Banpu Power PCL (BKK: BPP)
Thailand
· Delayed Price · Currency is THB 11.60
+0.20 (1.75%)
Nov 19, 2024, 4:38 PM ICT
Banpu Power PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 28,464 | 30,443 | 24,501 | 6,784 | 5,506 | 5,687 | Upgrade
|
| Revenue Growth (YoY) | -16.12% | 24.25% | 261.14% | 23.23% | -3.19% | -10.05% | Upgrade
|
| Selling, General & Admin | 2,169 | 2,254 | 1,887 | 1,103 | 949.65 | 1,749 | Upgrade
|
| Other Operating Expenses | 27,683 | 24,514 | 22,203 | 6,172 | 3,744 | 4,053 | Upgrade
|
| Total Operating Expenses | 29,852 | 26,768 | 24,090 | 7,275 | 4,694 | 5,802 | Upgrade
|
| Operating Income | -1,387 | 3,675 | 411.23 | -490.5 | 811.85 | -115.25 | Upgrade
|
| Interest Expense | -3,020 | -2,047 | -890.75 | -245.71 | -236.09 | -275.53 | Upgrade
|
| Interest Income | 335.75 | 246.16 | 357.27 | 381.46 | 374.44 | 159.22 | Upgrade
|
| Net Interest Expense | -2,684 | -1,801 | -533.49 | 135.75 | 138.35 | -116.31 | Upgrade
|
| Income (Loss) on Equity Investments | 3,946 | 5,009 | 6,350 | 2,974 | 3,565 | 3,673 | Upgrade
|
| Currency Exchange Gain (Loss) | -767.5 | -36.3 | -26.82 | 374.54 | 148.07 | -221.99 | Upgrade
|
| Other Non-Operating Income (Expenses) | 3,408 | -6.15 | -6.2 | 237.25 | -2.99 | -12.61 | Upgrade
|
| EBT Excluding Unusual Items | 2,515 | 6,840 | 6,194 | 3,232 | 4,661 | 3,207 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | -577.14 | - | Upgrade
|
| Pretax Income | 2,515 | 6,840 | 6,194 | 3,232 | 4,084 | 3,207 | Upgrade
|
| Income Tax Expense | 254.92 | 402.46 | 44.89 | 57.2 | 300.49 | 204.08 | Upgrade
|
| Earnings From Continuing Ops. | 2,260 | 6,438 | 6,150 | 3,174 | 3,783 | 3,003 | Upgrade
|
| Minority Interest in Earnings | 301.61 | -1,119 | -410.89 | -47.31 | -80.54 | -33.91 | Upgrade
|
| Net Income | 2,561 | 5,319 | 5,739 | 3,127 | 3,702 | 2,969 | Upgrade
|
| Net Income to Common | 2,561 | 5,319 | 5,739 | 3,127 | 3,702 | 2,969 | Upgrade
|
| Net Income Growth | -52.30% | -7.31% | 83.52% | -15.54% | 24.71% | -22.13% | Upgrade
|
| Shares Outstanding (Basic) | 3,049 | 3,048 | 3,048 | 3,048 | 3,049 | 3,051 | Upgrade
|
| Shares Outstanding (Diluted) | 3,049 | 3,048 | 3,048 | 3,048 | 3,049 | 3,051 | Upgrade
|
| Shares Change (YoY) | 0.03% | - | - | -0.05% | -0.06% | -0.00% | Upgrade
|
| EPS (Basic) | 0.84 | 1.75 | 1.88 | 1.03 | 1.21 | 0.97 | Upgrade
|
| EPS (Diluted) | 0.84 | 1.75 | 1.88 | 1.03 | 1.21 | 0.97 | Upgrade
|
| EPS Growth | -52.32% | -7.31% | 83.52% | -15.50% | 24.78% | -22.13% | Upgrade
|
| Free Cash Flow | 90.39 | 2,743 | 223.29 | -625.42 | 221.12 | -1,675 | Upgrade
|
| Free Cash Flow Per Share | 0.03 | 0.90 | 0.07 | -0.21 | 0.07 | -0.55 | Upgrade
|
| Dividend Per Share | 0.400 | 0.800 | 0.700 | 0.650 | 0.650 | 0.650 | Upgrade
|
| Dividend Growth | -42.86% | 14.29% | 7.69% | 0% | 0% | 8.33% | Upgrade
|
| Profit Margin | 9.00% | 17.47% | 23.42% | 46.09% | 67.25% | 52.21% | Upgrade
|
| Free Cash Flow Margin | 0.32% | 9.01% | 0.91% | -9.22% | 4.02% | -29.45% | Upgrade
|
| EBITDA | 451.79 | 5,227 | 1,625 | 54.51 | 1,172 | 497.4 | Upgrade
|
| EBITDA Margin | 1.59% | 17.17% | 6.63% | 0.80% | 21.29% | 8.75% | Upgrade
|
| D&A For EBITDA | 1,839 | 1,552 | 1,214 | 545.01 | 360.33 | 612.65 | Upgrade
|
| EBIT | -1,387 | 3,675 | 411.23 | -490.5 | 811.85 | -115.25 | Upgrade
|
| EBIT Margin | -4.87% | 12.07% | 1.68% | -7.23% | 14.75% | -2.03% | Upgrade
|
| Effective Tax Rate | 10.14% | 5.88% | 0.72% | 1.77% | 7.36% | 6.36% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.