&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

Ngy: 28/09/2015

Ngnh: &iFF{QJW\XFYjSKiWWULQEWQJ
VQ

/QKYF Ti chnh

7QJTXDQ

FWKjQKOSYjRWKLLPWKWUQJ%6DQJJSNKyNKQFXLQPFiF&{QJViQJOS
FD&{QJW\&SKQ3KiWWULQ%63KiWWYLWPQKuQFKLQOFmQKQWKFFQKKQJ
SKiWWULQFVKWQJ[XKQJSKiWWULQNLQKW[mKLFDWQFYjPQKGQQPEWFKLWK
WUQJWSWUXQJXWNLQKGRDQK%6WLFiFYWUtWUXQJWkPFD73+&0&{QJW\mYjDQJWLSWF
PUQJGDQKPFXWYjRQKLXGiQ%6WUrQDEjQ73+&0YjFQFKQJQWUWKjQK
PWWURQJQKQJQKjXW%6FDRFSKjQJX9LW1DPFQJQKTX\WWkP[k\GQJPWWKQJ
KLXPQKWURQJQJjQK%6

&7&33KiWWULQ%WQJVQ3KiWW
QJjR7Ut
SKQJ3K~1KXQ4XQ
73+&0
www.phatdat.com.vn

P/E:
7KJLiYQ

%LXJLi
Gi:
KLGD :

14.50
1,233,190

*LiFDRQKWWXQ

20.60

*LiWKSQKWWXQ

11.88

&KVQKJLi
PE pha long (TTM)
PS (TTM)
PB (MRQ)

'OLXWUrQPLFSKLX
19.51 /LQKXQ(36770
3.11 Doanh thu - Sales Per Share (TTM)
1.93 *LiWUVViFK%RRN9DOXH054

.KQQJVLQKOL
7OOmLJS770
7OOmLWKRWQJ.'770
7O(%,7770
7OOmLUzQJ770

25.73
20.30
20.46
15.96

6FPQKWjLFKtQK
.KQQJWKDQKWRiQQKDQK
4XLFN5DWLR054
.KQQJWKDQKWRiQWFWKL
&XUUHQW5DWLR054
7QJQWUrQWQJWjLVQ7RWDO
'HEW$VVHWV054
7QJQWUrQYQ&6+7RWDO
'HEW(TXLW\054

TTM: TXJQQKW

+LXTXTXQO
/LQKXQWUrQYQ&6+52(
770
/LQKXQWUrQWQJWjLVQ52$
770
/LQKXQWUrQYQXW52,&
770

7K{QJWLQFWF
0.41 /mLFWF'LYLGHQG<LHOG
&WFWUrQPLFSKLX'LYLGHQG
4.04 SHU6KDUH054
7OWUFWF3D\RXW5DWLR054
0.77

6&3DQJOXKjQK

19.51
W
WULX

743.11
4,655.30
7,523.05

6.56
1.56
2.04

-------

1.95

MRQ: 4XJQQKW

1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

&iFFKWLrXFKtQK

6FPQKWjLFKtQK)LQDQFLDO6WUHQJWK

Quick Ratio
Current Ratio
LT Debt/Equity
Total Debt/Equity

2012

2013

2014

MRQ

7%1P

0.22
4.79
1.60
1.94

0.29
7.93
1.80
1.94

0.26
5.06
1.47
1.89

0.41
4.04
1.43
1.95

0.26
5.93
1.62
1.92

6FPQKWjLFKtQKiQKJLiPFULURWURQJNLQKGRDQK
0WGRDQKQJKLSPQK[pWWKHRTXDQLPWjLFKtQKOjGRDQK
QJKLSFyPFULURWURQJNLQKGRDQKWKS.KQQJ
7KDQKWRiQQKDQK4XLFN5DWLRSKQiQKPFWQJTXDQ
JLDWLQPWYjFiFNKRQkXWQJQKQFiFNKRQXW
FyWKFKX\QLWKjQKWLQPWPWFiFKQKDQKFKyQJYL
FiFNKRQQWjLFKtQKQKQWURQJYzQJQP

