รายงานประจำปี 2559
TRANSCRIPT
-
3 ... ()
THE NEXT
CHAPTER OF
SUSTAINABILITY
2559 ... ()
-
2 2559
2560
LPN WAY :
2559
2560
2560
2560
100 LPN
2559
1
5
6
7
3
2560
3
144
232
238
62
4
78
79
80
85
92
123
126
126
127
137
138
139
141
143
145
184
188
194
212
227
231
(IN PROCESS)
(OUT PROCESS)
(AS PROCESS)
2
40
41
42
50
55
59
63
66
72
74
75
233
234
235
239
248
253
258
264
268
4
6
7
8
10
12
14
16
30
34
38
-
3 ... ()
1
2560
2560
YEAR OF SHIFT
-
4 2559
2560 - 2562
-
5 ... ()
2559 2557 - 2559
2560 Year of Shift 2560 - 2562
2560 ... () - -
LPN TEAM 1
( )
-
6 2559
3
... (LPN Way)
-
2551 - 2553 2554 - 2556 2557 - 2559 2548 - 2550
2560 - 2562
-
7 ... ()
/
...
...
2560
-
8 2559
... 2
(Continuous Development)
(Respect for Stakeholders)
7 C-L-A-S-S-I-C
CO
NT I
NUOUS
DEVELOPMEN
T
DE
V E L O P ME
NT
L P NWAY
S
U ST A I N A B L E
C
L
AS
S
I
C
CO
ST W
ITH
QU
ALIT
Y
LAT
ERAL T
HINKING ALLIANC
E
CO
LLAB
O
RAT I O N I N T E G R I TY
MIN
DE
D
S
ERV
ICE
S
PE
ED
W
ITH
QU
ALI
TY
DYNAM I C
LE
AD
ER
SH
IP
CO
ST
LPN TEAM
ON
E L P N
C O R P O RA T
E
G O V E R N AN C
E
CU
ST
OM
ER
CE
NT
RI C
RESPECT TO STAKEH
OLDE
RS
C-L-A-S-S-I-C(Core Competency)
CORPORATEVALUES
LPN WAY :
(Corporate Values)
... (LPN Way)
(Sustainable Development)
-
9 ... ()
C Cost with Quality
A Alliance
S Speed with Quality
S Service Minded
I Integrity
C- Collaboration
L - Lateral Thinking
CLASSIC
-
10 2559
... () LPN
-
LPN DESIGN
2559
2 35
2559 4
5,400
2558
2559
2559
13 2559 8,400
2560 1,700
2559
9 17,000
24
4-
2559
20
63,000
-
11 ... ()
(IOD)
2559
14,650
12 1.47
1,067.38 5.44
19,625.30 18,557.92
1,136.71
6.98 22.03
23.58 1,896.77
0.44:1 0.35:1
0.69:1 0.50:1 31 2558
2559
2559
4 (Certified)
(CAC)
-
(ESG 100) 2
- (Recognition)
(Sustainability Report)
Sustainable Development Goals (SDGs)
17
- (Outstanding
Company Performance Awards 2016)
- (Best Sustainability
Awards 2016)
10,000-30,000
- 1 51
(Thailand Sustainability Investment:THSI)
2
-
( 5 )
-
2559 (Sustainability Report Awards
2016)
-
BEC Building
Energy Code
-
12 2559
14,021.178,148.742,750.18896.73406.26
1,836.64 992.00
5,539.451,475.708,481.71
13,482.5212,950.328,741.534,208.792,229.09
5.75 1.51
16.6228.3718.800.76
18,557.926,645.338,510.52498.36
1,226.86
3,183.251,112.786,147.281,475.70
12,410.63
14,650.6413,855.419,519.404,336.002,176.23
8.411.47
14.8518.1411.40
**
2555
()
(/)* (/)* (%) (%) (%) (/)
* ** 2560 : 1. 2. 3.
2556255725582559
17,420.1911,202.883,500.00414.19550.40
5,148.27 125.52
7,794.381,475.709,625.80
14,400.5013,871.099,312.684,558.412,328.58
6.52 1.58
16.1725.7214.810.84
19,783.6911,521.764,956.59517.87975.26
4,986.451,571.799,375.311,475.70
10,408.38
12,959.9212,321.098,315.374,005.732,021.42
7.051.37
15.6020.1810.870.80
()
19,625.3010,703.185,589.38563.78
1,169.71
2,933.57 2,192.10 8,044.051,475.70
11,581.25
16,673.6415,981.2611,010.494,970.772,413.40
7.85 1.64
14.4721.9512.250.90
:
-
13 ... ()
** 2560
2559
2559
2559
2555 : 14,021.17
2556 : 17,420.19
2557 : 19,783.69
2558 : 19,625.30
2559 : 18,557.92
2555 : 8,481.71
2556 : 9,625.80
2557 : 10,408.38
2558 : 11,581.25
2559 : 12,410.63
18,557.92 6,147.28 12,410.63
2555 : 5,539.45
2556 : 7,794.38
2557 : 9,375.31
2558 : 8,044.05
2559 : 6,147.28
14,650.64
13,855.41
2,176.23
4,336.00
18,000
16,000
14,000
12,000
10,000
8,000
6,000
4,000
2,000
02555 2555 2555 25552556 2556 2556 25562557 2558 2559 2557 2558 2559 2557 2558 2559 2557 2558 2559
13,4
82.5
2
14.4
00.5
0
12,9
59.9
2
16,6
73.6
4
14,6
50.6
4
18,000
16,000
14,000
12,000
10,000
8,000
6,000
4,000
2,000
0
12,9
50.3
2
13,8
71.0
9
12,3
21.0
9
15,9
81.2
6
13,8
55.4
1
5,000
4,000
3,000
2,000
1,000
0
2,500
2,000
1,500
1,000
500
0
4,20
8.79
4,55
8.41
4,00
5.73
4,97
0.77
4,33
6.00
2,22
9.09
2,32
8.58
2,02
1.42
2,41
3.40
2,17
6.23
(/)
2555 2555 2555 2555 25552556 2556 2556 2556 25562557 2558 2559 2557 2558 2559 2557 2558 2559 2557 2558 2559 2557 2558 2559
5.75
6.52
7.05
7.85
8.41
(/)
1.47
2
1.5
1
0.5
0
1.51
1.58
1.37
1.64
1.47
(/)
**
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
0.76
0.84
0.80
0.90
**
(%)
18.14
30
25
20
15
10
5
0
28.3
7
25.7
2
20.1
8
21.9
5
18.1
4
(%)
11.40
20
15
10
5
0
18.8
0
14.8
1
10.8
7
12.2
5
11.4
0
:
:
8.41
9
8
7
6
5
4
3
2
1
0
-
14 2559
/
...
