Noble Development PCL (BKK: NOBLE)
Thailand
· Delayed Price · Currency is THB 2.680
-0.040 (-1.47%)
Dec 20, 2024, 4:36 PM ICT
Noble Development 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 | 9,491 | 9,054 | 8,215 | 6,827 | 10,723 | 14,916 | Upgrade
|
| Revenue Growth (YoY) | -8.49% | 10.21% | 20.32% | -36.33% | -28.11% | 193.71% | Upgrade
|
| Cost of Revenue | 7,510 | 6,769 | 6,130 | 4,572 | 6,556 | 9,404 | Upgrade
|
| Gross Profit | 1,981 | 2,285 | 2,086 | 2,255 | 4,166 | 5,512 | Upgrade
|
| Selling, General & Admin | 1,536 | 1,571 | 1,595 | 1,668 | 1,790 | 1,774 | Upgrade
|
| Operating Expenses | 1,536 | 1,571 | 1,595 | 1,668 | 1,790 | 1,774 | Upgrade
|
| Operating Income | 444.64 | 713.66 | 490.7 | 587.36 | 2,377 | 3,738 | Upgrade
|
| Interest Expense | -475.98 | -472.02 | -359.62 | -244.83 | -225.42 | -274.38 | Upgrade
|
| Interest & Investment Income | 125.96 | 125.96 | 85.02 | 40.22 | 35.42 | 30.12 | Upgrade
|
| Earnings From Equity Investments | -6.11 | -221.39 | -153.85 | -19.36 | -27.97 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 6.32 | 6.32 | 9.76 | -2.09 | -1.78 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 259.24 | 798.38 | 378.16 | 562.04 | 137.38 | 92.4 | Upgrade
|
| EBT Excluding Unusual Items | 354.07 | 950.92 | 450.17 | 923.32 | 2,294 | 3,586 | Upgrade
|
| Gain (Loss) on Sale of Investments | 260.99 | 260.99 | 139.79 | 12.09 | 91.62 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.24 | 0.24 | - | - | 0.06 | 234.07 | Upgrade
|
| Asset Writedown | -11.68 | -11.68 | 7.47 | 241.21 | -0.09 | 6.52 | Upgrade
|
| Pretax Income | 603.62 | 1,200 | 597.44 | 1,177 | 2,386 | 3,826 | Upgrade
|
| Income Tax Expense | 212.36 | 289.78 | 142.41 | 244.74 | 507.26 | 755.1 | Upgrade
|
| Earnings From Continuing Operations | 391.26 | 910.68 | 455.02 | 931.88 | 1,878 | 3,071 | Upgrade
|
| Minority Interest in Earnings | -0.28 | -0.25 | -0.08 | -0.1 | -0.16 | -0.06 | Upgrade
|
| Net Income | 390.98 | 910.43 | 454.94 | 931.78 | 1,878 | 3,071 | Upgrade
|
| Net Income to Common | 390.98 | 910.43 | 454.94 | 931.78 | 1,878 | 3,071 | Upgrade
|
| Net Income Growth | -63.03% | 100.12% | -51.18% | -50.39% | -38.84% | 211.17% | Upgrade
|
| Shares Outstanding (Basic) | 1,350 | 1,369 | 1,369 | 1,369 | 1,369 | 1,369 | Upgrade
|
| Shares Outstanding (Diluted) | 1,350 | 1,369 | 1,369 | 1,370 | 1,369 | 1,369 | Upgrade
|
| Shares Change (YoY) | -4.60% | - | -0.03% | 0.03% | - | - | Upgrade
|
| EPS (Basic) | 0.29 | 0.66 | 0.33 | 0.68 | 1.37 | 2.24 | Upgrade
|
| EPS (Diluted) | 0.28 | 0.66 | 0.33 | 0.68 | 1.37 | 2.24 | Upgrade
|
| EPS Growth | -61.80% | 100.00% | -51.47% | -50.42% | -38.84% | 211.17% | Upgrade
|
| Free Cash Flow | 1,004 | -1,731 | -938.74 | -1,181 | 3,976 | 7,851 | Upgrade
|
| Free Cash Flow Per Share | 0.74 | -1.26 | -0.69 | -0.86 | 2.90 | 5.73 | Upgrade
|
| Dividend Per Share | 0.203 | 0.399 | 0.200 | 0.430 | 0.870 | 2.467 | Upgrade
|
| Dividend Growth | -57.80% | 99.50% | -53.49% | -50.57% | -64.73% | 7.25% | Upgrade
|
| Gross Margin | 20.87% | 25.24% | 25.39% | 33.04% | 38.86% | 36.95% | Upgrade
|
| Operating Margin | 4.68% | 7.88% | 5.97% | 8.60% | 22.16% | 25.06% | Upgrade
|
| Profit Margin | 4.12% | 10.06% | 5.54% | 13.65% | 17.52% | 20.59% | Upgrade
|
| Free Cash Flow Margin | 10.58% | -19.12% | -11.43% | -17.30% | 37.08% | 52.64% | Upgrade
|
| EBITDA | 482.3 | 785.08 | 596.43 | 664.9 | 2,419 | 3,792 | Upgrade
|
| EBITDA Margin | 5.08% | 8.67% | 7.26% | 9.74% | 22.56% | 25.42% | Upgrade
|
| D&A For EBITDA | 37.66 | 71.42 | 105.73 | 77.55 | 42.8 | 54.18 | Upgrade
|
| EBIT | 444.64 | 713.66 | 490.7 | 587.36 | 2,377 | 3,738 | Upgrade
|
| EBIT Margin | 4.68% | 7.88% | 5.97% | 8.60% | 22.16% | 25.06% | Upgrade
|
| Effective Tax Rate | 35.18% | 24.14% | 23.84% | 20.80% | 21.26% | 19.73% | Upgrade
|
| Advertising Expenses | - | 237.99 | 410.95 | 579.06 | 612.74 | 507.99 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.