Bualuang Securities

3Q14 Results
Net profit (Btm)
Agro & Food Industry
Agribusiness
ASIAN
CHOTI
CM
CPI
EE
GFPT
LEE
PRG
STA
TLUXE
TRS
TRUBB
UPOIC
UVAN
Food & Beverages
APURE
BRR
CFRESH
CPF
F&D
ICHI
KBS
KTIS
LST
M
MALEE
MINT
OISHI
PB
PM
SAPPE
SAUCE
SNP
SORKON
SSC
SSF
SST
TC
TF
TIPCO
TUF
TVO
TWFP
Consumer Products
Fashion
ABC
AFC
(1Q - ending 30 Sep)
CPH
CPL
ICC
LTX
NC
PAF
PG
PRANDA
SABINA
SAWANG
TNL
TPCORP
TTI
UPF
UT
WACOAL
Home & Office Products
FANCY
KYE
(2Q - ending 30 Sep)

C
C
C
C
C
C
C
C
C
C
U
C
C
C
C
C
C
C
U
U
C
C
C
C
C
C
C
U
C
C
U
C
C
C
C
C
C
C
C
C
C
U

U
U
C
U
C
U
U
C
U
C
C
U
C
C
C
U
U
C
C
U

3Q14
11,132
1,130
(44)
33
25
14
2
506
47
18
456
3
9
(106)
17
149
10,002
35
35
69
4,158
(13)
266
23
221
129
522
66
746
33
289
95
91
80
131
24
(216)
44
417
37
420
76
1,922
255
45
1,009
214
(10)
(13)
35
20
(19)
98
6
27
7
(64)
26
(7)
36
20
(10)
4
2
54
545
(27)
331

3Q13
8,000
1,112
(82)
14
39
9
3
607
88
14
228
24
6
(83)
45
202
6,888
16
(59)
(99)
2,648
12
164
170
125
102
529
83
707
40
272
105
65
118
220
21
(85)
(2)
(60)
32
441
26
1,004
219
71
1,083
331
(13)
0
(25)
19
10
155
8
(67)
12
70
31
2
18
23
27
4
2
54
450
79
175

%Chg.

EPS (Bt)
3Q14

39.1
1.6
n.m.
141.5
(34.3)
48.7
(34.5)
(16.8)
(46.6)
27.9
100.5
(87.3)
63.3
n.m.
(60.9)
(26.1)
45.2
125.4
n.m.
n.m.
57.0
n.m.
62.4
(86.7)
76.3
26.1
(1.3)
(20.4)
5.6
(16.8)
6.3
(9.3)
39.8
(32.0)
(40.4)
12.3
n.m.
n.m.
n.m.
n.m.
(4.8)
187.7
91.4
16.3
(36.3)
(6.8)
(35.3)
n.m.
n.m.
n.m.
5.2
n.m.
(36.7)
(25.2)
n.m.
(40.1)
n.m.
(16.6)
n.m.
102.9
(10.7)
n.m.
14.7
(17.7)
0.3
21.2
n.m.
89.6

Net profit (Btm)

3Q13

(0.14)
4.44
0.07
0.02
0.00
0.40
0.05
0.03
0.36
0.01
0.08
(0.16)
0.05
0.16

(0.23)
1.84
0.10
0.02
0.00
0.48
0.10
0.02
0.18
0.05
0.05
(0.12)
0.14
0.21

0.05
0.07
0.15
0.56
(0.86)
0.20
0.04
0.06
0.16
0.58
0.48
0.19
0.17
0.64
0.16
0.30
0.22
0.27
0.99
(0.81)
0.16
1.48
0.11
2.33
0.16
1.67
0.32
0.47

0.02
(0.25)
(0.22)
0.36
0.83
0.16
0.31
0.04
0.12
0.64
0.59
0.18
0.21
0.60
0.18
0.29
0.33
0.45
0.88
(0.32)
(0.01)
(0.21)
0.10
2.45
0.05
0.87
0.27
0.74

(0.01)
(0.29)
0.88
0.77
(0.06)
1.90
0.40
0.06
0.08
(0.16)
0.08
(0.30)
0.30
0.19
(0.19)
0.55
(0.08)
0.45

(0.01)
0.01
(0.63)
0.73
0.03
3.00
0.53
(0.13)
0.13
0.17
0.09
0.70
0.15
0.21
0.55
0.48
(0.07)
0.45

(0.05)
15.05

0.17
7.94

Page 1 of 9

9M14
30,605
3,480
(31)
(11)
69
64
8
1,411
119
171
1,025
(7)
(16)
(153)
235
595
27,126
60
145
239
9,754
(16)
875
379
1,386
335
1,393
232
2,783
232
732
297
330
279
314
78
(484)
111
370
144
1,225
92
4,393
1,265
181
3,717
1,526
180
(13)
(15)
72
423
299
19
40
45
(65)
89
(17)
169
70
(33)
16
12
236
1,321
17
468

9M13
21,515
3,371
(238)
(20)
139
(18)
2
1,054
172
149
1,386
36
(10)
(146)
211
652
18,144
11
194
(242)
5,311
35
692
665
985
352
1,496
258
2,545
142
675
306
123
359
465
67
(153)
(35)
(105)
(39)
1,144
136
2,038
513
207
3,368
1,747
(108)
0
(84)
62
612
613
31
(27)
66
68
84
(4)
152
53
(21)
18
15
216
790
32
339

%Chg.

EPS (Bt)
9M14

42.2
3.2
n.m.
n.m.
(50.2)
n.m.
320.6
33.8
(30.5)
14.8
(26.0)
n.m.
n.m.
n.m.
11.0
(8.8)
49.5
443.2
(25.2)
n.m.
83.7
n.m.
26.4
(42.9)
40.8
(4.8)
(6.9)
(10.2)
9.4
63.3
8.5
(2.8)
167.5
(22.2)
(32.5)
16.8
n.m.
n.m.
n.m.
n.m.
7.1
(32.4)
115.6
146.5
(12.7)
10.4
(12.6)
n.m.
n.m.
n.m.
15.6
(30.9)
(51.3)
(39.5)
n.m.
(31.2)
n.m.
6.0
n.m.
11.1
32.1
n.m.
(11.6)
(18.1)
8.8
67.2
(45.8)
38.1

9M13

(0.08)
(1.44)
0.18
0.11
0.00
1.13
0.13
0.29
0.80
(0.02)
(0.13)
(0.22)
0.72
0.63

(0.66)
(2.64)
0.37
(0.03)
0.00
0.84
0.20
0.25
1.08
0.08
(0.08)
(0.21)
0.65
0.69

0.09
0.29
0.52
1.32
(1.06)
0.74
0.68
0.38
0.41
1.54
1.67
0.70
1.23
1.63
0.50
1.31
0.77
0.64
3.21
(1.82)
0.41
1.31
0.44
6.81
0.19
3.83
1.56
1.90

0.02
0.54
(0.53)
0.72
2.35
0.69
1.23
0.30
0.43
1.98
1.84
0.65
0.76
1.50
0.51
0.55
1.00
0.95
2.75
(0.57)
(0.13)
(0.37)
(0.12)
6.35
0.28
1.78
0.63
2.18

0.13
(0.29)
(0.38)
2.72
1.46
5.76
1.24
0.08
0.47
(0.16)
0.26
(0.71)
1.41
0.65
(0.65)
2.08
(0.07)
1.96

(0.08)
0.01
(2.11)
2.35
2.11
11.83
2.05
(0.05)
0.69
0.17
0.24
(0.17)
1.27
0.49
(0.42)
2.35
(0.01)
1.80

