Phu Tai JSC (HOSE:PTB)
Vietnam
· Delayed Price · Currency is VND 53,300
-400 (-0.74%)
At close: Jun 6, 2025
Phu Tai JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2015 - 2019 |
| Revenue | 6,649,707 | 6,466,470 | 5,618,570 | 6,886,522 | 6,491,949 | 5,601,237 | Upgrade
|
| Revenue Growth (YoY) | 17.77% | 15.09% | -18.41% | 6.08% | 15.90% | 0.94% | Upgrade
|
| Cost of Revenue | 5,380,866 | 5,242,140 | 4,474,328 | 5,346,473 | 5,039,329 | 4,460,347 | Upgrade
|
| Gross Profit | 1,268,841 | 1,224,330 | 1,144,242 | 1,540,049 | 1,452,620 | 1,140,889 | Upgrade
|
| Selling, General & Admin | 774,163 | 761,228 | 687,985 | 795,372 | 755,619 | 618,807 | Upgrade
|
| Operating Expenses | 774,163 | 761,228 | 687,985 | 795,372 | 755,619 | 618,807 | Upgrade
|
| Operating Income | 494,678 | 463,102 | 456,258 | 744,677 | 697,002 | 522,082 | Upgrade
|
| Interest Expense | -78,047 | -78,047 | -116,880 | -110,926 | -98,746 | -89,240 | Upgrade
|
| Interest & Investment Income | 16,214 | 16,214 | 13,070 | 1,515 | 7,971 | 5,238 | Upgrade
|
| Earnings From Equity Investments | 1,006 | 992.57 | -6,949 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 45,721 | 45,721 | -11,066 | -17,040 | 10,819 | -722.09 | Upgrade
|
| Other Non Operating Income (Expenses) | -66,716 | -71,021 | -21,569 | 6,663 | 1,105 | 2,791 | Upgrade
|
| EBT Excluding Unusual Items | 412,856 | 376,962 | 312,863 | 624,890 | 618,151 | 440,148 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1,414 | -1,414 | 5,281 | 405.9 | 21,075 | 2,128 | Upgrade
|
| Gain (Loss) on Sale of Assets | 96,434 | 96,434 | 4,610 | 32,133 | 10,617 | 18,161 | Upgrade
|
| Other Unusual Items | - | - | - | -60,691 | 651.01 | 1,871 | Upgrade
|
| Pretax Income | 507,876 | 471,982 | 322,753 | 613,996 | 650,493 | 462,308 | Upgrade
|
| Income Tax Expense | 104,551 | 95,670 | 63,286 | 111,557 | 124,599 | 83,003 | Upgrade
|
| Earnings From Continuing Operations | 403,325 | 376,311 | 259,467 | 502,439 | 525,895 | 379,305 | Upgrade
|
| Minority Interest in Earnings | -10,824 | -7,642 | -1,705 | -15,147 | -14,054 | -20,804 | Upgrade
|
| Net Income | 392,501 | 368,670 | 257,762 | 487,292 | 511,841 | 358,501 | Upgrade
|
| Net Income to Common | 392,501 | 368,670 | 257,762 | 487,292 | 511,841 | 358,501 | Upgrade
|
| Net Income Growth | 38.06% | 43.03% | -47.10% | -4.80% | 42.77% | -17.66% | Upgrade
|
| Shares Outstanding (Basic) | 67 | 67 | 68 | 68 | 67 | 65 | Upgrade
|
| Shares Outstanding (Diluted) | 67 | 67 | 68 | 68 | 67 | 65 | Upgrade
|
| Shares Change (YoY) | -0.70% | -1.10% | -0.52% | 1.78% | 2.67% | -2.46% | Upgrade
|
| EPS (Basic) | 5863.66 | 5507.59 | 3808.39 | 7162.07 | 7656.89 | 5506.16 | Upgrade
|
| EPS (Diluted) | 5863.66 | 5507.59 | 3808.39 | 7162.07 | 7656.89 | 5506.16 | Upgrade
|
| EPS Growth | 39.03% | 44.62% | -46.83% | -6.46% | 39.06% | -15.58% | Upgrade
|
| Free Cash Flow | 133,460 | 211,529 | 606,113 | 451,834 | -358,164 | 349,749 | Upgrade
|
| Free Cash Flow Per Share | 1993.79 | 3160.05 | 8955.20 | 6640.93 | -5357.96 | 5371.74 | Upgrade
|
| Dividend Per Share | - | - | 2500.000 | 3000.000 | 357.143 | 1428.571 | Upgrade
|
| Dividend Growth | - | - | -16.67% | 740.00% | -75.00% | -33.33% | Upgrade
|
| Gross Margin | 19.08% | 18.93% | 20.36% | 22.36% | 22.38% | 20.37% | Upgrade
|
| Operating Margin | 7.44% | 7.16% | 8.12% | 10.81% | 10.74% | 9.32% | Upgrade
|
| Profit Margin | 5.90% | 5.70% | 4.59% | 7.08% | 7.88% | 6.40% | Upgrade
|
| Free Cash Flow Margin | 2.01% | 3.27% | 10.79% | 6.56% | -5.52% | 6.24% | Upgrade
|
| EBITDA | 742,439 | 711,470 | 697,165 | 1,023,559 | 972,696 | 742,827 | Upgrade
|
| EBITDA Margin | 11.16% | 11.00% | 12.41% | 14.86% | 14.98% | 13.26% | Upgrade
|
| D&A For EBITDA | 247,761 | 248,368 | 240,908 | 278,881 | 275,695 | 220,745 | Upgrade
|
| EBIT | 494,678 | 463,102 | 456,258 | 744,677 | 697,002 | 522,082 | Upgrade
|
| EBIT Margin | 7.44% | 7.16% | 8.12% | 10.81% | 10.74% | 9.32% | Upgrade
|
| Effective Tax Rate | 20.59% | 20.27% | 19.61% | 18.17% | 19.15% | 17.95% | Upgrade
|
| Revenue as Reported | 6,649,707 | 6,466,470 | 5,618,570 | 6,886,522 | 6,491,949 | 5,601,237 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.