-
15 ... ()
1
2
3
-
16 2559
2548 - 2553 - 2541 -
-- -- --
... () () () ()
10 : -- () ( 31 2559) : --
Lincolns Inn, London () (.399)
Director Certification Program (DCP 30/2003), Audit Committee Program (ACP 23/2008), Role of Compensation Committee (RCC 9/2009) Role of the Chairman Program (RCP 36/2015) (IOD) 31 7
5
: 71
: 2548
... () () ()
-
17 ... ()
2537 - ... ()
-- -- 2538 - 2538 - 2535 - 7
1
10 : -- ( 31 2559) : --
(. 25)
Director Accreditation Program (DAP 25/2004), Finance for Non-Finance Directors (FND 14/2004) Audit Committee Program (ACP 7/2005) (IOD)
5
: 2537 : 87
-
18 2559
-- 2525 - -- --
10 : -- () ( 31 2559) : --
Tianjin University, Tianjin, China
Director Accreditation Program (DAP 26/2004)
(IOD)
5
: 78
: 2532
* : 1 2559
-
19 ... ()
2541 - ... () 2548 - () 2548 - () 2548 - ()
-- -- --
... () () ()
10 : -- () ( 31 2559) : 1,447,000 0.10
Bachelor of Commerce (Accountancy), University of New South Wales, Australia
Diploma, Management Course, IMD, Lausanne, Switzerland
Director Certification Program (DCP 36/2003), Audit Committee Program (ACP 7/2005)
Director Certification Program Update (DCPU 3/2015) (IOD)
Thailand IFRS Conference 2016
5
: 2541
: 72
-
20 2559
2549 -
... ()
2559 - Group Accounting Director ()
-- -- --
() Head of Finance Support
10 : -- ( 31 2559) : --
()
Director Accreditation Program (DAP 63/2007), Director Certification Program (DCP 91/2007),
Role of Compensation Committee (RCC 15/2012), Audit Committee Program (ACP 45/2013),
Director Certification Program Update (DCPU 1/2014), Chartered Director Class (CDC 8/2014)
Advance Audit Committee Program (AACP 20/2015) (IOD)
The UK Experience on Implementing the Enhanced Auditor Reporting
(2559)
5
: 60
: 2549
-
21 ... ()
2557 - ... () 2559 - () 2552 - () -- --
( 9) ( 9) () (9) ( 8)
( 8) ( 7)
11
10 : -- () ( 31 2559) : --
()
8 (CIO) (..) ... 2 30 3 (..) 2 9 Director Accreditation Program (DAP 112/2014), Role of Compensation Committee (RCC 19/2014) Director Certification Program (DCP 119/2015) (IOD)
5
: 2557
: 68
-
22 2559
2532 - ... () 2532 -
-- --
Certificate English of Proficiency AUA Language Institute
Diamond Grading Gemological Institute of America
Director Accreditation Program (DAP 4/2003), Finance for Non-Finance Directors (FND 14/2004)
Corporate Governance for Executives (CGE 5/2015)
(IOD)
ISO/IEC 17024
()
5
... ()
10 : -- () ( 31 2559) : 4,000,000 0.27
*
: 70
: 2532
-
23 ... ()
2532 - ... () 2550 - 2537 - 2535 -
-- --
10 : -- () ( 31 2559) : 4,000,000 0.27
Director Certification Program (DCP 23/2002) Finance for Non-Finance Directors (FND 4/2003)
(IOD)
5
: 2532
: 67
-
24 2559
: 67
: 2532
2532 - ... () 2550 - 2537 - 2535 -
-- 2555 - (EBM)
()
10 : -- ( 31 2559) : 4,000,000 0.27
Director Certification Program (DCP 27/2003), Finance for Non-Finance Directors (FND 4/2003)
Audit Committee Program (ACP 21/2008) (IOD)
5
-
25 ... ()
: 2532
2532 -
... ()
2532 - . () 2550 - 2537 - 2535 - 2529 -
-- --
Accounting Advance of Pitman Examination Institute
Director Certification Program (DCP 32/2003) (IOD)
5
10 : -- ( 31 2559) : 26,040,499 1.77
*
: 66
-
26 2559
Director Accreditation Program (DAP 4/2003) Director Certification Program (DCP 48/2004)
(IOD)
2532 - ... () 2530 - . () 2550 - 2535 - 2533 - 2530 - 2530 - ... 2523 -
-- --
10 : -- () ( 31 2559) : 18,656,570 1.26
*
5
: 62
: 2532
-
27 ... ()
How to Measure the Success of Corporation Strategy - HMS 3/2013
(IOD)
2/2013
Successful Formulation and Execution of Strategy 14/2012
Director Certification Program (DCP 49/2004) (IOD)
CEFE Train the Trainer / GTZ
2558 - ... () 2557 - 2557 - 2552 - 2549 -
-- --
SMEs Thames Water Inter (Thailand) BYK
10 : -- () ( 31 2559) : --
5
: 2558 : 54
-
28 2559
2549 -
... () 2554 -
-- --
Mini M.B.A.
Finance for Non-Finance Directors (FND 24/2005) Director Certification Program (DCP 71/2006)
(IOD)
5
10 : -- () ( 31 2559) : --
... () ... ()
: 54
: 2549
-
29 ... ()
2549 - ... () 2557 - 2554 -
-- --
Mini M.B.A.
Director Certification Program (DCP 70/2006) (IOD)
5
10 : -- ( 31 2559) : --
... ()
: 55
-
30 2559
38 4
...
Elec & Eltek (Guangzhou) Real Estate Development Ltd.
2532
2535
2539
2537
LPN City Condo
3 : 1
Elec & Eltek (Guangzhou) Real Estate Development Ltd.
...
2540
2541
2542 3,705
Turn Around
City Condo LPN Design 30 ..
1
(Core Competency) C-L-A-S-S-I-C
()
2544
LPN
-
31 ... ()
LPN
City Condo
2545
41 1
2546
LPN Family Day
25 33.33
2547
(Small Size Township)
2548
-
Tag
From Corporate ESR to Community ESR
30 Happy Days Door Hanging 3,000
.