.KQQJWKDQKWRiQKLQWKL&XUUHQW5DWLRSKQiQKPF

WQJTXDQJLDFiFNKRQSKLWUWURQJYzQJPWQP
YLWLQPWWLTXYjFiFGzQJWLQYjRQKFiFNKRQSKL
WKXWURQJYzQJQP

.KQQJWKDQKWRiQQKDQK4XLFN5DWLRFWtQKEQJ7LQPW&iFNKRQXWQJQKQ&iF

NKRQSKLWKXQJQKQ7QJFiFNKRQSKLWUQJQKQWURQJFQJPWWKLNEiRFiR
.KQQJWKDQKWRiQKLQWKL&XUUHQW5DWLRFWtQKEQJ7jLVQQJQKQ&iFNKRQQQJQ
KQWURQJFQJPWWKLNEiRFiR
1GjLKQWUrQYQFK7QJFiFNKRQQGjLKQ7QJYQ&KVKX
7QJQWUrQYQFK7QJFiFNKRQQ7QJYQ&KVKXWURQJFQJPWWKLNEiRFiR

&KWLrX1GjLKQ9QFKVKX/7'HEW(TXLW\iQKJLi

FVQQWQJWjLVQFDGRDQKQJKLS&KWLrXQj\EQJ
FyQJKDOjQGjLKQYjYQFKVKXWQJQJQKDX
&KWLrXQj\FjQJQKFjQJWW
&KWLrXWQJQ9QFKEDRJPFQGjLKQYjQQJQ
KQ

.KQQJVLQKOL3URILWDELOLW\

Gross Margin (%)

Operating Margin (%)
Net Profit Margin (%)
Interest Coverage

2012

2013

2014

TTM

7%1P

41.46
3.04
4.73
1.46

69.63
-3.88
5.91
3.49

18.89
12.53
10.03
36.21

25.73
20.30
15.96
---

43.33
3.90
6.89
13.72

*URVVPDUJLQ&KRELWWOGRDQKWKXFzQOLVDXNKLm
WUWRjQEFKLSKtWUFWLSVQ[XWUDKRjQJKyDYjGFK
Y
2SHUDWLQJ3URILWYj2SDUDWLQJ0DUJLQ/QWKHRTXiWUuQKW
GRDQKWKXWLFiFFKWLrXTXDQWUQJNKiFWURQJEiRFiRNW
TXNLQKGRDQK7/LQKXQELrQWLSWFWULFiFNKRQ
FKLSKtJLiQWLSQKFKLSKtKRWQJFKXQJFKLSKtWU
OQJESKQTXQO

7OOLQKXQELrQ3URILW0DUJLQFKREQELWEDRQKLrX

SKQWUPGRDQKWKXVFzQOLVDXNKLmWULWWFFiFFKL
SKtEDRJPFFKLSKtOmLYD\YjWKXWKXQKSGRDQK
QJKLSHV

*URVV0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKtWUF
WLS&KWLrXQj\FWtQKEQJFiFKO\'RDQKWKXWKXQ*LiYQKjQJEiQ'RDQKWKXWKXQ[

2SHUDWLQJ0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKt
KRW{QJM&KWLrXQj\FWtQKEQJFiFKO\7KXQKSWKRWQJ7QJGRDQKWKX[
1HW3URILW0DUJLQ&zQFJLOj5HWXUQ2Q6DOHV&KWLrXQj\Oj/LQKXQVDXWKX7QJGRDQKWKX
WURQJFQJPWWKLNYjFWUuQKEj\WKHRWO
,QWHUHVW&RYHUDJH.KQQJKRjQWUOmLYD\7KXQKSKRWQJ/mLYD\SKLWUWURQJFQJWKLN

TTM: TXJQQKW

MRQ: 4XJQQKW

1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

&iFFKWLrXFKtQKWLSWKHR
+LXTXTXQO0DQDJHPHQW(IIHFWLYHQHVV

Return on Equity %
Return on Assets %
Return on Investments %

2012

2013

2014

TTM

3 Year
Average

0.35
0.10
0.13

0.16
0.04
0.00

2.88
0.71
0.84

6.56
1.56
2.04

1.13
0.28
0.32

+LXTXKRWQJFDF{QJW\FyWKFROQJWUF
WLSWK{QJTXDOLQKXQWUrQWQJWjLVQFDQy52$OL
QKXQWUrQWQJWjLVQFWtQKEQJFiFKO\OLQKXQ
UzQJVDXWKXFKLDFKREuQKTXkQWQJWjLVQFDGRDQK
QJKLSYjFWtQKWKHRWO