0.04
21.29

0.07
15.42

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
L&E
MODERN
OGC
ROCK
TSR
Personal Products & Pharmaceuticals
DSGT
JCT
OCC
S&J
TOG
Financials
Banking
BAY
BBL
CIMBT
KBANK
KKP
KTB
LHBANK
SCB
TCAP
TISCO
TMB
Finance & Securities
AEC
AMANAH
ASK
ASP
BFIT
CGS
CNS
ECL
FNS
FSS
GBX
IFS
JMT
KCAR
KGI
KTC
MBKET
MFC
PE
PL
SAWAD
THANI
TK
TNITY
UOBKH
ZMICO
Insurance
AYUD
BLA
BUI
CHARAN
INSURE
MTI
NKI
NSI
SCBLIF
SMG
SMK
THRE
THREL
TIC
TVI
Industrials

C
C
C
U
C
C
C
U
C
C

C
C
C
C
C
C
C
C
C
C
C
U
C
C
C
U
C
U
U
C
C
C
U
C
C
C
U
U
C
C
U
C
U
C
C
U
C
C
U
U
U
U
U
U
U
U
U
U
C
C
U
U

73
115
31
(4)
26
250
43
36
25
108
38
57,792
54,272
3,507
9,575
275
12,516
847
9,255
367
13,252
1,202
1,089
2,387
2,817
42
2
170
295
21
101
116
14
2
92
21
33
33
54
250
504
385
46
(79)
40
224
193
42
62
94
57
703
1,219
(879)
15
3
0
238
101
41
1,429
134
273
(2,005)
57
10
65
10,975

%Chg.

3Q13
55
104
(12)
26
23
302
67
34
23
123
55
53,605
51,375
3,787
8,955
417
10,713
989
8,965
166
12,721
1,661
1,132
1,870
2,254
(14)
(10)
163
287
31
13
79
12
3
155
6
39
16
55
170
308
256
41
1
46
162
212
69
67
59
27
(24)
153
1,101
29
6
(7)
161
53
26
1,213
162
180
(3,227)
127
13
(14)
12,060

EPS (Bt)
3Q14

31.8
10.4
n.m.
n.m.
14.0
(17.3)
(35.8)
6.6
7.5
(11.9)
(31.6)
7.8
5.6
(7.4)
6.9
(34.0)
16.8
(14.4)
3.2
120.7
4.2
(27.6)
(3.8)
27.6
25.0
n.m.
n.m.
4.1
2.6
(33.7)
690.8
46.8
14.8
(37.9)
(40.4)
228.0
(13.3)
110.2
(1.2)
46.7
63.5
50.4
10.7
n.m.
(12.3)
38.0
(9.0)
(38.6)
(6.3)
59.5
112.3
n.m.
697.6
n.m.
(47.3)
(44.0)
n.m.
48.2
90.7
59.7
17.8
(17.1)
51.8
n.m.
(55.1)
(27.4)
n.m.
(9.0)

Net profit (Btm)

3Q13

0.19
0.15
1.44
(0.20)
0.08

0.15
0.14
(0.56)
1.40
0.08

0.03
2.65
0.42
0.72
0.08

0.05
2.49
0.39
0.82
0.12

0.58
5.02
0.01
5.23
1.01
0.66
0.03
3.90
1.00
1.36
0.05

0.62
4.69
0.02
4.48
1.18
0.64
0.01
3.74
1.38
1.40
0.04

0.04
0.00
0.48
0.14
0.10
0.04
0.05
0.02
0.01
0.17
0.02
0.07
0.11
0.22
0.13
1.95
0.67
0.38
(0.10)
0.09
0.22
0.10
0.08
0.35
0.19
0.04

(0.02)
(0.01)
0.46
0.14
0.16
0.01
0.04
0.03
0.01
0.28
0.01
0.08
0.05
0.22
0.09
1.20
0.45
0.34
0.00
0.10
0.22
0.11
0.14
0.38
0.12
0.02

4.87
(0.52)
0.76
0.53
0.05
4.04
3.25
2.98
21.49
0.60
13.63
(0.54)
0.09
0.41
0.43

0.61
0.65
1.45
0.95
(0.67)
2.73
1.71
1.87
18.24
0.73
8.98
(0.92)
0.23
0.56
(0.09)

Page 2 of 9

9M14
123
691
(29)
(24)
74
869
373
100
68
169
159
171,764
157,554
10,234
27,569
900
36,187
2,148
25,172
899
41,104
3,761
3,015
6,564
6,468
23
(85)
495
645
72
122
275
43
(9)
117
14
102
77
165
550
1,330
729
137
(81)
97
588
561
117
120
159
105
7,741
1,649
386
50
17
(22)
712
198
117
4,480
637
729
(1,655)
258
34
152
29,034

%Chg.

9M13
96
283
(57)
40
57
831
380
78
74
181
117
169,274
153,546
10,863
28,219
961
31,798
3,389
24,091
669
38,481
7,693
3,445
3,938
8,576
6
9
477
927
83
380
356
37
6
427
113
107
63
214
649
1,054
1,146
320
25
158
442
610
378
131
327
133
7,152
414
3,476
44
(0)
12
613
228
84
3,567
502
678
(2,898)
311
36
85
35,340

EPS (Bt)
9M14

28.2
144.1
n.m.
n.m.
30.9
4.6
(1.7)
28.7
(9.3)
(6.8)
35.7
1.5
2.6
(5.8)
(2.3)
(6.3)
13.8
(36.6)
4.5
34.4
6.8
(51.1)
(12.5)
66.7
(24.6)
265.2
n.m.
3.7
(30.4)
(12.4)
(67.8)
(22.8)
16.7
n.m.
(72.7)
(87)
(4.0)
21.2
(22.9)
(15.3)
26.2
(36.4)
(57.1)
n.m.
(38.5)
32.8
(8.0)
(68.9)
(8.2)
(51.5)
(21.1)
8.2
298.7
(88.9)
12.4
n.m.
n.m.
16.2
(13.1)
39.1
25.6
26.9
7.5
n.m.
(17.1)
(5.0)
78.0
(17.8)

9M13

0.32
0.92
(1.36)
(1.19)
0.25

0.26
0.38
(2.67)
2.65
0.23

0.30
7.43
1.13
1.13
0.34

0.30
5.78
1.24
1.21
0.25

1.68
14.44
0.04
15.12
2.56
1.80
0.07
12.09
3.12
3.77
0.15

1.79
14.78
0.05
13.29
4.06
1.72
0.05
11.32
6.20
4.57
0.09

0.02
(0.09)
1.41
0.31
0.36
0.05
0.13
0.07
(0.04)
0.21
0.01
0.22
0.26
0.66
0.28
5.16
1.28
1.14
(0.10)
0.22
0.66
0.28
0.23
0.68
0.32
0.08

(0.01)
0.01
1.36
0.44
0.41
0.15
0.28
0.09
0.03
0.78
0.10
0.23
0.21
0.86
0.33
4.09
2.01
2.67
0.03
0.35
0.61
0.30
0.76
0.74
0.65
0.13

6.60
0.23
2.49
2.76
(2.22)
12.07
6.40
8.42
67.36
2.86
36.43
(0.46)
0.43
1.44
1.00

1.66
2.05
2.21
(0.07)
1.24
10.39
7.36
6.06
53.64
2.25
33.88
(0.82)
0.60
1.52
0.56

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
Automotive
APCS
BAT-3K
EASON
GYT
HFT
IHL
PCSGH
SAT
SPG
STANLY
(1Q - ending 30 Sep)
TKT
TRU
Industrial Materials & Machinery
CRANE
CTW
FMT
KKC
PK
SNC
TCJ
Packaging
ALUCON
CSC
NEP
NPP
PTL
(2Q - ending 30 Sep)
SMPC
SPACK
TCOAT
TFI
THIP
TMD
TOPP
Petrochemicals & Chemicals
GC
IVL
PTTGC
SUTHA
TCCC
TPA
TPC
UP
VNT
WG
YCI
Paper & Printing Materials
UTP
Steel
AMC
BSBM
CEN
CSP
INOX
LHK
(2Q - ending 30 Sep)
MAX
MCS
PAP
PERM
SAM
SMIT
SSI
SSSC
TIW
(2Q - ending 30 Sep)
TMT
TSTH
(2Q - ending 30 Sep)
TYCN
Property & Construction

C
C
C
U
C
C
C
C
C
U
U
C
C
C
U
C
C
C
C
U
U
U
C
C
U
C
C
C
U
C
U
U
C
C
U
C
U
C
U
C
C
C
U
C
U
C
U
U
C
C
U
C
C
U
U
C
C
U
U
C
C

938
(16)
36
16
70
75
60
191
143
84
235
1
44
162
17
69
2
(19)
2
67
22
498
201
72
(32)
(6)
89
113
(11)
1
(57)
33
66
29
9,465
9
587
7,591
31
807
4
400
2
4
44
(14)
46
46
(133)
6
9
139
30
28
35
(3)
(7)
30
2
26
46
(547)
87
(11)
81
(88)
5
26,534

%Chg.