LPN Green
2549
2552
2550
2551
-
32 2559
(IOD) 5 2
2553
(Pleasure Family)
... (LPN Academy)
TK Park
(Social Enterprise)
2555
2554
10,000 - 1 100
.. () () Creating Shared Value (CSV)
24
(Building Information Modeling)
2556
6 GREEN LPN
LPN Signature Green Project -
2557
-
33 ... ()
6 GREEN LPN 8 10
5
- 1 1
2558
LPN NEW DESIGN
LPN Signature Green Project
2559
LPN
Universal Design
(.) 100
(.) Building Energy Code (BEC)
LPN New Design 2 35 ..
24 24
LPN Signature Green Project 100
-
34 2559
(Outstanding Company Performance Awards 2016)
( 5 ) (IOD)
(Best Sustainability Awards 2016) 10,000-30,000
1 51 (Thailand Sustainability Investment : THSI) 2
2559 (Sustainability Report Awards 2016)
(ESG 100) 2
(Recognition) (Sustainability Report) Sustainable Development Goals (SDGs) 17
Building Energy Code (BEC)
2559
-
( 5 ) (IOD)
(SET Social Enterprise Investment Awards)
1 9 30,000-100,000 (SET Sustainability Awards)
1 51 (Thailand Sustainability Investment : THSI)
(ESG 100)
Recognition 2558 (Sustainability Report Awards 2015)
2558 100
2558
2557 2 3 () 2 ()
Set Awards 2014 Best CEO Awards (IOD)
35 ... ()
-
36 2559
( 5 ) 3 (IOD)
1 18 (Best Company Performance Award) 10,000
-
9-
2555 100
2555
( 5 ) 4 (IOD)
2556
-
37 ... ()
( 5 ) 2 (IOD)
Thailand Most Innovative Companies 2011: In Search of Sustainable Innovation 1 5 Non-Service
(LPN) SET High Dividend 30 Index (SET HD)
2554
2554
( 5 ) (IOD)
2 (.) 2552-2553
Set Awards 2010 Best CEO Awards (IOD)
30 Happy Days Happiness of Caring Certificate of Excellence 2010 Interactive and Digital Media (Web-site Design) Bangkok Art Directors Association (BAD Award)
2553
( 4 ) 6 (IOD)
( 4 ) 5 (IOD)
2550-2551 (.)
1 7 200 Best Under A Billion Forbes Asia
2552
2551
( 4 ) 4 (IOD)
( 4 ) 3 (IOD)
1 3 SET Awards 2006 Best Performance Property & Construction
2550
2549
-
38 2559
2532-2536 2537-2541 2542-2546 2547-2551
5 1,800
10 3,600
22 8,600
47 33,000
-
...
2537
2540
3
LPN
LPN
LPN Design
(Small Size Full
Function)
LPN
(Speed) 1
(Medium Rise Condominium)
- Flagship
City Condo
-
5 6 GREEN LPN
...
- 1 100
-
(Creating Shared Value) (.) (.)
2557-2559
129 120,000
6 GREEN LPN
39 ... ()
2552-2556
94 94,000
-
40 2559
2
-
41 ... ()
(In Process) 6 GREEN
LPN
(Out Process)
From Corporate Environmental
& Social Responsibility to Community Environmental
& Social Responsibility
(As Process)
...
3
1. (In Process)
2. (Out Process)
3. (As Process)
IN PROCESS
ASPROCESS
ASPROCESS
OUT PROCESS
GREENFINANCIAL
MANAGEMENT
GREENENTERPRISE
GREENCONSTRUCTION
PROCESS
GREENMARKETING
MANAGEMENT
GREENDESIGN
CONCEPT
GREENCOMMUNITY
MANAGEMENT
6GREEN
LPN
TOGETHERNESSCARE AND SHARE
FROMCORPORATE ESR
TOCOMMUNITY ESR
LPNACADEMY
SOCIALENTERPRISE
-
42 2559
GREEN ENTERPRISE
1. (Sustainability Management)
1.
2.
3.
4.
5.
6.
7.
8.
2. (Human Capital Management)
1. (Corporate Value)
... LPN Way
Core Competency
...
2
7 C-L-A-S-S-I-C
2. 6
(Vibrant Organization)
6
(Real Pleasure of Working)
...
(LPN Way)
3. A-S-K (Learning & Growth)
... LPN Academy
(Knowledge) (Skill) (Attitude)
... LPN Way
4. (Work-Life Balance)
IN PROCESS
GREENENTERPRISE
-
43 ... ()
GREEN FINANCIALMANAGEMENT
1. (Transparency)
4 3 - 56-1
2. (Auditability)
Accountability Financial Statement
Accountability Financial Statement
50
3. (Disclosure) (Hidden Agenda)
4. (Measurable)
.. 2547 28 2554 .. 2554 .. 2535
5. (Discipline)
6. (Risk Management)
1 : 1
GREENFINANCIAL
MANAGEMENT
-
44 2559
GREEN DESIGN CONCEPT
GREEN Design Concept
(Green Building) (LEED : The Leadership in Energy and
Environmental Design) GREEN Design Concept
1. Strategic Location
2. LPN Green Project - LEED
LPN Green Project
LPN Green
Project (LEED)
(Sustainable Site Development)
(Indoor Environment Quality)
(Water Efficiency) (G4-EN10)
(Innovation in Design) (G4-EN7)
(Energy Efficiency) (G4-EN7)
(Material and Resources) (G4-EN1)
GREENDESIGN
CONCEPT
-
45 ... ()
3. Blue Ocean Strategy ()
-
7-Eleven
LPN
-
46 2559
GREEN MARKETINGMANAGEMENT
GREEN Marketing Management - 6 (6Ps)
1. (Product)
2. (Price)
3. (Place)
4. (Promotion)
2
5. (People)
(Touch Point) . LPN Service Culture (S-E-R-V-I-C-E-S) (NPS)
6. (Process)
GREENMARKETING
MANAGEMENT
-
47 ... ()
GREEN CONSTRUCTIONPROCESS
Q-C-S-E-S+P
(Environmental Responsibility) (Safety of Workers and Participants)
Q-C-S-E-S+P
GREENCONSTRUCTION
PROCESS
Quality of Product
Cost Control and Management
Speed of Delivery
Environmental Responsibility
Safety of Workers and Participants
People Management
Q E
S
C S
P
-
48 2559
GREEN COMMUNITY MANAGEMENT
(Building Management)
28 120,000 Vibrant Community F-B-L-E-S+P F-B-L-E-S+P
GREENCOMMUNITY
MANAGEMENT
Facility Management
Budgeting Management
F
B
-
49 ... ()
Life Quality Management
Environment Management
Green
Clean Lean
Security & Safety Management
People Management
F-B-L-E-S+P
S
P
E
L
-
50 2559
OUT PROCESS
(From
Corporate ESR to Community ESR)
1.
