov-10 445.21 1,189.40 -2.8753% -0.8610%
14-Nov-10 458.39 1,199.73 -0.1894% 0.0434%
7-Nov-10 459.26 1,199.21 1.6714% -2.1732%
31-Oct-10 451.71 1,225.85 0.4447% 3.5994%
24-Oct-10 449.71 1,183.26 -1.7199% 0.0152%
17-Oct-10 457.58 1,183.08 1.3713% 0.5858%
10-Oct-10 451.39 1,176.19 -1.6044% 0.9475%
3-Oct-10 458.75 1,165.15 6.8998% 1.6497%
26-Sep-10 429.14 1,146.24 -5.6503% -0.2115%
19-Sep-10 454.84 1,148.67 0.4661% 2.0505%
12-Sep-10 452.73 1,125.59 -6.2321% 1.4456%
5-Sep-10 482.82 1,109.55 -2.2453% 0.4563%
29-Aug-10 493.91 1,104.51 -1.2792% 3.7498%
22-Aug-10 500.31 1,064.59 -1.1655% -0.6625%
15-Aug-10 506.21 1,071.69 1.3515% -0.7005%
8-Aug-10 499.46 1,079.25 -0.8319% -3.7793%
1-Aug-10 503.65 1,121.64 -0.2910% 1.8192%
25-Jul-10 505.12 1,101.60 -1.1855% -0.0961%
18-Jul-10 511.18 1,102.66 1.3663% 3.5478%
11-Jul-10 504.29 1,064.88 -1.1913% -1.2134%
4-Jul-10 510.37 1,077.96 -0.5107% 5.4157%
27-Jun-10 512.99 1,022.58 6.0576% -5.0318%
20-Jun-10 483.69 1,076.76 -7.1113% -3.6465%
13-Jun-10 520.72 1,117.51 -3.9315% 2.3736%
6-Jun-10 542.03 1,091.60 -0.0627% 2.5092%
30-May-10 542.37 1,064.88 2.4674% -2.2517%
23-May-10 529.31 1,089.41 1.3946% 0.1581%
16-May-10 522.03 1,087.69 0.8910% -4.2257%
9-May-10 517.42 1,135.68 1.3595% 2.2325%
2-May-10 510.48 1,110.88 1.0251% -6.3884%
25-Apr-10 505.3 1,186.69 -2.0717% -2.5130%
18-Apr-10 515.99 1,217.28 -2.9200% 2.1097%
11-Apr-10 531.51 1,192.13 3.5295% -0.1875%
4-Apr-10 513.39 1,194.37 3.3165% 1.3810%
28-Mar-10 496.91 1,178.10 -1.9901% 0.9866%
21-Mar-10 507 1,166.59 2.8314% 0.5768%
14-Mar-10 493.04 1,159.90 2.2989% 0.8617%
7-Mar-10 481.96 1,149.99 0.9150% 0.9915%
28-Feb-10 477.59 1,138.70 -5.5063% 3.0974%
21-Feb-10 505.42 1,104.49 -2.9718% -0.4219%
14-Feb-10 520.9 1,109.17 5.2812% 3.1297%
7-Feb-10 494.77 1,075.51 -0.0626% 0.8741%
31-Jan-10 495.08 1,066.19 11.6705% -0.7152%
24-Jan-10 443.34 1,073.87 -0.1846% -1.6386%
17-Jan-10 444.16 1,091.76 -10.2635% -3.8969%
10-Jan-10 494.96 1,136.03 0.8846% -0.7817%
3-Jan-10 490.62 1,144.98 -11.7336% 2.6796%
27-Dec-09 555.84 1,115.10 1.3918% -1.0102%
20-Dec-09 548.21 1,126.48 -1.2021% 2.1778%
13-Dec-09 554.88 1,102.47 -5.4912% -0.3561%
6-Dec-09 587.12 1,106.41 -4.6388% 0.0389%
29-Nov-09 615.68 1,105.98 1.0073% 1.3275%
22-Nov-09 609.54 1,091.49 4.7338% 0.0101%
15-Nov-09 581.99 1,091.38 5.8683% -0.1920%
8-Nov-09 549.73 1,093.48 -5.6808% 2.2613%
1-Nov-09 582.84 1,069.30 2.0718% 3.1954%
25-Oct-09 571.01 1,036.19 4.2008% -4.0209%
18-Oct-09 547.99 1,079.60 3.6898% -0.7429%
11-Oct-09 528.49 1,087.68 -1.4985% 1.5110%
4-Oct-09 536.53 1,071.49 3.3438% 4.5142%
27-Sep-09 519.17 1,025.21 2.4024% -1.8355%
20-Sep-09 506.99 1,044.38 5.4801% -2.2391%
13-Sep-09 480.65 1,068.30 2.9758% 2.4522%
6-Sep-09 466.76 1,042.73 2.6500% 2.5905%
30-Aug-09 454.71 1,016.40 6.0746% -1.2178%
23-Aug-09 428.67 1,028.93 -2.3152% 0.2729%