3Q13

EPS (Bt)
3Q14

1,276
(26.5)
(0)
n.m.
80
(55.2)
23
(28.9)
61
15.2
88
(15.1)
36
65.5
190
0.8
170
(15.9)
200
(58.3)
359
(34.5)
(1)
n.m.
71
(38.9)
156
3.6
18
(1.4)
84
(17.3)
(24)
n.m.
(18)
n.m.
4
(48.5)
61
9.6
32
(29.3)
284
75.3
183
10.2
55
29.8
(36)
n.m.
(12)
n.m.
(64)
n.m.
47 137.9
(8)
n.m.
5
(89.1)
(19)
n.m.
39
(16.4)
66
0.5
28
5.7
12,665
(25.3)
17
(46.4)
1,090
(46.1)
9,610
(21.0)
33
(7.4)
886
(8.9)
10
(53.1)
910
(56.1)
11
(78.2)
48
(92.3)
62
(29.2)
(11)
n.m.
63
(28.0)
63
(28.0)
(2,386)
n.m.
14
(57.0)
26
(64.6)
1 16,351
5 558.1
(130)
n.m.
40
(13.7)
8
n.m.
58
n.m.
115
(74.2)
30
(92.1)
18
42.1
66
(30.4)
(2,902)
n.m.
165
(47.2)
1
n.m.
82
(0.9)
112
n.m.
(92)
n.m.
26,768
(0.9)

Net profit (Btm)

3Q13

(0.05)
1.79
0.06
9.46
0.11
0.14
0.12
0.34
0.24
3.07
0.01
0.07

(0.00)
4.01
0.08
8.20
0.13
0.09
0.16
0.40
0.58
4.69
(0.01)
0.12

0.03
0.17
0.05
(0.02)
0.01
0.23
0.26

0.03
0.21
(0.51)
(0.02)
0.01
0.21
0.37

4.66
1.38
(0.02)
(0.02)
0.11
2.41
(0.04)
0.06
(0.03)
4.10
0.44
4.87

4.23
1.06
(0.03)
(0.03)
(0.08)
1.01
(0.03)
0.52
(0.01)
4.91
0.44
4.61

0.05
0.13
1.68
0.10
1.38
0.04
0.46
0.09
0.00
2.47
(2.02)

0.08
0.22
2.13
0.15
1.51
0.08
1.04
0.43
0.04
3.48
(1.59)

0.07

0.10

0.01
0.01
0.22
0.06
0.00
0.09
(0.00)
(0.01)
0.04
0.01
0.02
0.09
(0.02)
1.36
(1.87)
0.19
(0.01)
0.01

0.03
0.02
0.00
0.01
(0.02)
0.11
0.00
0.12
0.17
0.06
0.02
0.12
(0.10)
2.58
0.12
0.19
0.01
(0.15)

Page 3 of 9

9M14
2,622
(57)
144
42
154
220
155
629
439
333
440
10
114
926
203
120
51
58
133
300
61
1,346
638
220
(100)
(44)
220
244
(43)
4
(146)
84
191
77
25,560
42
2,438
19,971
105
1,809
28
729
48
278
134
(23)
166
166
(1,585)
39
33
184
171
193
67
(7)
10
217
58
110
149
(3,351)
270
1
283
(70)
58
76,471

%Chg.

9M13
4,076
(35.7)
(6)
n.m.
75
91.5
76
(44.5)
231
(33.4)
231
(4.9)
152
1.6
1,157
(45.7)
551
(20.3)
508
(34.4)
751
(41.4)
29
(64.5)
322
(64.5)
490
88.9
70 190.5
192
(37.4)
4 1,236.9
(29)
n.m.
(179)
n.m.
361
(17.0)
71
(14.0)
932
44.4
547
16.6
268
(18.0)
4
n.m.
(13)
n.m.
(182)
n.m.
101 142.0
(35)
n.m.
15
(71.7)
(126)
n.m.
69
22.7
204
(6.4)
79
(2.0)
32,242
(20.7)
62
(31.6)
1,795
35.8
25,857
(22.8)
90
15.9
1,973
(8.4)
43
(36.2)
2,041
(64.3)
63
(23.2)
211
31.8
147
(8.6)
(40)
n.m.
167
(1.0)
167
(1.0)
(2,567)
n.m.
166
(76.3)
57
(42.2)
120
52.9
81 111.9
(253)
n.m.
83
(19.4)
3
n.m.
178
(94.2)
323
(32.8)
(36)
n.m.
118
(6.9)
212
(29.9)
(4,145)
n.m.
420
(35.8)
(3)
n.m.
367
(22.9)
1
n.m.
(258)
n.m.
77,003
(0.7)

EPS (Bt)
9M14

9M13

(0.17)
7.20
0.15
20.74
0.33
0.37
0.43
1.03
0.96
5.74
0.05
0.19

(0.02)
3.76
0.27
31.18
0.35
0.36
1.00
1.30
1.47
9.80
0.14
0.54

0.32
0.30
1.07
0.06
0.32
1.04
0.71

0.11
0.48
0.08
(0.03)
(0.43)
1.25
0.97

14.76
4.23
(0.07)
(0.12)
0.28
5.21
(0.14)
0.42
(0.07)
10.56
1.28
12.88

12.66
5.16
0.00
(0.05)
(0.23)
2.15
(0.12)
1.47
(0.09)
8.60
1.36
13.15

0.21
0.51
4.43
0.38
3.09
0.23
0.83
1.92
0.23
7.53
(3.21)

0.31
0.37
5.73
0.40
3.38
0.36
2.33
2.50
0.18
8.24
(5.74)

0.26

0.26

0.08
0.03
0.29
0.35
0.02
0.17
(0.00)
0.02
0.33
0.12
0.11
0.28
(0.10)
4.21
0.16
0.65
(0.01)
0.10

0.35
0.05
0.19
0.16
(0.03)
0.22
0.00
0.36
0.49
(0.07)
0.11
0.40
(0.15)
6.56
(0.42)
0.85
0.00
(0.43)

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
Construction Materials
CCP
DCC
DCON
DRT
PPP
Q-CON
RCI
SCC
SCCC
SCP
TASCO
TCMC
TGCI
UMI
WIIK
VNG
Construction Services
BJCHI
CNT
ITD
NWR
PLE
SEAFCO
SRICHA
STEC
STPI
SYNTEC
TPOLY
TRC
UNIQ
Property Development
AMATA
ANAN
AP
BLAND
BROCK
CGD
ESTAR
EVER
GLAND
GOLD
HEMRAJ
KC
KTP
LALIN
LH
LPN
MBK
MK
NCH
NNCL
NOBLE
NPARK
PF
PRECHA
PRIN
PRINC
PS
QH
RICHY
RML
SAMCO
SC
SENA
SF
SPALI
TFD

C
C
C
C
C
C
C
C
C
U
C
C
U
C
C
C
U
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
U
C
C
C
C
C
C
C
C
U
C
C
C
C
C
U
C
C
C
C
C
C
C
C
U
C
C
C
C
C
C
C

10,319
36
272
46
49
42
40
(9)
7,847
1,052
82
425
18
83
(23)
(3)
365
2,019
258
(155)
291
(116)
(27)
93
228
332
773
119
(40)
96
167
10,533
138
225
1,036
(564)
1
(25)
46
(15)
261
41
478
19
(9)
90
1,731
561
406
155
5
(49)
30
(109)
314
(2)
3
4
1,838
1,070
38
361
22
526
120
159
1,580
(25)

%Chg.