2559
1 .. 1 ..
(1,000,000 c.c. Lumpini Sharing for
Friends)
2,929
1,025,150 ..
2.5 7
- (LUM-T)
- 77 (SK 77)
- -
(LT-RN)
- - (RL)
- -
(LT-BR)
- ... (PST)
- (LM-BN)
(
2559 3)
()
2558 2559
1,200
1,000
800
600
400
200
0LUM-T
758
1,092
SK77
249 289
LT-RN
260
2558 2559
342
LT-BR
318 348
PST
282 299
LM-BN
0
194
RL
290348
2559
2,929
2.5 %
TOGETHERNESSCARE AND SHARE
-
51 ... ()
2.
11-17 2559
13,156
4.
(G4-DMA, G4-EN31)
2 1.
2.
3. (G4-EN31)
2559
18
13,156
279,999
/
(G4-DMA)
(
- 1) 13 2559
279,999
-
52 2559
117
1.
()
117
2559
FROMCORPORATE ESR
TOCOMMUNITY ESR
2.
12
-
109-
-
-
-
-
53 ... ()
3. 5
From Corporate
ESR to Community ESR 2559
8
160
500
185
10
3 ( 5,000 )
3,000
41
12 2016
-
748
45
84
2
48
(
.)
2 ()
1
9350 ( 34,000 )
10,009
2
Team Building
82
158
-
54 2559
4. LPN
LPN
2559 LPN 2
2559
1
2
-
-
-
-
- DIY
-
( 15,000 )
-
-
- 32,451.25
-
Facebook Condo Lumpini
15,000
32,451.25
-
55 ... ()
AS PROCESS
L.P.N. ACADEMY
...
2559 (Coaching)
LPN ACADEMY
...
3
1. (Core Competency C-L-A-S-S-I-C)
2. (Functional Competency)
3. (Leadership Competency)
1. (Competency-Based Development)
2.
(Managerial & Leadership Course) (G4-LA10)
2
( 11-13)
( 8-10)
( 5-7)
( 2-4)
1. (Core Course)
LPN ... (LPN Way) (Code of
Conduct) LPN Service Culture
2. (Managerial Course)
Leader as Coach, Manager
as Coach The Seed #2
4
-
56 2559
SOCIAL ENTERPRISE
(Elective Course)
Mind Map : Learning from Movie :
(Functional Course)
--
SOCIAL ENTERPRISE
2554 (Social Enterprise) (LPC) (Social Enterprise) 1,800
/
-
57 ... ()
1.
6
2.
3
1.1
- 30 2560
1.2 (.) 2
() 200 // 25
1.3 2
.. . 5,000 / . 20,000 / 2,000 / 2559 30
1.4
5
1.5
() . 15,000 / . 30,000 / 3
2.1
2.2
7
2.3
3 97
2559
550
4,000
3.
2559
399
4.
1,404
5.
2559 47,116
-
58 2559
(Work-Life
Balance) 2559 6
1.
10 15 25
2. 2559
3.
1,576
4.
1,577
5.
1
6.
30,000 /
5
1,576
1,577
5
-
59 ... ()
INNOVATION
(Core Competency) (Lateral Thinking)
3
1.
2.
LPN Design
LPN Green Project
3.
27
-
D I N K (Double Income No Kids
)
3
(Independent
Elderly : IE)
-
60 2559
LPN Design
LPN Design
LPN Green Project LEED Mixed Target Development
LPN Design 30 ..
2 60 ..
1
26 ..
2555 21 ..
2559 New LPN Design
35 .. 2 1
(Affordable House)
98
LPN Green Project LPN Signature Green Project
LPN Green
Project
LPN Signature Green Project
2558 2559
Green
Building LEED
(CESR)
New LPN Design 35 .. 2 1
-
61 ... ()
Tag
Mass Customize
-
3
-
63 ... ()
4 99
3
4
2
1
(Social Enterprise)
-
64 2559
21 2532 1,475,698,768 1,475,698,768 1.00 1,475,698,768 1,475,698,768
... ()
2559
28 2554 10,000 100.00 1.00 99.95
14 2533 3,500,000 100.00 350.00 99.99
11 2550 10,000 100.00 1.00 99.93
2 2535 10,000 100.00 1.00 99.88
-
65 ... ()
()
()
()
()
LPN TEam
LPN
350.00
1.00
1.00
1.00
473.0370
0.9988
0.9993
0.9995
99.99
99.88
99.93
99.95
-
-
-
-
30 .. 2536
25 .. 2535
14 .. 2550
28 .. 2554
1. .
2. .
3. .
4. .
4
1.
2.
3.
4.
(In-House Operation)
99
31 2559
2.78
-
66 2559
1. 1,475,698,768
1,475,698,768 1,475,698,768 1.- ()
2.
(Record Date) 18 2559 225
19 2559 10
: 1. * Non-Voting Depository
Receipt (NVDR)
NVDR NVDR
www.set.or.th
2. (Shareholding agreement)
1
2
3
4
5
6
7
8
9
10
185.39
131.62
60.76
58.85
45.93
33.61
29.45
26.94
26.04
24.40
622.99
12.56
8.92
4.12
3.99
3.11
2.28
2.00
1.83
1.76
1.65
42.22
*
Chase Nominees Limited
State Street Bank Europe Limited
10
10
()
-
67 ... ()
5 10
10
1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
60.76
26.04
18.61
12.75
12.00
12.00
10.12
10.00
7.29
6.39
175.96
58.85
45.93
29.45
26.94
24.40
17.46
12.60
12.13
9.67
8.01
245.44
4.12
1.76
1.26
0.86
0.81
0.81
0.69
0.68
0.49
0.43
11.91
3.99
3.11
2.00
1.83
1.65
1.18
0.85
0.82
0.66
0.54
16.63
70/30
()
10
10
10
()
-
68 2559
1
2
3
4
5
185.04
111.21
45.72
17.57
1.91
361.45
12.54
7.54
3.10
1.19
0.13
24.50
Standard Chartered (custodian)
HSBC (custodian)
CITI (custodian)
mr. Kenneth Rudy Kamon
Others
()
5
(Foreign Limit) 39
5 19 2559
24.50
(Free Float) 26 2559 2559
13,744 (Free Float) 13,223 75.51
(Treasury Stock)
-
69 ... ()
1/2558
2/2558
3/2559
4/2559
5/2559
6/2559
7/2559
600,000,000
250,000,000
210,000,000
200,000,000
140,000,000
100,000,000
100,000,000
1,600,000,000
400,000,000
.. 2560
.. 2561
.. 2562
.. 2562
.. 2561
.. 2562
.. 2562
24
12
21
3
27
24
5
.. 2558
.. 2558
.. 2559
.. 2559
.. 2559
.. 2559
.. 2559
23
25
17
28
27
24
5
2
2 11 18
3 4
3 6
2
3
3
4.00%
4.10%
3.70%
3.65%
3.30%
3.25%
3.25%
()
()
(Private Placement PP)
2553 ... () 8 ..2553
2,000 31 2559
(Private Placement: PP) 1,600,000,000.- ()
6/2554 15 2554
50
2559 2,176,226,055.70 (
) 1.47 2/2560 9
2560 0.90 ()
2560 30 2560
6 2/2559 0.30 () 1 2559
2537 2559
-
70 2559
99
2559
.