16-Aug-09 438.83 1,026.13 0.7785% 2.1950%
9-Aug-09 435.44 1,004.09 -5.6202% -0.6324%
2-Aug-09 461.37 1,010.48 -2.9144% 2.3292%
26-Jul-09 475.22 987.48 -6.7446% 0.8394%
19-Jul-09 509.59 979.26 6.4484% 4.1345%
12-Jul-09 478.72 940.38 16.2958% 6.9671%
5-Jul-09 411.64 879.13 1.7450% -1.9288%
28-Jun-09 404.58 896.42 3.6959% -2.4464%
21-Jun-09 390.16 918.9 6.5371% -0.2529%
14-Jun-09 366.22 921.23 13.8638% -2.6400%
7-Jun-09 321.63 946.21 3.7851% 0.6510%
31-May-09 309.9 940.09 -7.2544% 2.2793%
24-May-09 334.14 919.14 2.7965% 3.6234%
17-May-09 325.05 887 4.7602% 0.4667%
10-May-09 310.28 882.88 7.9573% -4.9880%
3-May-09 287.41 929.23 7.7976% 5.8927%
26-Apr-09 266.62 877.52 6.0372% 1.3033%
19-Apr-09 251.44 866.23 2.3362% -0.3875%
12-Apr-09 245.7 869.6 -0.0163% 1.5224%
5-Apr-09 245.74 856.56 -2.7042% 1.6688%
29-Mar-09 252.57 842.5 -7.9924% 3.2551%
22-Mar-09 274.51 815.94 -2.5281% 6.1675%
15-Mar-09 281.63 768.54 -7.1172% 1.5848%
8-Mar-09 303.21 756.55 -0.9506% 10.7071%
1-Mar-09 306.12 683.38 -2.3229% -7.0345%
22-Feb-09 313.4 735.09 0.0191% -4.5400%
15-Feb-09 313.34 770.05 2.9166% -6.8683%
8-Feb-09 304.46 826.84 -0.9113% -4.8077%
1-Feb-09 307.26 868.6 2.5773% 5.1727%
25-Jan-09 299.54 825.88 -0.0467% -0.7296%
18-Jan-09 299.68 831.95 -4.7849% -2.1373%
11-Jan-09 314.74 850.12 -1.3230% -4.5184%
4-Jan-09 318.96 890.35 -9.4044% -4.4484%
28-Dec-08 352.07 931.8 -3.7981% 6.7599%
21-Dec-08 365.97 872.8 5.4517% -1.6984%
14-Dec-08 347.05 887.88 0.5621% 0.9264%
7-Dec-08 345.11 879.73 -9.7775% 0.4178%
30-Nov-08 382.51 876.07 0.9101% -2.2505%
23-Nov-08 379.06 896.24 -16.1631% 12.0258%
16-Nov-08 452.14 800.03 -6.5460% -8.3890%
9-Nov-08 483.81 873.29 10.1922% -6.1977%
2-Nov-08 439.06 930.99 -7.7605% -3.8978%
26-Oct-08 476 968.75 -12.9258% 10.4908%
19-Oct-08 546.66 876.77 1.4023% -6.7811%
12-Oct-08 539.1 940.55 2.2999% 4.5962%
5-Oct-08 526.98 899.22 7.7801% -18.1955%
28-Sep-08 488.94 1,099.23 10.0522% -9.3994%
21-Sep-08 444.28 1,213.27 -0.6330% -3.3313%
14-Sep-08 447.11 1,255.08 4.1098% 0.2700%
7-Sep-08 429.46 1,251.70 -11.0941% 0.7558%
31-Aug-08 483.05 1,242.31 5.7835% -3.1586%
24-Aug-08 456.64 1,282.83 3.8574% -0.7251%
17-Aug-08 439.68 1,292.20 11.9890% -0.4622%
10-Aug-08 392.61 1,298.20 7.2646% 0.1450%
3-Aug-08 366.02 1,296.32 -1.7871% 2.8572%
27-Jul-08 372.68 1,260.31 -3.0085% 0.2027%
20-Jul-08 384.24 1,257.76 -7.2108% -0.2316%
13-Jul-08 414.1 1,260.68 -3.2590% 1.7096%
6-Jul-08 428.05 1,239.49 -6.9537% -1.8537%
29-Jun-08 460.04 1,262.90 -8.0527% -1.2109%
22-Jun-08 500.33 1,278.38 -4.2174% -3.0009%
15-Jun-08 522.36 1,317.93 1.2561% -3.0955%
8-Jun-08 515.88 1,360.03 -3.9884% -0.0478%
1-Jun-08 537.31 1,360.68 -0.3154% -2.8349%
25-May-08 539.01 1,400.38 1.1276% 1.7770%
18-May-08 533 1,375.93 3.9594% -3.4672%
11-May-08 512.7 1,425.35 -6.0438% 2.6702%