3Q13

EPS (Bt)
3Q14

12,103
(14.7)
49
(27.5)
295
(7.8)
57
(19.4)
84
(41.8)
34
23.5
59
(31.0)
26
n.m.
9,793
(19.9)
1,212
(13.2)
144
(43.1)
288
47.6
(7)
n.m.
50
66.2
13
n.m.
(2)
n.m.
10 3,460.6
2,127
(5.1)
410
(37.1)
90
n.m.
24 1,123.6
6
n.m.
46
n.m.
37 151.5
349
(34.6)
387
(14.2)
365 112.0
86
38.7
38
n.m.
91
4.8
199
(15.8)
9,538
10.4
626
(78.0)
(96)
n.m.
406 155.3
698
n.m.
5
(78.6)
(35)
n.m.
12 291.4
3
n.m.
133
96.8
(73)
n.m.
625
(23.5)
8 136.3
(26)
n.m.
101
(11.5)
1,842
(6.0)
614
(8.7)
1,036
(60.8)
128
21.0
22
(76.2)
(10)
n.m.
(6)
n.m.
(89)
n.m.
62 409.3
(0)
n.m.
59
(94.2)
(8)
n.m.
1,357
35.4
882
21.4
54
(29.6)
169 113.6
39
(42.9)
249 111.6
60
99.8
124
28.7
351 350.6
(33)
n.m.

Net profit (Btm)

3Q13

0.07
0.67
0.22
0.05
0.14
0.10
(0.02)
6.54
4.57
0.27
2.77
0.05
0.05
(0.03)
(0.01)
0.28

0.10
0.72
0.28
0.08
0.11
0.15
0.08
8.16
5.27
0.48
1.89
(0.02)
0.02
0.02
(0.07)
0.01

0.81
(0.15)
0.06
(0.06)
(0.03)
0.32
0.74
0.22
0.52
0.07
(0.08)
0.12
0.21

1.74
0.09
0.01
0.00
0.05
0.13
1.14
0.25
0.25
0.05
0.09
0.04
0.26

0.13
0.07
0.36
(0.03)
0.00
(0.00)
0.01
(0.01)
0.05
0.03
0.05
0.02
(0.04)
0.11
0.16
0.38
0.30
0.18
0.00
(0.03)
0.07
(0.00)
0.05
(0.01)
0.00
0.00
0.83
0.12
0.06
0.10
0.04
0.14
0.17
0.11
0.92
(0.02)

0.59
(0.03)
0.14
0.03
0.00
(0.01)
0.00
0.00
0.03
(0.06)
0.06
0.01
(0.12)
0.12
0.18
0.42
0.76
0.15
0.02
(0.01)
(0.01)
(0.00)
0.01
(0.00)
0.05
(0.02)
0.61
0.10
0.15
0.05
0.07
0.07
0.08
0.08
0.20
(0.03)

Page 4 of 9

9M14
32,795
139
947
151
272
111
128
0
24,759
4,427
276
680
32
253
57
2
559
5,454
658
(89)
497
(76)
65
177
647
1,149
1,845
269
(250)
185
377
28,585
558
655
2,007
(164)
9
(42)
102
(13)
501
381
2,537
15
(52)
347
5,137
1,279
1,144
279
43
(84)
264
(270)
376
(15)
47
8
4,774
2,681
55
1,157
55
941
253
486
2,851
(109)

%Chg.

9M13
35,716
130
1,038
148
377
94
152
64
28,513
4,044
304
882
23
155
78
(15)
(272)
5,596
952
354
455
113
21
116
632
1,067
1,298
105
47
58
380
27,565
1,441
(187)
1,080
1,071
2
(58)
(59)
(16)
318
(226)
2,086
6
(71)
328
4,914
1,775
3,721
312
69
422
227
326
148
8
156
(31)
3,540
2,580
192
539
104
758
145
397
1,124
(58)

EPS (Bt)
9M14

(8.2)
6.5
(8.8)
1.9
(28.0)
19.0
(15.4)
(99.6)
(13.2)
9.5
(9.2)
(22.9)
41.0
63.6
(26.6)
n.m.
n.m.
(2.5)
(30.9)
n.m.
9.0
n.m.
213.9
53.3
2.4
7.7
42.2
156.6
n.m.
218.3
(0.8)
3.7
(61.2)
n.m.
85.8
n.m.
299.0
n.m.
n.m.
n.m.
57.4
n.m.
21.6
138.4
n.m.
5.6
4.5
(28.0)
(69.2)
(10.7)
(37.3)
n.m.
16.1
n.m.
154.4
n.m.
(69.8)
n.m.
34.9
3.9
(71.4)
114.5
(46.8)
24.2
74.9
22.4
153.6
n.m.

9M13

0.27
2.32
0.74
0.26
0.37
0.32
0.00
20.63
19.25
0.92
4.45
0.09
0.15
0.07
0.01
0.43

0.30
2.55
0.73
0.36
0.33
0.38
0.20
23.76
17.58
1.01
5.78
0.07
0.11
0.15
(0.05)
(0.21)

2.06
(0.09)
0.10
(0.04)
0.06
0.61
2.11
0.75
1.25
0.17
(0.50)
0.21
0.48

4.04
0.35
0.11
0.06
0.02
0.40
2.08
0.70
0.88
0.07
0.11
0.07
0.49

0.52
0.20
0.70
(0.01)
0.01
(0.01)
0.02
(0.01)
0.09
0.25
0.26
0.02
(0.24)
0.42
0.50
0.87
0.86
0.32
0.04
(0.05)
0.58
(0.00)
0.07
(0.04)
0.04
0.01
2.15
0.29
0.10
0.32
0.09
0.25
0.35
0.33
1.66
(0.10)

1.35
(0.06)
0.38
0.05
0.00
(0.01)
(0.01)
(0.01)
0.06
(0.19)
0.21
0.01
(0.32)
0.40
0.49
1.20
2.57
0.36
0.06
0.28
0.50
0.00
0.03
0.02
0.13
(0.07)
1.59
0.28
0.59
0.15
0.18
0.20
0.20
0.27
0.65
(0.05)

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
TICON
UV
WAT
WIN
Property Fund & REITs
BKKCP
CPNCG
CPNRF
CPTGF
CRYSTAL
ERWPF
FUTUREPF
HPF
IMPACT
LHPF
LUXF
(1Q - ending 30 Sep)
MIPF
MJLF
POPF
PPF
QHHR
QHPF
SIRIP
SPF
SPWPF
SSTPF
SSTSS
TFUND
TGROWTH
TIF1
TLGF
TLOGIS
TNPF
UNIPF
URBNPF
Resources
Energy & Utilities
AI
AKR
BAFS
BANPU
BCP
CKP
EARTH
EASTW
EGCO
ESSO
GLOW
GUNKUL
IRPC
LANNA
PTG
PTT
PTTEP
RATCH
RPC
SCG
SGP
SOLAR
SPCG
SUSCO
TAE
TCC
TOP
TTW
Mining
PDI
Services

C
C
C
C
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U

C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
U
C
C
U
C
C
C
C

17
99
(40)
(2)
3,664
17
96
835
194
64
26
221
82
1
61
15
57
85
95
52
45
156
37
329
55
12
10
362
139
10
444
110
33
10
9
44,731
44,565
18
34
183
131
381
99
294
315
2,213
(2,831)
2,317
155
22
52
117
24,558
15,284
1,954
(46)
70
157
9
397
66
37
10
(2,175)
742
166
166
15,624

%Chg.