2537
2538
2539
2540
2541
2542
2543
2544
2545
2546
2547
2548
2549
2550
2551
2552
2553
2554
2555
2556
2557
2558
2559*
4.98
5.14
3.81
-
-
-
-
-
2.01
0.50
0.41
0.43
0.52
0.62
0.80
0.95
1.11
1.30
1.50
1.58
1.37
1.64
1.47
2.50
2.75
1.00
-
-
-
-
-
1.00
0.25
0.20
0.22
0.26
0.32
0.41
0.50
0.56
0.65
0.76
0.84
0.80
0.90
0.90
-
-
-
-
-
-
-
-
-
-
-
-
0.08
0.10
0.14
0.16
0.18
0.21
0.23
0.26
0.26
0.30
0.30
(/) ()
: 1. 1.1 2537-2549 1.2 2550-2553 1.3 2554 2. 2547 7 2547 10.- 1.- 2546 1.- 3. * 2560
50.20
53.50
26.25
-
-
-
-
-
49.75
50.00
48.78
51.16
50.00
51.61
51.44
52.63
50.45
50.00
50.67
53.16
58.39
55.03
61.03
(%)
-
71 ... ()
2559 7 18,364.70 2,410.42
(Feasibility Study)
(Strategic Location)
2559
1.
2.
2559
(..)
(/..)
()
()
2559
6,168.00
3,852.50
2,321.00
2,582.00
1,271.10
1,024.10
1,146.00
18,364.70
39,440
59,899
86,500
85,000
546,518
500,000
270,000
243.27
230.76
200.77
219.47
694.68
512.05
309.42
2,410.42
277.56
254.27
232.10
237.54
737.24
113
-
. 3
- 2
-
-
-
13 .. 2559
29 .. 2559
16 .. 2559
2 .. 2559
23 .. 2559
27 .. 2559
-
-
72 2559
* 2536 **
*
**
**
2558 2559
2558 2559
2557
2557
12,321.09
12,321.09
5.72
45.50
51.22
494.78
-
92.82
12,959.91
15,981.26
15,981.26
7.50
60.24
67.74
578.18
-
46.46
16,673.64
13,855.41
13,855.41
7.39
65.86
73.25
672.87
49.12
14,650.64
11,726.65
11,726.65
10.89
44.13
55.02
-
86.68
11,868.35
15,511.29
15,511.29
12.51
58.60
71.11
319.64
40.74
15,942.79
13,009.71
13,009.71
12.56
64.02
76.58
-
59.55
13,145.84
95.07
95.07
0.04
0.35
0.40
18.84
3.82
14.40
-
0.72
100.00
95.85
95.85
29.71
0.04
0.36
0.41
32.25
3.47
16.86
-
0.28
100.00
28.66
94.57
94.57
0.05
0.45
0.05
8.13
4.59
16.38
0.34
100.00
(12.13)
(13.30)
(11.17)
(10.00)
98.81
98.81
(13.56)
0.09
0.37
0.46
16.89
-
0.73
100.00
(13.84)
97.29
97.29
32.27
0.08
0.37
0.45
29.24
2.00
0.26
100.00
34.33
98.96
98.96
(16.13)
0.10
0.49
0.58
7.69
-
0.45
100.00
(17.54)
**
-
73 ... ()
20 ( 31 2559, 2558 2557)
*
:
... ()
2557 2558
11,861.63
596.55
314.90
1.51
185.32
12,959.91
15,610.06
477.67
359.06
1.50
225.35
16,673.64
13,125.09
850.80
410.74
0.43
263.58
14,650.64
-
99.99
99.88
99.93
99.95
91.53
4.60
2.43
0.01
1.43
100.00
93.62
2.86
2.15
0.01
1.36
100.00
89.59
5.81
2.80
-
1.80
100.00
-
31 2559
2
3
1
6
0.128
0.061
0.240
0.429
-
-
-
* 2536 **
2559
-
74 2559
2559
2559
2558
2559
2558
28 2559
2559
-
12
3,000
10
2559
50
10 30
2558 2559
10
2
2560
2560
2559
4 2558
400,000
2559
2558
-
4
9
5
5,400
-
75 ... ()
3
8
50
200,000
2559 58,000
108 2558
4
2559
2558
65
35
3 -
-- -
10,400 5,000 4,800
2559 1 1-3
3-5 5 1-3
54 3 2558 3
1 1 2
2558 2559
2555-2559
60%
40%
67%
33%
68%
32%
60%
40%
65%
35%
2555 2556 2557 2558 2559
: ... () aGENCY FOR REaL ESTaTE aFFaIRS
-
76 2559
2559
70 108
37 2558 40 52
2559 58,000 13
2558 7
2558
2555-2559
2555-2559
6%
12%
76%
6%
8%
10%
70%
12%
9%
16%
62%
13%
14%
17%
54%
15%
15%
15%
57%
13%
5
3-5
1-3
1
2555 2556 2557 2558 2559
60,000
90,000
30,000
10,000
LPN
LPN
62,860
9,068
15%
83,558
10,753
13%
78,894
10,386
13%
60,017
4,480
7%
57,699
7,628
13%
: ... ()
10%
20%
5%
15%
0%25562555 2557 2558 2559
2555-2559
2555 2556 2557 2558 2559
: ... ()
: ... ()
-
77 ... ()
2559 70,000
2558 16 19
1-3
57
3-5 5 1 20,16 27
2555-2559
2555-2559
60,000
90,000
30,000
10,000
LPN
LPN
70,126
12,994
19%
44,157
9,613
22%
52,280
6,976
13%
45,210
6,107
14%
60,242
12,236
20%
25592555 2556 2557 2558
: ... ()
25%
10%
20%
5%
15%
0%
25562555 2557 2558 2559
-
4
-
79 ... ()
( )
... ()
56-1
31 .. 2559
3
2
-
56-1
2559
31 .. 2559
-
80 2559
2559
... ()
... ()
() ...