4-May-08 545.68 1,388.28 -15.2408% -1.8120%
27-Apr-08 643.8 1,413.90 0.5717% 1.1489%
20-Apr-08 640.14 1,397.84 -3.4916% 0.5402%
13-Apr-08 663.3 1,390.33 -3.4638% 4.3141%
6-Apr-08 687.1 1,332.83 -15.7997% -2.7415%
30-Mar-08 816.03 1,370.40 -5.0708% 4.1955%
23-Mar-08 859.62 1,315.22 10.7701% -1.0748%
16-Mar-08 776.04 1,329.51 -8.3832% 3.2116%
9-Mar-08 847.05 1,288.14 -1.5939% -0.4044%
2-Mar-08 860.77 1,293.37 -4.6861% -2.8002%
24-Feb-08 903.09 1,330.63 -2.5814% -1.6614%
17-Feb-08 927.02 1,353.11 -0.8609% 0.2311%
10-Feb-08 935.07 1,349.99 1.4077% 1.4047%
3-Feb-08 922.09 1,331.29 -5.3908% -4.5957%
27-Jan-08 974.63 1,395.42 0.2345% 4.8707%
20-Jan-08 972.35 1,330.61 -0.3658% 0.4090%
13-Jan-08 975.92 1,325.19 -2.2340% -5.4125%
6-Jan-08 998.22 1,401.02 -1.9710% -0.7516%
30-Dec-07 1,018.29 1,411.63 -4.5320% -4.5222%
23-Dec-07 1,066.63 1,478.49 -2.3662% -0.4022%
16-Dec-07 1,092.48 1,484.46 -0.4184% 1.1247%
9-Dec-07 1,097.07 1,467.95 -0.6826% -2.4398%
2-Dec-07 1,104.61 1,504.66 2.1246% 1.5880%
25-Nov-07 1,081.63 1,481.14 3.3214% 2.8070%
18-Nov-07 1,046.86 1,440.70 9.1992% -1.2367%
11-Nov-07 958.67 1,458.74 3.0318% 0.3467%
4-Nov-07 930.46 1,453.70 -0.3929% -3.7062%
28-Oct-07 934.13 1,509.65 2.8358% -1.6694%
21-Oct-07 908.37 1,535.28 0.3192% 2.3090%
14-Oct-07 905.48 1,500.63 1.9765% -3.9166%
7-Oct-07 887.93 1,561.80 -5.1032% 0.2703%
30-Sep-07 935.68 1,557.59 4.7935% 2.0200%
23-Sep-07 892.88 1,526.75 -5.0491% 0.0655%
16-Sep-07 940.36 1,525.75 -4.1730% 2.7960%
9-Sep-07 981.31 1,484.25 -3.3887% 2.1121%
2-Sep-07 1,015.73 1,453.55 0.5146% -1.3867%
26-Aug-07 1,010.53 1,473.99 -1.3809% -0.3637%
19-Aug-07 1,024.68 1,479.37 -0.8716% 2.3120%
12-Aug-07 1,033.69 1,445.94 -1.3833% -0.5297%
5-Aug-07 1,048.19 1,453.64 -0.8673% 1.4361%
29-Jul-07 1,057.36 1,433.06 -1.8564% -1.7746%
22-Jul-07 1,077.36 1,458.95 -1.1233% -4.8986%
15-Jul-07 1,089.60 1,534.10 2.1602% -1.1852%
8-Jul-07 1,066.56 1,552.50 2.5903% 1.4414%
1-Jul-07 1,039.63 1,530.44 9.7594% 1.8020%
24-Jun-07 947.19 1,503.35 2.5219% 0.0526%
17-Jun-07 923.89 1,502.56 -4.6435% -1.9799%
10-Jun-07 968.88 1,532.91 -4.3535% 1.6741%
3-Jun-07 1,012.98 1,507.67 -2.0253% -1.8661%
27-May-07 1,033.92 1,536.34 -3.4919% 1.3597%
20-May-07 1,071.33 1,515.73 -1.7633% -0.4610%
13-May-07 1,090.56 1,522.75 -1.7301% 1.1223%
6-May-07 1,109.76 1,505.85 -3.9734% 0.0153%
29-Apr-07 1,155.68 1,505.62 0.6988% 0.7731%
22-Apr-07 1,147.66 1,494.07 5.9460% 0.6548%
15-Apr-07 1,083.25 1,484.35 5.0781% 2.1682%
8-Apr-07 1,030.90 1,452.85 -4.0622% 0.6296%
1-Apr-07 1,074.55 1,443.76 10.2374% 1.6117%
25-Mar-07 974.76 1,420.86 -4.7202% -1.0619%
18-Mar-07 1,023.05 1,436.11 11.8344% 3.5445%
11-Mar-07 914.79 1,386.95 12.0366% -1.1327%
4-Mar-07 816.51 1,402.84 8.6117% 1.1296%
25-Feb-07 751.77 1,387.17 1.0240% -4.4116%
18-Feb-07 744.15 1,451.19 -4.0500% -0.2989%