3Q13

EPS (Bt)
3Q14

86
222
(53)
(3)
3,001
14
117
744
86
26
206

44
16
44
75
89
46
158
337
28
12
413
15
399
92
27
11
70,933
70,977
156
(7)
405
693
1,359
182
263
345
2,665
1,653
1,923
55
1,047
94
28
30,802
17,811
2,090
(18)
83
717
8
97
25
36
10
7,629
825
(45)
(45)
10,331

(80.5)
(55.2)
n.m.
n.m.
22.1
18.4
(18.2)
12.3
n.m.
(25.3)
(0.5)
7.4
n.m.
n.m.
38.3
(5.5)
28.9
13.3
6.7
n.m.
(2.4)
(1.1)
n.m.
(2.6)
100.3
0.1
n.m.
(12.2)
n.m.
(35.5)
11.2
19.5
21.0
n.m.
(16.6)
(36.9)
(37.2)
(88.3)
n.m.
(54.8)
(81.1)
(72.0)
(45.7)
11.9
(8.7)
(17.0)
n.m.
20.5
180.8
(97.9)
(44.7)
312.8
(20.3)
(14.2)
(6.5)
n.m.
(15.1)
(78.1)
9.9
310.1
158.3
3.9
(4.3)
n.m.
(10.0)
n.m.
n.m.
51.2

Net profit (Btm)

3Q13

0.02
0.05
(0.00)
(0.00)

0.09
0.12
(0.00)
(0.01)

0.17
0.23
0.38
0.20
0.16
0.15
0.42
0.17
0.00
0.18
0.07
0.30
0.26
0.28
0.23
0.13
0.20
0.22
0.35
0.28
0.18
0.12
0.32
0.25
0.11
0.19
0.27
0.23
0.19
0.13

0.14
0.28
0.45
0.22
0.15
0.39

0.13
0.08
0.23
0.23
0.26
0.14
0.20
0.36
0.14
0.18
0.36
0.17
0.17
0.22
0.19
0.15

0.04
0.03
0.36
0.05
0.28
0.09
0.10
0.19
4.20
(0.82)
1.58
0.18
0.00
0.10
0.07
8.58
3.84
1.35
(0.04)
0.07
0.17
0.02
0.44
0.06
0.04
0.01
(1.07)
0.19

0.31
(0.01)
0.79
0.27
0.99
0.17
0.09
0.21
5.06
0.48
1.31
0.06
0.05
0.18
0.01
10.77
4.47
1.44
(0.03)
0.09
0.78
0.02
0.15
0.02
0.05
0.01
3.74
0.21

0.73

(0.20)

Page 5 of 9

9M14

%Chg.

9M13

EPS (Bt)
9M14

166
273
(42)
(5)
9,637
27
271
2,537
550
207
77
613
245

507
60
(82)
(4)
8,125
50
611
1,668

76
15
156
246
324
52
9
483
86
899
130
36
10
781
405
26
878
359
96
30
14
162,069
161,588
156
43
604
2,614
3,201
257
871
1,058
7,168
(4,160)
7,428
467
544
366
358
82,444
45,905
6,167
(108)
175
(108)
66
1,051
128
196
26
2,453
2,219
481
481
33,492

282
16
144
239
318

86
53
608

418
459
1,074
28
36
928
28
815
306
56
(95)
169,979
170,090
388
19
840
1,864
3,963
198
939
1,105
6,682
1,455
5,632
746
42
439
285
78,293
48,742
5,592
(66)
242
581
93
301
141
105
(60)
9,307
2,221
(111)
(111)
57,220

(67.3)
350.8
n.m.
(0.0)
18.6
(46.6)
(55.6)
52.1
n.m.
142.0
46.9
0.8
n.m.
n.m.
(72.9)
(5.5)
8.8
3.0
1.7
n.m.
(97.9)
5.3
n.m.
(16.3)
371.7
0.1
n.m.
(15.8)
n.m.
(8.7)
7.7
17.5
70.0
n.m.
n.m.
(4.7)
(5.0)
(59.9)
126.5
(28.1)
40.3
(19.2)
29.5
(7.3)
(4.3)
7.3
n.m.
31.9
(37.5)
1,205.2
(16.8)
25.6
5.3
(5.8)
10.3
n.m.
(27.8)
n.m.
(29.5)
249.6
(8.7)
86.2
n.m.
(73.6)
(0.1)
n.m.
n.m.
(41.5)

9M13

0.17
0.14
(0.00)
(0.01)

0.55
0.03
(0.02)
(0.01)

0.27
0.64
1.29
0.57
0.53
0.44
1.16
0.52

0.50
1.43
1.02
0.22
0.30
1.15

0.23
0.07
0.82
0.75
0.95
0.23
0.03
0.61
0.50
0.95
0.65
0.54
0.12
0.68
0.73
0.29
0.38
0.87
0.65
0.57
0.20

0.85
0.08
0.76
0.72
0.93

(1.32)

0.31
0.03
1.18
1.01
2.32
0.23
0.29
0.64
13.62
(1.20)
5.08
0.53
0.03
0.70
0.21
28.82
11.52
4.25
(0.09)
0.18
(0.12)
0.13
1.22
0.12
0.22
0.02
1.20
0.56

0.77
0.02
1.65
0.72
2.88
0.20
0.33
0.66
12.69
0.42
3.85
0.85
0.00
0.84
0.20
27.36
12.22
3.86
(0.12)
0.25
0.63
0.19
0.52
0.13
0.13
(0.05)
4.56
0.56

2.13

(0.49)

1.24
0.58
1.13
0.14
0.54
0.81
0.32
0.35
0.74
0.38

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
Commerce
BEAUTY
BIGC
CPALL
CSS
GLOBAL
HMPRO
IT
KAMART
LOXLEY
MAKRO
MEGA
ROBINS
SPC
Health Care Services
AHC
BCH
BGH
BH
CHG
CMR
KDH
M-CHAI
NEW
NTV
SKR
SVH
VIH
Media & Publishing
AMARIN
AQUA
AS
BEC
EPCO
FE
GRAMMY
MACO
MAJOR
MATCH
MCOT
MPIC
NMG
POST
PRAKIT
RS
SE-ED
SMM
TBSP
TH
TKS
VGI
WAVE
WORK
Professional Service
BWG
PRO
Tourism & Leisure
CENTEL
CSR
DTC
ERW
GRAND
LRH
OHTL
ROH
SHANG
Transportation & Logistics
AAV

U
C
C
C
U
C
U
C
C
C
C
C
C
U
C
C
C
C
C
U
C
U
U
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
U
C
C
C
C
C
C
C
C

7,220
81
1,570
2,688
81
131
766
4
26
100
1,083
111
353
226
3,594
61
128
1,928
768
128
87
(12)
16
3
75
50
340
22
1,873
(94)
33
(84)
1,083
31
19
(164)
29
293
(12)
90
(79)
35
(25)
19
262
8
3
18
31
63
264
25
27
23
38
(15)
(76)
168
19
(80)
(83)
45
(106)
(6)
(67)
34
2,990
(209)

%Chg.