() ()
31 ..
2559
... ()
... ()
31 .. 2559
(
)
3.6 6
31
.. 2559 8,510.52
()
()
-
81 ... ()
-
82 2559
( )
2982
9 2560
-
83 ... ()
2558
... ()
... ()
... ()
31 .. 2558
... ()
... ()
31 2558
( )
2982
11 2559
-
84 2559
2557
... ()
... ()
31 2557
... ()
... ()
31 2557
( )
2982
12 2558
... ()
-
85 ... ()
... () 31 2559
1
758,238,144.80
-
139,958,447.40
-
10,703,175,341.97
5,589,382,338.47
591,211,392.54
30,264,866.57
225,580,791.55
-
6,645,325,759.63
8,510,523,146.16
438,857,724.63
-
168,262,411.22
482,000,000.00
5,268,756,814.21
7,948,171,149.24
-
19,299,800.00
563,784,435.65
1,169,712,876.86
269,256,643.66
26,235,632.42
36,453,195.29
151,868,114.99
29,815,770.75
168,116,028.90
476,034,837.15
22,951,000.00
463,951,512.14
1,278,602,374.93
128,657,241.10
20,370,531.34
198,284,323.61
116,760,194.78
-
121,757,772.20
2,881,592,764.87
2,340,028,530.84
51,980,777.00
328,173,922.20
1,896,635,689.63
1,325,085,781.04
607,142,273.09
89,289,247.40
2,575,925,902.63
1,453,948,149.73
607,327,025.84
98,372,281.73
2,308,366,284.87
2,216,194,420.96
7,233,539.78
328,173,922.20
476,034,837.15
19,299,800.00
563,784,435.65
1,223,385,554.46
137,862,378.90
22,027,075.98
36,453,195.29
127,395,134.42
-
154,444,252.88
634,266,720.30
-
88,219,771.55
50,000,000.00
9,597,014,560.69
5,339,185,523.54
17,190,754,272.64 16,002,905,956.45
2,434,542,498.52 2,827,369,787.25
19,625,296,771.16 17,133,417,886.55
5,601,775,994.91 3,918,152,991.16
15,708,686,576.08 14,306,048,099.30
2,760,686,664.73
18,469,373,240.81
4,859,968,167.81
3.7, 7.3
3.9, 8
3.8, 5.2
3.11, 9
3.12, 10
3.13, 11
3.10,13
3.16, 12
14
15
16
31 255831 2559
() ()
31 2559 31 2558
3.2
3.3
4
7.2
3.5, 5.1
3.6, 6
-
22,951,000.00
498,356,603.51
1,226,862,775.25
254,785,707.75
24,742,567.63
198,284,323.61
148,787,241.72
42,575,197.78
137,665,560.01
2,555,010,977.26
18,557,916,933.71
4,735,573,359.93
-
86 2559
17,081,608.70
1,342,100,000.00
850,000,000.00
178,640,734.00
20,228,712.59
34,221,511.65
12,728,552.59
112,781,000.00
1,000,000,000.00
231,618,264.00
19,223,060.11
35,358,035.40
12,389,189.10
-
1,000,000,000.00
76,466,355.00
18,890,929.27
25,322,674.87
1,475,698,768.00
1,475,698,768.00
441,807,166.00
39,061,748.24
148,000,000.00
9,477,330,520.80
(700,200.00)
11,581,198,003.04
50,206.27
1,475,698,768.00
1,475,698,768.00
441,807,166.00
39,061,748.24
148,000,000.00
9,975,267,264.91
2,360,800.00
12,082,195,747.15
-
1,475,698,768.00
1,475,698,768.00
441,807,166.00
39,061,748.24
148,000,000.00
9,283,306,708.06
(700,200.00)
11,387,174,190.30
-
16,557,492.46
1,250,000,000.00
850,000,000.00
61,963,214.00
19,883,712.59
23,826,463.65
3.15, 17
18
19
3.20.2, 20
24
31 255831 2559
() ()
31 2559 31 2558
... () 31 2559 ()
2,442,272,566.94 1,411,708,912.10
11,581,248,209.31 12,082,195,747.15 12,410,634,661.68
8,044,048,561.85 5,051,222,139.40 6,147,282,272.03
19,625,296,771.16 17,133,417,886.55 18,557,916,933.71
2,222,230,882.70
11,387,174,190.30
7,082,199,050.51
18,469,373,240.81
1,133,069,148.24
1,475,698,768
1.00
1,475,698,768
1.00
()
1,475,698,768.00
1,475,698,768.00
441,807,166.00
39,061,748.24
148,000,000.00
10,303,606,004.92
2,360,800.00
12,410,534,487.16
100,174.52
-
87 ... ()
15,981,257,930.84
67,744,182.28
578,183,773.77
13,855,405,630.98
73,246,615.14
672,868,604.92
13,009,705,979.70
76,583,395.00
-
11,473,937.56
-
23,181,113.78
-
11,799,621.66
17,562,080.21
-
24,320,498.83
14,855,478.60
2,814,288.60
6,927,704.80
-
24,512,186.83
14,855,478.60
2,819,177.55
(931,266,999.75)
(902,873,373.10)
(205,664,830.53)
(25,809,433.00)
(11,254,326.74)
3,120,713,257.69
(707,232,490.07)
2,413,480,767.62
(700,200.00)
(894,739,884.23)
(527,933,399.27)
(46,969,612.49)
(16,532,347.00)
(1,940,183.39)
2,549,141,657.28
(524,956,225.23)
2,024,185,432.05
3,061,000.00
(842,173,081.66)
(929,003,162.85)
(79,297,574.18)
(16,532,347.00)
(5,731,096.25)
2,736,869,171.01
(560,573,985.84)
2,176,295,185.17
3,061,000.00
3.16, 12
(11,010,490,148.48)
(31,837,868.93)
(433,730,321.67)
(9,051,281,101.04)
(57,303,536.24)
-
(9,519,401,490.98)
(50,292,797.41)
(471,334,677.48)