11-Feb-07 775.56 1,455.54 11.4118% 1.2155%
4-Feb-07 696.12 1,438.06 10.2694% -0.7132%
28-Jan-07 631.29 1,448.39 -5.1448% 1.8429%
21-Jan-07 665.53 1,422.18 15.9884% -0.5816%
14-Jan-07 573.79 1,430.50 8.0971% -0.0161%
7-Jan-07 530.81 1,430.73 3.3227% 1.4911%
31-Dec-06 513.74 1,409.71 -1.4010% -0.6057%
24-Dec-06 521.04 1,418.30 -1.3966% 0.5345%
17-Dec-06 528.42 1,410.76 0.4734% -1.1443%
10-Dec-06 525.93 1,427.09 -1.9665% 1.2235%
3-Dec-06 536.48 1,409.84 1.8510% 0.9401%
26-Nov-06 526.73 1,396.71 2.5265% -0.3027%
19-Nov-06 513.75 1,400.95 0.8698% -0.0178%
12-Nov-06 509.32 1,401.20 -0.7251% 1.4701%
5-Nov-06 513.04 1,380.90 2.9767% 1.2167%
29-Oct-06 498.21 1,364.30 4.3525% -0.9468%
22-Oct-06 477.43 1,377.34 -1.0118% 0.6386%
15-Oct-06 482.31 1,368.60 8.7631% 0.2182%
8-Oct-06 443.45 1,365.62 1.8255% 1.1878%
1-Oct-06 435.5 1,349.59 -0.9259% 1.0286%
24-Sep-06 439.57 1,335.85 -7.0401% 1.6025%
17-Sep-06 472.86 1,314.78 -6.5679% -0.3698%
10-Sep-06 506.1 1,319.66 -0.4348% 1.5967%
3-Sep-06 508.31 1,298.92 -1.4120% -0.9222%
27-Aug-06 515.59 1,311.01 0.9733% 1.2293%
20-Aug-06 510.62 1,295.09 -2.4976% -0.5536%
13-Aug-06 523.7 1,302.30 -4.5719% 2.8072%
6-Aug-06 548.79 1,266.74 1.5845% -0.9864%
30-Jul-06 540.23 1,279.36 -0.9461% 0.0634%
23-Jul-06 545.39 1,278.55 -3.0125% 3.0848%
16-Jul-06 562.33 1,240.29 -0.7816% 0.3309%
9-Jul-06 566.76 1,236.20 -4.5682% -2.3137%
2-Jul-06 593.89 1,265.48 -0.2670% -0.3716%
25-Jun-06 595.48 1,270.20 0.6916% 2.0651%
18-Jun-06 591.39 1,244.50 6.5280% -0.5625%
11-Jun-06 555.15 1,251.54 1.9166% -0.0607%
4-Jun-06 544.71 1,252.30 8.1718% -2.7883%
28-May-06 503.56 1,288.22 10.4153% 0.6296%
21-May-06 456.06 1,280.16 2.9039% 1.0363%
14-May-06 443.19 1,267.03 6.9577% -1.8749%
7-May-06 414.36 1,291.24 4.1236% -2.6038%
30-Apr-06 397.95 1,325.76 6.5462% 1.1560%
23-Apr-06 373.5 1,310.61 9.9079% -0.0511%
16-Apr-06 339.83 1,311.28 4.5084% 1.7190%
9-Apr-06 325.17 1,289.12 4.1144% -0.4925%
2-Apr-06 312.32 1,295.50 -0.3382% 0.0487%
26-Mar-06 313.38 1,294.87 2.1347% -0.6201%
19-Mar-06 306.83 1,302.95 -0.2179% -0.3289%
12-Mar-06 307.5 1,307.25 0.0000% 2.0157%
5-Mar-06 307.5 1,281.42 -0.5305% -0.4514%
26-Feb-06 309.14 1,287.23 -1.7012% -0.1706%
19-Feb-06 314.49 1,289.43 -0.4117% 0.1701%
12-Feb-06 315.79 1,287.24 1.0754% 1.5983%
5-Feb-06 312.43 1,266.99 0.9565% 0.2342%
29-Jan-06 309.47 1,264.03 -0.9696% -1.5338%
22-Jan-06 312.5 1,283.72 -1.6461% 1.7622%
15-Jan-06 317.73 1,261.49 -1.0649% -2.0286%
8-Jan-06 321.15 1,287.61 5.1641% 0.1680%
1-Jan-06 305.38 1,285.45 -0.4369% 2.9769%
25-Dec-05 306.72 1,248.29 0.8616% -1.6056%
18-Dec-05 304.1 1,268.66 4.3941% 0.1057%
11-Dec-05 291.3 1,267.32 0.6809% 0.6313%
4-Dec-05 289.33 1,259.37 3.9447% -0.4514%
27-Nov-05 278.35 1,265.08 3.8309% -0.2500%
20-Nov-05 268.08 1,268.25 3.1236% 1.6006%
13-Nov-05 259.96 1,248.27 1.9651% 1.0974%