3Q13
6,804
48
1,374
2,585
22
197
720
4
50
59
1,024
153
425
143
3,256
62
167
1,549
703
127
158
(20)
83
5
71
51
274
27
2,488
57
29
16
1,394
24
21
(286)
44
201
18
377
(139)
77
38
21
124
12
2
17
(1)
84
328
(82)
112
28
40
(12)
292
194
21
(31)
(6)
(68)
(123)
36
(15)
284
(2,537)
158

EPS (Bt)
3Q14

6.1
68.4
14.3
4.0
274.4
(33.5)
6.5
(6.3)
(47.5)
70.9
5.7
(27.3)
(17.0)
57.8
10.4
(2.4)
(23.4)
24.5
9.3
0.8
(44.7)
n.m.
(80.6)
(40.3)
6.8
(1.6)
24.4
(18.1)
(24.7)
n.m.
13.9
n.m.
(22.3)
30.0
(11.4)
n.m.
(34.9)
45.9
n.m.
(76.2)
n.m.
(55.3)
n.m.
(9.5)
111.2
(29.3)
39.5
5.5
n.m.
(25.8)
(19.3)
n.m.
(75.8)
(17.2)
(3.6)
n.m.
n.m.
(13.4)
(10.3)
n.m.
n.m.
n.m.
n.m.
n.m.
n.m.
(88.1)
n.m.
n.m.

Net profit (Btm)

3Q13

0.27
1.90
0.30
0.12
0.04
0.06
0.01
0.04
0.05
0.23
0.13
0.32
0.70

0.16
1.67
0.29
0.04
0.06
0.06
0.01
0.08
0.03
0.21
0.21
0.38
0.45

0.40
0.05
0.12
1.05
0.12
2.17
(0.60)
1.01
0.31
0.47
0.50
3.40
0.04

0.41
0.07
0.10
0.96
0.12
3.93
(1.30)
5.23
0.53
0.44
0.52
2.74
0.05

(0.43)
0.01
(0.27)
0.54
0.05
2.54
(0.26)
0.01
0.33
(0.02)
0.13
(0.09)
0.01
(0.05)
0.35
0.26
0.02
0.01
1.60
0.04
0.19
0.08
0.77
0.10

0.28
0.02
0.05
0.70
0.05
2.86
(0.51)
0.01
0.23
0.04
0.55
(0.23)
0.02
0.08
0.35
0.13
0.03
0.01
1.52
(0.00)
0.26
0.10
(2.53)
0.43

0.05
(0.01)

0.06
(0.01)

0.12
0.92
(0.95)
(0.03)
0.02
(0.63)
(0.42)
(0.71)
0.26

0.14
1.02
(0.36)
(0.00)
(0.02)
(0.74)
2.31
(0.16)
2.18

(0.04)

0.03

Page 6 of 9

9M14
21,655
196
4,715
7,638
146
530
2,285
(15)
113
259
3,405
297
1,332
754
10,127
142
378
5,504
2,042
369
270
(29)
78
8
194
110
979
83
4,281
(154)
103
(168)
3,410
157
24
(1,869)
103
879
9
450
(105)
51
(87)
33
330
61
(2)
76
24
247
522
146
39
81
132
(51)
1,126
712
57
(54)
(163)
583
(67)
58
(101)
101
(3,779)
(246)

%Chg.

9M13
22,222
158
4,340
8,420
81
720
2,141
(6)
128
542
2,993
447
1,424
834
9,139
145
452
4,844
1,894
307
259
(39)
130
13
186
111
773
62
8,013
172
100
105
4,197
112
63
(727)
124
942
64
1,196
(186)
227
95
63
302
65
26
64
(18)
209
636
(47)
230
(10)
114
(124)
3,919
1,032
65
93
873
(40)
(159)
202
(21)
1,876
13,937
820

EPS (Bt)
9M14

(2.6)
24.6
8.6
(9.3)
79.1
(26.5)
6.7
n.m.
(11.4)
(52.2)
13.8
(33.5)
(6.4)
(9.6)
10.8
(2.2)
(16.3)
13.6
7.8
20.2
4.4
n.m.
(39.6)
(37.6)
4.0
(1.1)
26.5
33.4
(46.6)
n.m.
3.5
n.m.
(18.7)
39.9
(62.0)
n.m.
(16.7)
(6.7)
(85.7)
(62.4)
n.m.
(77.4)
n.m.
(46.9)
9.1
(5.5)
n.m.
18.8
n.m.
18.2
(17.9)
n.m.
(83.2)
n.m.
15.5
n.m.
(71.3)
(31.0)
(11.5)
n.m.
n.m.
n.m.
n.m.
(71.0)
n.m.
(94.6)
n.m.
n.m.

9M13

0.65
5.72
0.85
0.21
0.17
0.19
(0.04)
0.18
0.12
0.71
0.34
1.20
2.34

0.53
5.26
0.94
0.16
0.24
0.17
(0.02)
0.21
0.26
0.62
0.61
1.28
2.62

0.95
0.15
0.36
2.80
0.34
6.72
(1.52)
4.94
0.81
1.21
1.10
9.79
0.15

0.97
0.18
0.31
2.60
0.31
6.43
(2.57)
8.18
1.30
1.16
1.14
7.73
0.11

(0.73)
0.03
(0.55)
1.70
0.26
3.19
(2.94)
0.03
0.99
0.02
0.66
(0.14)
0.02
(0.17)
0.59
0.34
0.16
(0.01)
6.95
0.04
0.76
0.15
4.51
0.14

0.86
0.06
0.34
2.10
0.22
8.38
(1.35)
0.04
1.06
0.17
1.74
(0.34)
0.10
0.19
1.05
0.34
0.17
0.10
5.85
(0.03)
0.64
0.19
(1.44)
0.89

0.18
(0.03)

0.16
(0.07)

0.53
2.79
(0.64)
(0.07)
0.21
(0.40)
3.87
(1.08)
0.78

0.76
3.15
1.10
0.39
(0.01)
(0.96)
12.73
(0.22)
14.43

(0.05)

0.17

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
ASIMAR
C
BA
C
BECL
C
BMCL
C
BTC
U
BTS
C
BTSGIF
U
JUTHA
C
KWC
C
NOK
U
NYT
C
PSL
C
RCL
C
THAI
C
TSTE
C
Technology
Information and Communication Technolog
ADVANC
C
AIT
C
BLISS
C
CSL
C
DTAC
C
FORTH
C
IEC
C
INET
C
INTUCH
C
JAS
C
JMART
C
JTS
C
MFEC
C
MSC
C
PT
C
SAMART
C
SAMTEL
C
SIM
C
SIS
C
SVOA
C
SYMC
C
SYNEX
C
THCOM
C
TWZ
C
TRUEIF
U
Electronic Components
CCET
C
DELTA
C
DRACO
U
EIC
C
HANA
C
KCE
C
SMT
C
SPPT
C
SVI
C
TEAM
C
Companies Under Rehabilitation
BIG
BRC
NFC
NPK
SAFARI
SGF
TPROP
TWS
WR
MAI
2S
ACAP
AF
AGE

C
C
C
C
C
U
C
C
C
C
C
U
C

%Chg.

3Q13

EPS (Bt)
3Q14

6
(52)
763
(159)
(13)
633
1,205
(5)
27
(373)
109
(147)
60
1,086
58
21,368
17,390
8,955
88
8
(464)
2,582
115
12
4
3,782
648
66
(31)
57
49
37
351
157
152
41
13
38
62
279
28
362
3,978
213
1,947
(22)
(11)
857
611
(68)
(8)
439
21

19
381
927
(224)
(19)
947
1,315
(10)
14
245
102
20
(222)
(6,195)
5
20,350
17,158
8,341
108
20
105
2,747
81
(39)
(0)
3,388
755
104
6
33
65
23
393
224
221
46
10
60
82
320
65

175

116

50.5

31
21
(31)
4
73
10
17
63
(13)
908
2
(19)
8
0

37
41
(18)
8
30
1
(30)
62
(16)
523
20
(12)
12
13

(17.4)
(49.7)
n.m.
(43.7)
140.8
880.3
n.m.
0.8
n.m.
73.5
(91.1)
n.m.
(35.1)
(97.6)

3,193
448
1,643
(6)
(9)
567
327
17
4
206
(6)

(66.9)
n.m.
(17.7)
n.m.
n.m.
(33.1)
(8.4)
n.m.
97.0
n.m.
7.5
n.m.
n.m.
n.m.
994.7
5.0
1.4
7.4
(18.7)
(58.3)
n.m.
(6.0)
41.1
n.m.
n.m.
11.6
(14.1)
(36.5)
n.m.
75.3
(23.6)
59.0
(10.7)
(29.8)
(31.4)
(9.9)
35.6
(36.7)
(25.2)
(12.8)
(57.2)
n.m.
24.6
(52.3)
18.5
n.m.
n.m.
51.2
86.6
n.m.
n.m.
113.0
n.m.