5,151,127,547.81 3,977,704,737.42 4,560,491,885.17
15,511,285,507.80
71,108,433.41
-
5,815,316.97
319,641,000.00
23,149,193.78
-
11,779,569.11
(1,086,452,035.69)
(459,006,774.78)
(170,640,471.34)
(25,809,433.00)
(8,588,426.58)
3,335,609,645.34
(673,926,156.25)
2,661,683,489.09
(700,200.00)
(10,816,957,866.19)
(39,714,368.15)
-
4,725,721,706.87
25582559
() ()
2559 2558
... () 31 2559
16,627,185,886.89 14,601,520,851.04 13,086,289,374.70
(10,041,028,965.87) (11,476,058,339.08) (9,108,584,637.28)
46,454,673.00 49,114,547.78
15,582,393,941.21
(10,856,672,234.34)
360,385,079.86 59,552,346.24
()
()
-
-
88 2559
-
2,412,780,567.62
2,413,398,212.24
82,555.38
2,413,480,767.62
2,412,698,012.24
82,555.38
2,412,780,567.62
1.64
1,475,698,768
(4,144,644.00)
2,023,101,788.05
2,024,185,432.05
-
2,024,185,432.05
2,023,101,788.05
-
2,023,101,788.05
1.37
1,475,698,768
(21,889,501.60)
2,157,466,683.57
2,176,226,055.70
69,129.47
2,176,295,185.17
2,157,416,715.32
49,968.25
2,157,466,683.57
1.47
1,475,698,768
3.19
-
2,660,983,289.09
2,661,683,489.09
-
2,661,683,489.09
2,660,983,289.09
-
2,660,983,289.09
1.80
1,475,698,768
25582559
() ()
2559 2558
... () 31 2559 ()
-
2,736,869,171.01
13,646,829.62
51,197,689.05
-
(4,690,858.96)
(2,386,633.84)
263,396.25
-
-
35,053,274.00
-
5,731,096.25
2,835,683,963.38
3,120,713,257.69
2,797,061.05
44,767,187.99
-
-
(9,765,100.62)
3,202,925.77
6,186,790.50
1,830,447.96
22,130,513.00
10,000,000.00
11,254,326.74
3,213,117,410.08
2,549,141,657.28
13,646,829.62
46,118,047.32
-
-
(2,410,329.24)
204,324.89
-
-
11,689,062.00
-
1,940,183.39
2,620,329,775.26
3,335,609,645.34
2,571,291.05
39,720,258.09
(319,676,000.00)
-
(9,766,156.55)
3,154,317.41
-
841,335.54
7,272,715.00
-
8,588,426.58
3,068,315,832.46
() ()
2559 2559 2558 2558
... () 31 2559
()
()
/
-
89 ... ()
82,864,925.03
- 1,013,395,570.90 (633,587,043.41) (61,608,304.91) 401,065,147.61
(29,180,491.06) -
7,297,391.88 (543,080.00)
(22,426,179.18) 3,591,756,378.51 (281,026,388.33) (660,436,436.00) 2,650,293,554.18
(604,756,605.61) 670,870,253.95
- -
(36,453,195.29) (20,000,000.00) (259,425,028.16) (22,438,782.60) (5,526,753.49)
728,392.53 21,263,572.84
(255,738,145.83)
5,302,550.15 5,650,500,000.00 (7,008,383,520.00) 3,856,032,120.00 850,000,000.00
(4,788,142,920.00) (9,059,276.88)
(1,239,917,315.12) (2,683,668,361.85)
(289,112,953.50)
(86,845,081.98)
(653.00) 4,557,251,487.70 (2,685,006,779.15)
32,163,758.20 1,817,562,731.77
(906,890,800.56) 1,587,853.35 503,427.90
(2,366,726.00) (907,166,245.31) 3,530,726,261.72 (114,633,525.56) (752,759,999.39) 2,663,332,736.77
- -
- (432,000,000.00)
(168,858,833.98)
- (5,594,315.86) (4,978,835.01) (4,593,709.83) 2,432,034.28 2,200,000.00
(611,393,660.40)
(22,740,595.24) 5,548,280,000.00
(5,937,270,000.00) 362,470,000.00 750,000,000.00
(1,612,470,000.00) (7,537,245.60)
(1,328,080,231.20) (2,247,348,072.04)
(195,408,995.67)
69,850,622.39
55,124.33 1,212,199,943.38 (485,159,828.78) (83,599,666.54) 713,346,194.78
(24,749,475.39) (1,188,647.67) 8,981,963.88
- (16,956,159.18) 3,764,705,868.06 (257,761,970.09) (605,599,243.88) 2,901,344,654.09
- -
319,676,000.00 -
(36,453,195.29) (20,000,000.00)
(259,425,028.16) (19,111,336.29) (4,025,795.07)
723,686.92 21,263,572.84 2,647,904.95
5,302,550.15
5,243,710,000.00 (6,875,420,000.00) 3,603,070,000.00 850,000,000.00
(4,548,240,000.00) (8,908,507.37)
(1,239,558,315.12) (2,970,044,272.34)
(66,051,713.30)
() ()
2559 2559 2558 2558
... () 31 2559 ()
() () () () () () () () () () ()
(92,425,439.46) -
4,286,410,835.02 (2,992,471,102.18)
32,879,769.20 1,234,394,062.58
(912,527,325.49) -
130,871.27 (9,437,621.00) (921,834,075.22) 3,148,243,950.74 (143,096,426.95) (795,172,004.67) 2,209,975,519.12
(167,493,176.85) 137,228,310.28
- -
(168,858,833.98) -
(5,594,315.86) (6,516,461.25) (5,066,709.83) 2,449,492.37 2,200,000.00
(211,651,695.12)
(22,740,595.24) 5,955,280,000.00
(6,238,206,267.00) 673,924,000.00 750,000,000.00
(1,947,802,200.00) (7,725,282.82)
(1,328,080,231.20) (2,165,350,576.26)
(167,026,752.26)
1
31
758,238,144.80
591,211,392.54
1,047,351,098.30