6-Nov-05 254.95 1,234.72 2.0862% 1.1949%
30-Oct-05 249.74 1,220.14 0.7666% 1.8132%
23-Oct-05 247.84 1,198.41 -0.5577% 1.5955%
16-Oct-05 249.23 1,179.59 -0.6775% -0.5883%
9-Oct-05 250.93 1,186.57 2.1993% -0.7802%
2-Oct-05 245.53 1,195.90 -0.0977% -2.6782%
25-Sep-05 245.77 1,228.81 -1.2734% 1.1125%
18-Sep-05 248.94 1,215.29 0.2497% -1.8273%
11-Sep-05 248.32 1,237.91 0.7343% -0.2876%
4-Sep-05 246.51 1,241.48 -0.1094% 1.9261%
28-Aug-05 246.78 1,218.02 0.0892% 1.0721%
21-Aug-05 246.56 1,205.10 -0.0122% -1.1978%
14-Aug-05 246.59 1,219.71 0.4931% -0.8680%
7-Aug-05 245.38 1,230.39 0.5120% 0.3237%
31-Jul-05 244.13 1,226.42 0.1806% -0.6288%
24-Jul-05 243.69 1,234.18 0.1356% 0.0405%
17-Jul-05 243.36 1,233.68 -0.7666% 0.4691%
10-Jul-05 245.24 1,227.92 -0.4102% 1.3252%
3-Jul-05 246.25 1,211.86 0.2524% 1.4584%
26-Jun-05 245.63 1,194.44 -0.4862% 0.2409%
19-Jun-05 246.83 1,191.57 0.3864% -2.0863%
12-Jun-05 245.88 1,216.96 0.1344% 1.5733%
5-Jun-05 245.55 1,198.11 -1.1593% 0.1747%
29-May-05 248.43 1,196.02 4.2116% -0.2302%
22-May-05 238.39 1,198.78 0.5823% 0.7988%
15-May-05 237.01 1,189.28 -0.3238% 3.0527%
8-May-05 237.78 1,154.05 1.1227% -1.4769%
1-May-05 235.14 1,171.35 0.6506% 1.2534%
24-Apr-05 233.62 1,156.85 -1.0169% 0.4105%
17-Apr-05 236.02 1,152.12 0.7857% 0.8314%
10-Apr-05 234.18 1,142.62 -0.8006% -3.2662%
3-Apr-05 236.07 1,181.20 0.0933% 0.7059%
27-Mar-05 235.85 1,172.92 0.1997% 0.1280%
20-Mar-05 235.38 1,171.42 -1.6340% -1.5324%
13-Mar-05 239.29 1,189.65 -0.3954% -0.8691%
6-Mar-05 240.24 1,200.08 2.6974% -1.8034%
27-Feb-05 233.93 1,222.12 1.6645% 0.8874%
20-Feb-05 230.1 1,211.37 0.4628% 0.8139%
13-Feb-05 229.04 1,201.59 3.3154% -0.3078%
6-Feb-05 221.69 1,205.30 -1.3483% 0.1887%
30-Jan-05 224.72 1,203.03 -1.0000% 2.7037%
23-Jan-05 226.99 1,171.36 -1.5441% 0.2988%
16-Jan-05 230.55 1,167.87 -0.8771% -1.4056%
9-Jan-05 232.59 1,184.52 -0.1117% -0.1408%
2-Jan-05 232.85 1,186.19 0.2972% -2.1231%
26-Dec-04 232.16 1,211.92 -0.1634% 0.1479%
19-Dec-04 232.54 1,210.13 -0.0129% 1.3339%
12-Dec-04 232.57 1,194.20 0.8630% 0.5219%
5-Dec-04 230.58 1,188.00 -0.2897% -0.2661%
28-Nov-04 231.25 1,191.17 0.0519% 0.7204%
21-Nov-04 231.13 1,182.65 -0.1641% 1.0518%
14-Nov-04 231.51 1,170.34 -1.0260% -1.1679%
7-Nov-04 233.91 1,184.17 2.0728% 1.5435%
31-Oct-04 229.16 1,166.17 2.6703% 3.1826%
24-Oct-04 223.2 1,130.20 -0.4194% 3.1449%
17-Oct-04 224.14 1,095.74 -5.9973% -1.1243%
10-Oct-04 238.44 1,108.20 -2.0981% -1.2423%
3-Oct-04 243.55 1,122.14 -0.8226% -0.8272%
26-Sep-04 245.57 1,131.50 -0.3045% 1.9268%
19-Sep-04 246.32 1,110.11 -0.7295% -1.6340%
12-Sep-04 248.13 1,128.55 -0.6765% 0.4120%
5-Sep-04 249.82 1,123.92 0.2126% 0.9240%
29-Aug-04 249.29 1,113.63 0.3421% 0.5290%
22-Aug-04 248.44 1,107.77 -0.2209% 0.8577%
15-Aug-04 248.99 1,098.35 -0.9823% 3.1508%