52$iQKJLiNKQQJFDEDQOmQKR&{QJW\WURQJYLF
VGQJWjLVQFDF{QJW\WRUDOLQKXQ1yOjPWFK
WLrXROQJKLXTXKRWQJWWKQ52(52(FKFKR
ELWEDRQKLrXOLQKXQFWRUDWOQJYQFKVKX
FXWQKQJNK{QJWtQKQWjLWUWFiFNKRQYD\
52$WKQJFVGQJiQKJLiFiF1JkQKjQJOj
GRDQKQJKLSFyOQJWjLVQUWOQ

/LQKXQWUrQ7QJWjLVQ52$FWtQKEQJFiFKO\OLQKXQUzQJVDXWKXFKLD

FKREuQKTXkQWQJWjLVQFDGRDQKQJKLSYjFWtQKWKHRWO

/LQKXQWUrQ9QFKVKX52(FWtQKEQJFiFKO\OLQKXQUzQJVDXWKX

FKLDFKREuQKTXkQJLiWUYQFKVKXYjFWtQKWKHRWO

/LQKXQWUrQYQXW5HWXUQRI,QYHVWHG&DSLWDO52,&
SKQiQKNKQQJVGQJYQXWWRUDOLQKXQ
FDGRDQKQJKLS
/LQKXQWUrQ9QXW52,&FWtQKEQJFiFKO\OLQKXQJSWULFKLSKt
TXQOYjFKLSKtEiQKjQJVDXyQKkQYLWKXVXWULFKLDFKR9QXWYjF
WtQKWKHRWO7URQJy9QXW 7QJWjLVQ7QJQQJQKQ

TTM: TXJQQKW

MRQ: 4XJQQKW

1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

&iFFKWLrXFKtQKWLSWKHR

7K{QJWLQWUrQPLFSKLX3HU6KDUH'DWD
2012

Earning Per Share

37.92
Sales Per Share
802.15
Book Value Per Share 10,044.61

2013

2014

TTM

17.99
304.29
10,058.79

319.83
3,189.57
10,373.37

743.11
4,655.30
42,711.50

7K{QJWLQWUrQPLFSKLXTXDQWUQJQKWOj/LQKXQWUrQ
PLFSKLX(36k\OjSKQOLQKXQPjF{QJW\SKkQ
EFKRPLFSKQWK{QJWKQJDQJFOXKjQKWUrQWK
WUQJ(36FFRLQKPWFKVWKKLQNKQQJWKXOL
QKXQFDGRDQKQJKLSYjOjELQVKWVFTXDQWUQJ
WURQJYLFWtQKWRiQJLiFSKLX

(DUQLQJ3HU6KDUH(36FEQ7KXQKSFEQWUrQFSKLXFWtQKEQJFiFKO\

7QJWKXQKSVDXWKXVDXNKLmWUTX\QOLFDF{QJWKLXVFKLDFKRVOQJF
SKLXOXKjQKmLXFKQKFWtQKEQJVOQJFSKLXOXKjQKWUXQJEuQKWURQJ
TXJQQKWYLWUQJVWKLJLDQ

TTM: TXJQQKW

MRQ: 4XJQQKW

1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

%2&2.7486;.'+1*10
QY91
7QJGRDQKWKXKRWQJNLQKGRDQK
&iFNKRQJLPWUGRDQKWKX
'RDQKWKXWKXQ
*LiYQKjQJEiQ
/LQKXQJS
'RDQKWKXKRWQJWjLFKtQK
Chi ph ti chnh
7URQJy&KLSKtOmLYD\
Chi ph bn hng
&KLSKtTXQOGRDQKQJKLS
/LQKXQWKXQWKRWQJNLQKGRDQK
Chi ph ti chnh
Chi ph khc
/LQKXQNKiF
7QJOLQKXQNWRiQWUFWKX
&KLSKtWKX71'1KLQKjQK
&KLSKtWKX71'1KRmQOL
/LQKXQVDXWKXWKXQKSGRDQKQJKLS
/LtFKFDF{QJWKLXVYjFWFXmL
/167VDXNKLLXFKQK/LtFKFD&76Yj&
WFXmL