3Q13

0.02
(0.03)
0.99
(0.01)
(0.02)
0.05
0.21
(0.04)
4.58
(0.57)
0.18
(0.14)
0.07
0.50
0.40

0.07
0.24
1.20
(0.02)
(0.03)
0.08
0.23
(0.12)
2.33
0.45
0.24
0.02
(0.27)
(2.84)
0.04

3.01
0.43
0.00
(0.78)
1.09
0.12
0.00
0.02
1.18
0.09
0.13
(0.04)
0.13
0.14
0.26
0.35
0.25
0.03
0.12
0.01
0.13
0.08
0.25
0.01
0.06

2.81
1.57
0.00
0.18
1.16
0.08
(0.00)
(0.00)
1.06
0.10
0.25
0.01
0.07
0.18
0.17
0.39
0.36
0.05
0.13
0.01
0.20
0.11
0.29
0.03

0.05
1.56
(0.10)
(0.08)
0.73
1.09
(0.16)
(0.04)
0.19
0.03

0.11
1.32
(0.03)
(0.02)
0.70
0.71
0.04
0.02
0.09
(0.01)

0.04
0.15
(0.01)
0.44
0.36
0.00
0.01
0.80
(0.01)

0.14
0.29
(0.00)
0.78
0.15
0.00
(0.01)
0.79
(0.01)

0.01
(0.15)
0.19
0.00

0.07
(0.09)
0.30
0.01

Page 7 of 9

Net profit (Btm)

9M14

%Chg.

9M13

EPS (Bt)
9M14

(0)
136
2,126
(315)
(36)
1,284
2,087
(26)
55
(472)
304
(60)
195
(9,211)
153
82,242
71,806
26,911
572
(95)
(246)
8,838
167
40
9
11,113
2,385
242
(80)
204
115
84
1,166
554
638
140
36
139
121
1,176
60
17,517
10,435
460
4,836
(29)
(101)
2,863
1,529
(89)
(21)
950
36

44
1,222
4,737
(668)
(307)
11,755
2,498
(18)
49
921
284
458
(713)
(6,351)
26
63,577
55,098
27,458
407
22
365
8,712
230
(116)
(2)
11,089
2,246
277
17
177
148
88
1,110
661
655
159
46
193
239
841
75

498

347

32
166
(75)
18
(1)
14
212
163
(30)
3,223
53
(22)
1
43

95
81
(56)
19
163
3
(54)
130
(34)
3,757
60
(73)
47
102

8,479
760
4,320
34
(7)
1,723
797
239
14
619
(20)

n.m.
(88.9)
(55.1)
n.m.
n.m.
(89.1)
(16.4)
n.m.
12.2
n.m.
7.0
n.m.
n.m.
n.m.
487.3
29.4
30.3
(2.0)
40.7
n.m.
n.m.
1.4
(27.4)
n.m.
n.m.
0.2
6.2
(12.6)
n.m.
15.3
(22.6)
(4.6)
5.0
(16.1)
(2.5)
(11.7)
(22.4)
(28.1)
(49.4)
39.8
(20.3)
n.m.
23.1
(39.4)
12.0
n.m.
n.m.
66.2
92.0
n.m.
n.m.
53.6
n.m.

9M13

(0.00)
0.09
2.76
(0.02)
(0.05)
0.11
0.36
(0.20)
9.23
(0.75)
0.49
(0.06)
0.24
(4.22)
1.05

0.17
0.82
6.15
(0.03)
(0.46)
1.02
0.43
(0.22)
8.23
1.68
0.69
0.44
(0.86)
(2.91)
0.18

9.05
2.77
(0.01)
(0.41)
3.73
0.17
0.00
0.04
3.47
0.33
0.51
(0.11)
0.46
0.32
0.59
1.16
0.90
0.15
0.40
0.04
0.46
0.16
1.07
0.02
3.02

9.24
5.91
0.00
0.61
3.68
0.24
(0.02)
(0.01)
3.45
0.31
0.67
0.02
0.40
0.41
0.62
1.11
1.08
0.15
0.57
0.05
0.64
0.31
0.77
0.03

0.11
3.88
(0.14)
(0.25)
3.56
2.86
(0.21)
(0.09)
0.42
0.06

0.18
3.46
0.16
(0.02)
2.14
1.73
0.57
0.60
0.28
(0.03)

0.05
1.18
(0.02)
1.81
(0.01)
0.01
0.07
2.07
(0.02)

0.37
0.57
(0.01)
1.88
0.81
0.00
(0.02)
1.66
(0.04)

0.18
(0.17)
0.04
0.03

0.20
(0.60)
1.19
0.07

43.6
(66.4)
106.1
n.m.
(3.2)
n.m.
324.6
n.m.
24.8
n.m.
(14.2)
(12.4)
n.m.
(97.0)
(58.1)

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
AIE
AIRA
AJP
AKP
APCO
ARIP
ARROW
AUCT
BKD
BOL
BROOK
BSM
CCN
CHO
CHOW
CHUO
CIG
CMO
COLOR
CYBER
DIMET
DNA
E
ECF
EFORL
EUREKA
FOCUS
FIRE
FPI
FSMART
FVC
GCAP
GFM
HOTPOT
HYDRO
IRCP
JUBILE
KASET
KIAT
LDC
LIT
MBAX
MONO
MOONG
MPG
NBC
NCL
NINE
OCEAN
OTO
PCA
PDG
PJW
PPM
PPS
PYLON
QLT
QTC
RWI
SALEE
SANKO
SEAOIL
SLC
SMART
SPA
SPVI
STAR
SWC

(1Q - ending 20 Sep)

C
C
U
U
U
U
C
U
U
C
C
C
U
C
C
C
C
C
C
C
C
C
C
C
C
C
U
U
U
U
C
U
C
U
U
C
U
C
U
U
U
U
C
U
U
C
U
C
U
C
U
U
C
C
C
C
C
U
U
C
U
U
C
U
C
U
U
C

(41)
49
5
13
34
(4)
40
54
24
21
182
6
8
49
(12)
(10)
10
(23)
(7)
(5)
(1)
(7)
(51)
22
85
(6)
(14)
16
43
35
4
13
20
(10)
(78)
79
48
(18)
23
5
14
10
19
25
2
1
2
3
8
21
22
7
(5)
12
3
47
26
(17)
34
24
(5)
22
(132)
20
9
2
(3)
15

%Chg.