8-Aug-04 251.46 1,064.80 -3.7031% 0.0780%
1-Aug-04 261.13 1,063.97 -0.1377% -3.4265%
25-Jul-04 261.49 1,101.72 0.0651% 1.4288%
18-Jul-04 261.32 1,086.20 -1.1761% -1.3792%
11-Jul-04 264.43 1,101.39 1.7978% -1.0262%
4-Jul-04 259.76 1,112.81 0.1272% -1.1170%
27-Jun-04 259.43 1,125.38 -0.0847% -0.7978%
20-Jun-04 259.65 1,134.43 -4.8518% -0.0520%
13-Jun-04 272.89 1,135.02 0.2167% -0.1276%
6-Jun-04 272.3 1,136.47 3.9670% 1.2445%
30-May-04 261.91 1,122.50 -0.3690% 0.1624%
23-May-04 262.88 1,120.68 -1.7381% 2.4800%
16-May-04 267.53 1,093.56 2.6592% -0.1953%
9-May-04 260.6 1,095.70 10.7522% -0.2730%
2-May-04 235.3 1,098.70 8.3832% -0.7767%
25-Apr-04 217.1 1,107.30 1.7243% -2.9195%
18-Apr-04 213.42 1,140.60 -0.4199% 0.5279%
11-Apr-04 214.32 1,134.61 16.9997% -0.4134%
4-Apr-04 183.18 1,139.32 5.7194% -0.2181%
28-Mar-04 173.27 1,141.81 3.7918% 3.0459%
21-Mar-04 166.94 1,108.06 0.5481% -0.1550%
14-Mar-04 166.03 1,109.78 -1.1314% -0.9629%
7-Mar-04 167.93 1,120.57 3.5710% -3.1369%
29-Feb-04 162.14 1,156.86 -0.2031% 1.0411%
22-Feb-04 162.47 1,144.94 -0.8543% 0.0725%
15-Feb-04 163.87 1,144.11 2.4316% -0.1484%
8-Feb-04 159.98 1,145.81 2.7291% 0.2669%
1-Feb-04 155.73 1,142.76 13.3984% 1.0282%
25-Jan-04 137.33 1,131.13 0.8223% -0.9128%
18-Jan-04 136.21 1,141.55 4.0565% 0.1509%
11-Jan-04 130.9 1,139.83 -2.6476% 1.6018%
4-Jan-04 134.46 1,121.86 -1.5450% 1.2071%
28-Dec-03 136.57 1,108.48 -1.4860% 1.1488%
21-Dec-03 138.63 1,095.89 -0.9290% 0.6641%
14-Dec-03 139.93 1,088.66 0.0286% 1.3518%
7-Dec-03 139.89 1,074.14 -0.7239% 1.1908%
30-Nov-03 140.91 1,061.50 -0.6276% 0.3119%
23-Nov-03 141.8 1,058.20 -0.6377% 2.2139%
16-Nov-03 142.71 1,035.28 0.4293% -1.4348%
9-Nov-03 142.1 1,050.35 -0.5598% -0.2716%
2-Nov-03 142.9 1,053.21 1.3763% 0.2379%
26-Oct-03 140.96 1,050.71 -2.7124% 2.1187%
19-Oct-03 144.89 1,028.91 -2.9473% -1.0016%
12-Oct-03 149.29 1,039.32 -0.6984% 0.1214%
5-Oct-03 150.34 1,038.06 -0.5819% 0.7972%
28-Sep-03 151.22 1,029.85 -0.6308% 3.3104%
21-Sep-03 152.18 996.85 0.1184% -3.8068%
14-Sep-03 152 1,036.30 -0.2821% 1.7347%
7-Sep-03 152.43 1,018.63 0.1511% -0.2702%
31-Aug-03 152.2 1,021.39 0.2503% 1.3274%
24-Aug-03 151.82 1,008.01 -0.2759% 1.5054%
17-Aug-03 152.24 993.06 -0.4447% 0.2413%
10-Aug-03 152.92 990.67 -1.8485% 1.3380%
3-Aug-03 155.8 977.59 -0.4918% -0.2612%
27-Jul-03 156.57 980.15 2.6419% -1.8554%
20-Jul-03 152.54 998.68 -0.2746% 0.5396%
13-Jul-03 152.96 993.32 0.5192% -0.4829%
6-Jul-03 152.17 998.14 1.9428% 1.2620%
29-Jun-03 149.27 985.7 -0.6324% 0.9711%
22-Jun-03 150.22 976.22 -0.2059% -1.9554%
15-Jun-03 150.53 995.69 -3.0340% 0.7162%
8-Jun-03 155.24 988.61 -3.7570% 0.0861%
1-Jun-03 161.3 987.76 -1.6583% 2.5083%
25-May-03 164.02 963.59 -0.3584% 3.2543%
18-May-03 164.61 933.22 -0.0061% -1.1734%
11-May-03 164.62 944.3 -2.4358% 1.1667%
4-May-03 168.73 933.41 -2.1174% 0.3580%