2012

2013

2014

104.44

39.62

415.28

0.00

0.00

0.00

104.44

39.62

415.28

61.14

12.03

336.84

43.30

27.58

78.44

0.20

0.07

0.05

3.89

1.55

1.52

13.89

1.55

1.52

7.27

6.20

2.81

29.17

21.44

22.14

3.17

-1.54

52.03

3.69

5.61

1.53

0.41

0.21

0.01

3.28

5.40

1.52

6.45

3.86

53.54

1.08

1.11

8.86

0.44

0.41

3.04

4.94

2.34

41.64

0.00

0.00

0.00

4.94

2.34

41.64

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

%1*&1,.721+1*10
QY91
7,61
$7jLVQOXQJYjXWQJQKQ
7LQYjFiFNKRQWQJQJWLQ
&iFNKRQXWWjLFKtQKQJQKQ
&iFNKRQSKLWKXQJQKQ
+jQJWQNKR
7jLVQQJQKQNKiF
%7jLVQFQKYjXWGjLKQ
&iFNKRQSKLWKXGjLKQ
7jLVQFQK
7jLVQFQKKXKuQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKWKXrWjLFKtQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKY{KuQK
Nguyn gi
*LiWUKDRPzQO\N
&KLSKt[k\GQJFEQGGDQJ
%WQJVQXW
Nguyn gi
*LiWUKDRPzQO\N
&iFNKRQXWWjLFKtQKGjLKQ
7jLVQGjLKQNKiF
71*&1*7,61
1*8191
$1SKLWU
1QJQKQ
1GjLKQ
%1JXQYQFKVKX
9QFKVKX
/LtFKFDF{QJWKLXV
1JXQNLQKSKtYjTXNKiF

2012

2013

2014

4,890.27

5,362.89

5,705.42

10.05

7.43

7.95

0.00

0.00

0.00

208.08

183.83

280.27

4,667.32

5,164.36

5,413.25

4.83

7.26

3.96

297.00
0.00

295.08
0.00

347.56
0.00

121.15

119.84

119.05

2.92

1.96

1.37

6.73

5.96

5.96

-3.80

-4.00

-4.59

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

118.23

117.88

117.68

118.96

118.92

118.92

-0.73

-1.04

-1.24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

45.00

45.00

97.00

58.09

53.03

48.40

5,187.27

5,657.97

6,052.99

5,187.27

5,657.97

6,052.99

3,761.24

4,230.43

4,584.69

1,021.62

676.22

1,126.78

2,739.62

3,554.22

3,457.92

1,426.04

1,427.53

1,468.29

1,426.04

1,427.53

1,468.29

0.00

0.00

0.00

0.00

0.00

0.00

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

%2&2.7486;.'+1*48
QY91
Q2/2014

Q3/2014

Q4/2014

Q1/2015

Q2/2015

7QJGRDQKWKXKRWQJNLQKGRDQK
&iFNKRQJLPWUGRDQKWKX
'RDQKWKXWKXQ
*LiYQKjQJEiQ
/LQKXQJS
'RDQKWKXKRWQJWjLFKtQK
Chi ph ti chnh
7URQJy&KLSKtOmLYD\
Chi ph bn hng
&KLSKtTXQOGRDQKQJKLS
/LQKXQWKXQWKRWQJNLQKGRDQK
Chi ph ti chnh
Chi ph khc
/LQKXQNKiF
7QJOLQKXQNWRiQWUFWKX
&KLSKtWKX71'1KLQKjQK
&KLSKtWKX71'1KRmQOL
/LQKXQVDXWKXWKXQKSGRDQKQJKLS
/LtFKFDF{QJWKLXVYjFWFXmL