3Q13

EPS (Bt)
3Q14

51
n.m.
10 404.3
7
(28.0)
10
25.7
21
59.9
4
n.m.
36
11.8
18 208.0
9 161.4
18
20.7
(52)
n.m.
7
(19.3)
8
(2.0)
14 248.3
63
n.m.
(7)
n.m.
(7)
n.m.
(3)
n.m.
(2)
n.m.
(7)
n.m.
1
n.m.
11
n.m.
(20)
n.m.
19
12.5
6 1,448.3
13
n.m.
2
n.m.
16
0.1
52
(17.3)
33
4.9
3
26.1
8
56.3
16
22.7
22
n.m.
3
n.m.
17 353.3
48
(1.3)
(8)
n.m.
34
(33.0)
1 300.1
8
71.4
5
95.7
104
(82.2)
2 942.9
2
(2.4)
11
(89.4)
5
(68.3)
4
(20.1)
8
(1.0)
20
4.0
(2)
n.m.
13
(46.7)
23
n.m.
7
64.8
8
(57.1)
47
(0.8)
22
14.7
6
n.m.
39
(13.6)
47
(48.7)
(8)
n.m.
25
(13.2)
(35)
n.m.
3 529.9
17
(44.0)
4
(46.1)
1
n.m.
28
(46.4)

(0.04)
0.01
0.03
0.03
0.13
(0.01)
0.20
0.10
0.03
0.03
0.19
0.01
0.04
0.07
(0.01)
(0.44)
0.02
(0.12)
(0.01)
(0.01)
(0.01)
(0.01)
(0.03)
0.04
0.01
(0.04)
(0.11)
0.06
0.14
0.06
0.02
0.07
0.13
(0.02)
(0.20)
0.38
0.27
(0.08)
0.10
0.02
0.07
0.08
0.01
0.21
0.00
0.00
0.01
0.02
0.02
0.07
0.09
0.03
(0.01)
0.08
0.01
0.17
0.26
(0.08)
0.07
0.06
(0.02)
0.10
(0.03)
0.05
0.02
0.01
(0.03)
0.10

Page 8 of 9

3Q13
0.05
0.00
0.04
0.03
0.09
0.01
0.18
0.04
0.02
0.02
(0.07)
0.01
0.05
0.03
0.08
(0.66)
(0.01)
(0.01)
(0.01)
(0.01)
0.01
0.02
(0.02)
0.04
0.00
0.08
0.01
0.12
0.18
0.06
0.02
0.06
0.11
0.06
0.02
0.08
0.28
(0.04)
0.15
0.01
0.07
0.04
0.03
0.02
0.00
0.02
0.02
0.02
0.02
0.09
(0.01)
0.07
0.04
0.05
0.02
0.18
0.23
0.03
0.09
0.12
(0.04)
0.19
(0.02)
0.01
0.05
0.02
0.00
0.19

Net profit (Btm)

9M14
28
33
13
40
101
(10)
105
143
78
59
328
18
18
104
65
(35)
17
(63)
(8)
(62)
(1)
(29)
(153)
58
184
(14)
(24)
46
142
100
9
45
92
(14)
(103)
118
157
(54)
69
9
34
40
65
49
6
6
18
(1)
17
68
48
37
44
29
17
144
73
(26)
80
95
(12)
61
(396)
41
16
9
(17)
71

%Chg.

9M13
142
(80.4)
93
(65.0)
19
(31.2)
25
64.0
53
89.6
23
n.m.
68
55.8
35 310.7
42
86.1
50
17.8
279
17.8
17
7.2
13
36.3
29 264.7
83
(21.5)
(15)
n.m.
(14)
n.m.
4
n.m.
(12)
n.m.
(20)
n.m.
1
n.m.
51
n.m.
(73)
n.m.
34
69.5
4 4,981.2
40
n.m.
9
n.m.
45
3.9
140
1.4
77
30.6
9
3.6
31
46.1
68
35.3
46
n.m.
1
n.m.
42 179.3
147
6.4
(29)
n.m.
107
(35.3)
10
(9.4)
25
39.6
1 3,892.4
437
(85.0)
32
55.4
73
(91.5)
43
(86.3)
31
(41.9)
18
n.m.
13
34.9
67
2.2
27
81.9
48
(23.0)
120
(62.9)
48
(38.7)
16
1.7
119
21.3
63
14.6
26
n.m.
100
(20.5)
135
(30.1)
(9)
n.m.
67
(8.7)
(134)
n.m.
10 315.3
40
(61.1)
10
(11.3)
1
n.m.
113
(37.7)

EPS (Bt)
9M14
0.02
0.01
0.07
0.10
0.40
(0.02)
0.53
0.26
0.11
0.08
0.35
0.02
0.10
0.14
0.08
(1.91)
0.03
(0.33)
(0.02)
(0.10)
(0.01)
(0.04)
(0.11)
0.11
0.02
(0.08)
(0.19)
0.21
0.47
0.17
0.05
0.23
0.61
(0.03)
(0.36)
0.56
0.90
(0.24)
0.32
0.04
0.20
0.31
0.02
0.41
0.01
0.01
0.06
(0.01)
0.04
0.28
0.24
0.17
0.08
0.18
0.04
0.52
0.75
(0.13)
0.17
0.25
(0.05)
0.31
(0.12)
0.10
0.04
0.02
(0.12)
0.47

9M13
0.19
0.03
0.10
0.07
0.22
0.05
0.49
0.08
0.08
0.06
0.37
0.02
0.08
0.06
0.10
(1.30)
(0.02)
0.02
(0.06)
(0.05)
0.01
0.07
(0.06)
0.07
0.00
0.25
0.07
0.34
0.48
0.13
0.06
0.21
0.45
0.11
0.01
0.20
0.85
(0.13)
0.49
0.06
0.23
0.01
0.16
0.26
0.09
0.15
0.10
0.16
0.07
0.32
0.34
0.24
0.22
0.30
0.04
0.47
0.66
0.13
0.22
0.36
(0.05)
0.56
(0.06)
0.03
0.13
0.04
0.01
0.76

Bualuang Securities

3Q14 Results
Net profit (Btm)
3Q14
TAKUNI
C
THANA
C
TMC
C
TMI
U
TMILL
U
TNDT
C
TRT
C
TSE
C
TSF
C
TVD
C
UAC
C
UBIS
C
UEC
U
UIC
U
UKEM
C
UWC
C
VTE
C
WINNER
U
XO
U
YUASA
C
Total Market
Source: SET, Bualuang Research
Note: U = Unconsolidated C = Consolidated

5
0
(19)
4
18
21
(44)
111
(98)
(3)
19
14
44
21
21
7
(31)
16
23
4
190,248

%Chg.

3Q13
6
6
(6)
1
17
26
(5)
(517)
(142)
10
42
25
52
14
23
5
(8)
18
18
10
203,769

EPS (Bt)
3Q14

(9.3)
(93.5)
n.m.
323.0
6.6
(21.9)
n.m.
n.m.
n.m.
n.m.
(53.9)
(45.7)
(15.2)
45.5
(7.4)
24.3
n.m.
(13.0)
26.5
(64.1)
(6.6)

0.02
0.00
(0.07)
0.01
0.06
0.21
(0.14)
0.08
(0.03)
(0.00)
0.03
0.06
0.08
0.10
0.03
0.02
(0.08)
0.04
0.07
0.03

Page 9 of 9

3Q13
0.02
0.02
(0.02)
0.00
0.06
0.26
(0.02)
(0.51)
(0.06)
0.02
0.08
0.11
0.09
0.07
0.03
0.02
(0.03)
0.06
0.08
0.09

Net profit (Btm)

9M14
20
1
(65)
(5)
37
71
(61)
760
(306)
29
39
56
149
59
71
14
(45)
49
65
(19)
593,114

%Chg.

9M13
21
32
19
13
51
59
63
(165)
(230)
51
103
68
140
43
61
17
(19)
55
16
10
601,380

EPS (Bt)
9M14

(8.6)
(98.0)
n.m.
n.m.
(26.1)
21.1
n.m.
n.m.
n.m.
(43.2)
(61.9)
(17.9)
6.5
37.7
16.7
(15.3)
n.m.
(10.8)
307.7
n.m.
(1.4)

0.06
0.00
(0.22)
(0.01)
0.13
0.71
(0.20)
0.58
(0.10)
0.04
0.07
0.25
0.26
0.28
0.10
0.04
(0.13)
0.12
0.22
(0.18)

9M13
0.08
0.13
0.07
0.03
0.18
0.59
0.20
(0.19)
(0.13)
0.09
0.19
0.30
0.24
0.20
0.09
0.05
(0.06)
0.18
0.08
0.09