27-Apr-03 172.38 930.08 0.0000% 3.4790%
20-Apr-03 172.38 898.81 -0.1622% 0.5853%
13-Apr-03 172.66 893.58 -0.2254% 2.9114%
6-Apr-03 173.05 868.3 -3.1455% -1.2004%
30-Mar-03 178.67 878.85 -2.0396% 1.7776%
23-Mar-03 182.39 863.5 -0.3606% -3.6046%
16-Mar-03 183.05 895.79 -1.0220% 7.5030%
9-Mar-03 184.94 833.27 0.4290% 0.5284%
2-Mar-03 184.15 828.89 -0.2167% -1.4575%
23-Feb-03 184.55 841.15 3.7556% -0.8277%
16-Feb-03 177.87 848.17 1.5008% 1.5906%
9-Feb-03 175.24 834.89 -0.3015% 0.6267%
2-Feb-03 175.77 829.69 0.5089% -3.0396%
26-Jan-03 174.88 855.7 -1.3927% -0.6617%
19-Jan-03 177.35 861.4 -0.8165% -4.4778%
12-Jan-03 178.81 901.78 0.0952% -2.7804%
5-Jan-03 178.64 927.57 -0.3848% 2.0890%
29-Dec-02 179.33 908.59 -1.7316% 3.7914%
22-Dec-02 182.49 875.4 -0.0712% -2.2729%
15-Dec-02 182.62 895.76 -0.6582% 0.7060%
8-Dec-02 183.83 889.48 -2.5911% -2.4939%
1-Dec-02 188.72 912.23 -0.9084% -2.5718%
24-Nov-02 190.45 936.31 -0.6313% 0.6190%
17-Nov-02 191.66 930.55 0.7623% 2.2773%
10-Nov-02 190.21 909.83 -0.7617% 1.6865%
3-Nov-02 191.67 894.74 -0.4260% -0.6904%
27-Oct-02 192.49 900.96 -1.3175% 0.3687%
20-Oct-02 195.06 897.65 -0.3728% 1.4993%
13-Oct-02 195.79 884.39 2.3739% 5.8744%
6-Oct-02 191.25 835.32 -3.4920% 4.3394%
29-Sep-02 198.17 800.58 -1.1621% -3.2380%
22-Sep-02 200.5 827.37 -0.7720% -2.1316%
15-Sep-02 202.06 845.39 2.6258% -4.9921%
8-Sep-02 196.89 889.81 -1.9228% -0.4598%
1-Sep-02 200.75 893.92 -1.1376% -2.4179%
25-Aug-02 203.06 916.07 -1.9602% -2.6348%
18-Aug-02 207.12 940.86 -0.4422% 1.3017%
11-Aug-02 208.04 928.77 -0.8342% 2.2154%
4-Aug-02 209.79 908.64 -0.9864% 5.1375%
28-Jul-02 211.88 864.24 -0.5025% 1.3367%
21-Jul-02 212.95 852.84 2.1441% 0.6004%
14-Jul-02 208.48 847.75 3.5000% -7.9923%
7-Jul-02 201.43 921.39 0.8714% -6.8390%
30-Jun-02 199.69 989.03 0.4628% -0.0798%
23-Jun-02 198.77 989.82 -0.6895% 0.0687%
16-Jun-02 200.15 989.14 6.6500% -1.7999%
9-Jun-02 187.67 1,007.27 -2.4533% -1.9717%
2-Jun-02 192.39 1,027.53 6.1755% -3.7118%
26-May-02 181.2 1,067.14 -6.4001% -1.5390%
19-May-02 193.59 1,083.82 -1.5210% -2.0577%
12-May-02 196.58 1,106.59 -4.2008% 4.8910%
5-May-02 205.2 1,054.99 0.0000% -1.7179%
28-Apr-02 205.2 1,073.43 0.3521% -0.2685%
21-Apr-02 204.48 1,076.32 -2.1720% -4.3416%
14-Apr-02 209.02 1,125.17 1.0784% 1.2745%
7-Apr-02 206.79 1,111.01 -5.6701% -1.0439%
31-Mar-02 219.22 1,122.73 -3.7622% -2.1492%
24-Mar-02 227.79 1,147.39 -4.7979% -0.1140%
17-Mar-02 239.27 1,148.70 -4.6543% -1.4972%
10-Mar-02 250.95 1,166.16 -4.5963% 0.1589%
3-Mar-02 263.04 1,164.31 -4.5192% 2.8742%
24-Feb-02 275.49 1,131.78 -4.5162% 3.8483%
17-Feb-02 288.52 1,089.84 -1.2493% -1.2987%
10-Feb-02 292.17 1,104.18 -1.2839% 0.7261%
3-Feb-02 295.97 1,096.22 5.6922% -2.3151%
27-Jan-02 280.03 1,122.20 5.6597% -0.9777%
20-Jan-02 265.03 1,133.28 5.6528% 0.5055%