23.53

52.15

320.26

103.77

129.93

0.00

0.00

0.00

0.00

0.00

6.65

15.83

50.18

38.37

51.57

16.88

36.32

270.08

65.40

78.37

6.65

15.83

50.18

38.37

51.57

0.00

0.01

0.02

0.07

0.08

0.38

0.38

0.38

0.38

0.38

0.38

0.38

0.38

0.38

0.38

0.89

0.32

0.45

0.65

4.14

5.42

5.62

6.35

6.15

7.87

-0.03

9.52

43.03

31.26

39.27

0.49

0.44

0.00

0.50

0.05

0.01

0.00

0.00

0.00

0.03

0.48

0.44

0.00

0.50

0.03

0.45

9.96

43.03

31.76

39.29

0.00

2.19

8.78

6.99

8.64

0.10

0.00

0.68

0.00

0.00

0.35

7.77

33.56

24.77

30.65

0.00

0.00

0.00

0.00

0.00

/167VDXNKLLXFKQK/LtFKFD&76
Yj&WFXmL

0.35

7.77

33.56

24.77

30.65

&7&33KiWWULQ%WQJVQ3KiWW

PDR

(HOSE)

%1*&1,.721+1*48
QY91
7,61
$7jLVQOXQJYjXWQJQKQ
7LQYjFiFNKRQWQJQJWLQ
&iFNKRQXWWjLFKtQKQJQKQ
&iFNKRQSKLWKXQJQKQ
+jQJWQNKR
7jLVQQJQKQNKiF
%7jLVQFQKYjXWGjLKQ
&iFNKRQSKLWKXGjLKQ
7jLVQFQK
7jLVQFQKKXKuQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKWKXrWjLFKtQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKY{KuQK
Nguyn gi
*LiWUKDRPzQO\N
&KLSKt[k\GQJFEQGGDQJ
%WQJVQXW
Nguyn gi
*LiWUKDRPzQO\N
&iFNKRQXWWjLFKtQKGjLKQ
7jLVQGjLKQNKiF
71*&1*7,61
1*8191
$1SKLWU
1QJQKQ
1GjLKQ
%1JXQYQFKVKX
9QFKVKX
/LtFKFDF{QJWKLXV
1JXQNLQKSKtYjTXNKiF

Q2/2014

Q3/2014

Q4/2014

Q1/2015

Q2/2015

5,553.69

5,780.21

5,731.92

5,930.36

6,225.74

3.87

13.31

7.95

65.83

65.59

0.00

0.00

0.00

0.00

0.00

166.35

261.24

311.40

357.44

564.11

5,376.00

5,495.92

5,410.27

5,499.61

5,589.81

7.47

9.74

2.31

7.49

6.22

294.86
0.00

345.64
0.00

347.56
0.00

349.34
0.00

359.67
47.32

119.41

119.23

119.05

118.88

0.60

1.66

1.52

1.37

1.23

0.60

5.96

5.96

5.96

5.96

5.21

-4.30

-4.44

-4.59

-4.73

-4.62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

117.75

117.72

117.68

117.65

0.00

118.92

118.92

118.92

118.92

0.72

-1.17

-1.20

-1.24

-1.27

-0.72

0.00

0.00

0.00

0.00

---

0.00

0.00

0.00

0.00

118.22

0.00

0.00

0.00

0.00

119.06

0.00

0.00

0.00

0.00

-0.84

45.00

97.00

97.00

97.00

97.00

51.56

49.20

48.40

48.31

1.46

5,848.56

6,125.85

6,079.49

6,279.70

6,585.42

5,848.56

6,125.85

6,079.49

6,279.70

6,585.42

4,420.88

4,690.62

4,610.92

4,789.78

5,065.05

1,355.51

1,588.37

1,566.46

1,411.13

1,542.84

3,065.37

3,102.25

3,044.46

3,378.65

3,522.21

1,427.68

1,435.23

1,468.57

1,489.92

1,520.36

1,427.68

1,435.23

1,468.57

1,489.92

1,520.36

0.00

0.00

0.00

0.00

0.01

0.00

0.00

0.00

0.00

0.00