13-Jan-02 250.85 1,127.58 5.5677% -1.5730%
6-Jan-02 237.62 1,145.60 5.4823% -2.2951%
30-Dec-01 225.27 1,172.51 10.9049% 0.9896%
23-Dec-01 203.12 1,161.02 -16.9107% 1.4089%
16-Dec-01 244.46 1,144.89 -10.1349% 1.9411%
9-Dec-01 272.03 1,123.09 -0.9503% -3.0406%
2-Dec-01 274.64 1,158.31 -10.7616% 1.6552%
25-Nov-01 307.76 1,139.45 10.9445% -0.9467%
18-Nov-01 277.4 1,150.34 -7.5426% 1.0267%
11-Nov-01 300.03 1,138.65 -6.7738% 1.6370%
4-Nov-01 321.83 1,120.31 -18.3546% 3.0454%
28-Oct-01 394.18 1,087.20 6.0308% -1.5761%
21-Oct-01 371.76 1,104.61 -16.5278% 2.8999%
14-Oct-01 445.37 1,073.48 -4.5643% -1.6645%
7-Oct-01 466.67 1,091.65 12.0564% 1.8920%
30-Sep-01 416.46 1,071.38 -17.1932% 2.9243%
23-Sep-01 502.93 1,040.94 0.5297% 7.7801%
16-Sep-01 500.28 965.8 -11.1403% -11.6005%
9-Sep-01 563 1,092.54 15.7626% 0.6226%
2-Sep-01 486.34 1,085.78 14.0091% -4.2167%
26-Aug-01 426.58 1,133.58 3.7832% -4.3336%
19-Aug-01 411.03 1,184.93 5.1550% 1.9760%
12-Aug-01 390.88 1,161.97 5.3869% -2.3686%
5-Aug-01 370.9 1,190.16 5.6515% -1.9920%
29-Jul-01 351.06 1,214.35 5.7410% 0.7074%
22-Jul-01 332 1,205.82 3.4042% -0.4154%
15-Jul-01 321.07 1,210.85 1.0417% -0.3973%
8-Jul-01 317.76 1,215.68 5.7930% 2.1074%
1-Jul-01 300.36 1,190.59 5.5042% -2.7598%
24-Jun-01 284.69 1,224.38 5.7148% -0.0792%
17-Jun-01 269.3 1,225.35 3.7365% 0.9050%
10-Jun-01 259.6 1,214.36 0.4178% -4.0001%
3-Jun-01 258.52 1,264.96 2.3396% 0.3403%
27-May-01 252.61 1,260.67 -0.4061% -1.3475%
20-May-01 253.64 1,277.89 0.9633% -1.0890%
13-May-01 251.22 1,291.96 0.8997% 3.7161%
6-May-01 248.98 1,245.67 -4.2937% -1.6532%
29-Apr-01 260.15 1,266.61 3.9644% 1.0822%
22-Apr-01 250.23 1,253.05 5.5956% 0.8101%
15-Apr-01 236.97 1,242.98 5.0073% 5.0258%
8-Apr-01 225.67 1,183.50 5.2958% 4.8802%
1-Apr-01 214.32 1,128.43 3.6213% -2.7492%
25-Mar-01 206.83 1,160.33 4.1545% 1.7985%
18-Mar-01 198.58 1,139.83 5.8416% -0.9300%
11-Mar-01 187.62 1,150.53 3.5088% -6.7203%
4-Mar-01 181.26 1,233.42 5.4634% -0.0616%
25-Feb-01 171.87 1,234.18 3.4302% -0.9375%
18-Feb-01 166.17 1,245.86 2.3466% -4.2773%
11-Feb-01 162.36 1,301.53 5.3738% -1.0063%
4-Feb-01 154.08 1,314.76 5.6573% -2.5721%
28-Jan-01 145.83 1,349.47 4.4852% -0.4044%
21-Jan-01 139.57 1,354.95 3.3546% 0.9244%
14-Jan-01 135.04 1,342.54 5.0323% 1.8194%
7-Jan-01 128.57 1,318.55 5.2042% 1.5558%
31-Dec-00 122.21 1,298.35 1.2426% -1.6610%
24-Dec-00 120.71 1,320.28 1.6420% 1.0973%
17-Dec-00 118.76 1,305.95 0.6100% -0.4725%
10-Dec-00 118.04 1,312.15 5.0271% -4.2149%
3-Dec-00 112.39 1,369.89 -0.8644% 4.1559%
26-Nov-00 113.37 1,315.23 -4.6028% -1.9780%
19-Nov-00 118.84 1,341.77 2.8740% -1.8973%
12-Nov-00 115.52 1,367.72 4.6756% 0.1274%
5-Nov-00 110.36 1,365.98 4.9049% -4.2553%
29-Oct-00 105.2 1,426.69
2007 - 2020 2015 - 2020
Stdev us Relative Stdev VN Stdev us Tương quan
2.61% 1.43 2.44% 2.40% 1.02
TÍNH BETA