758,238,144.80
634,266,720.30
438,857,724.63
700,318,433.60
634,266,720.30
26
-
90 2559
... () 31 2559
1,475,698,768.00
-
-
-
-
-
1,475,698,768.00
-
-
-
-
-
441,807,166.00
-
-
-
-
-
441,807,166.00
-
-
-
-
-
441,807,166.00
-
-
-
-
-
441,807,166.00
-
-
-
-
-
39,061,748.24
-
-
-
-
-
39,061,748.24
-
-
-
-
-
39,061,748.24
-
-
-
-
-
39,061,748.24
-
-
-
-
-
23.3
23.4
23.1
23.2
23.3
23.4
23.1
23.2
1 2558
()
31 2558
()
1 2558
()
31 2558
()
1,475,698,768.00 441,807,166.00 31 2559 39,061,748.24
1,475,698,768.00
-
-
-
-
-
1,475,698,768.00
-
-
-
-
-
39,061,748.24 441,807,166.00 1,475,698,768.00 31 2559
-
91 ... ()
8,303,490,623.68
(442,690,430.40)
(796,867,884.72)
2,413,398,212.24
-
2,413,398,212.24
9,477,330,520.80
(442,690,310.40)
(885,389,920.80)
2,176,226,055.70
(21,870,340.38)
2,154,355,715.32
7,861,181,534.09
(442,690,430.40)
(796,867,884.72)
2,661,683,489.09
-
2,661,683,489.09
9,283,306,708.06
(442,690,310.40)
(885,389,920.80)
2,024,185,432.05
(4,144,644.00)
2,020,040,788.05
-
-
-
-
(700,200.00)
(700,200.00)
(700,200.00)
-
-
-
3,061,000.00
3,061,000.00
-
-
-
(700,200.00)
(700,200.00)
(700,200.00)
-
-
-
3,061,000.00
3,061,000.00
326,650.89
(359,000.00)
-
82,555.38
-
82,555.38
50,206.27
-
-
69,129.47
(19,161.22)
49,968.25
()
()
148,000,000.00
-
-
-
-
-
148,000,000.00
-
-
-
-
-
148,000,000.00
-
-
-
-
-
148,000,000.00
-
-
-
-
-
()
()
148,000,000.00
148,000,000.00
10,303,606,004.92 2,360,800.00 100,174.52
10,408,058,305.92
(442,690,430.40)
(796,867,884.72)
2,413,398,212.24
(700,200.00)
2,412,698,012.24
11,581,198,003.04
(442,690,310.40)
(885,389,920.80)
2,176,226,055.70
(18,809,340.38)
2,157,416,715.32
10,408,384,956.81
(443,049,430.40)
(796,867,884.72)
2,413,480,767.62
(700,200.00)
2,412,780,567.62
11,581,248,209.31
(442,690,310.40)
(885,389,920.80)
2,176,295,185.17
(18,828,501.60)
2,157,466,683.57
12,410,534,487.16 12,410,634,661.68
9,975,267,264.91 2,360,800.00
9,965,749,216.33
(442,690,430.40)
(796,867,884.72)
2,661,683,489.09
(700,200.00)
2,660,983,289.09
11,387,174,190.30
(442,690,310.40)
(885,389,920.80)
2,024,185,432.05
(1,083,644.00)
2,023,101,788.05
12,082,195,747.15
-
92 2559
... () 31 2559
1. ... () 21
2537 1168/109 36 4
2. 2.1
.. 2547
28 2554
.. 2554
.. 2535
2.2 31 2559 2558 ...
()
2.3
2.4 ...
()
2.5
99.99
99.88
99.93
99.95
,
,
,
,
-
93 ... ()
1 ( 2558)
2 ( 2558)
7 ( 2558)
8 ( 2558)
10 ( 2558)
11 ( 2558)
12 ( 2558)
16 ( 2558)
17 ( 2558)
18 ( 2558)
19 ( 2558)
20 ( 2558)
21 ( 2558)
23 ( 2558)
24 ( 2558)
26 ( 2558)
27 ( 2558)
28 ( 2558)
3
1 ()
2 ( ) ( )
1
3 ()
3.9 8
9
25
2.6
1 2559
-
94 2559
29 ( 2558)
33 ( 2558)
34 ( 2558)
36 ( 2558)
37 ( 2558)
38 ( 2558)
40 ( 2558)
41
2 ( 2558)
3 ( 2558)
4 ( 2558)
5 ( 2558)
6 ( 2558)
8 ( 2558)
10 ( 2558)
11 ( 2558)
12 ( 2558)
13 ( 2558)
10 ( 2558)
15 ( 2558)
25 ( 2558)
27 ( 2558)
29 ( 2558)
31 ( 2558)
32 ( 2558)
1 ( 2558)
4 ( 2558)
5 ( 2558)
7 ( 2558)
10 ( 2558)
12 ( 2558)
13 ( 2558)
14 ( 2558)
15 ( 2558)
-
-
-
-
-
29 ( 2558)
19 ( 2558)
()
-
95 ... ()
17 ( 2558)
18 ( 2558)
20 ( 2558)
21
1 ( 2559)
2 ( 2559)
7 ( 2559)
8 ( 2559)
10 ( 2559)
11 ( 2559)
12 ( 2559)
16 ( 2559)
17 ( 2559)
18 ( 2559)
19 ( 2559)
20 ( 2559)
21 ( 2559)
23 ( 2559)
24 ( 2559)
26 ( 2559)
27 ( 2559)
28 ( 2559)
29 ( 2559)
33 ( 2559)
34 ( 2559)
36 ( 2559)
37 ( 2559)
38 ( 2559)
40 ( 2559)
41 ( 2559)
104 ( 2559)
105 ( 2559)
107 ( 2559)
2.7
1
2560
-
96 2559
2 ( 2559)
3 ( 2559)
4 ( 2559)
5 ( 2559)
6 ( 2559)
8 ( 2559)
10 ( 2559)
11 ( 2559)
12 ( 2559)
13 ( 2559)
10 ( 2559)
15 ( 2559)
25 ( 2559)
27 ( 2559)
29 ( 2559)
31 ( 2559)
32 ( 2559)
1 ( 2559)
4 ( 2559)
5 ( 2559)
7 ( 2559)
10 ( 2559)
12 ( 2559)
13 ( 2559)
14 ( 2559)
15 ( 2559)
17 ( 2559)
18 ( 2559)
20 ( 2559)
21 ( 2559)
-
-
-
-
-
29 ( 2559)
19 ( 2559)
-
97 ... ()
3. 3.1
()
3.2
3
3.3
3 1 3
3.4
3.5
3.6
3.7
(Cost Method) ()
3.8
()
3.9
3.10
30
3.11 /
()
-
98 2559
3.12 /
-
- ()
-
-
3.13
()
3.14
3.15
-
40
10
5
5
5
()
40
5-10
-
99 ... ()
3.16
3.17
( 3.20.2)
3.18
3.19
3.20
(Projected Unit Credit
Method)
-
100 2559
4. 31 2559 2558
4.1 - ( 7.1)
-
--
4.2
()
-
-
-
28,333,702.52
51,730,607.97
4,026,092.62
28,765,841.65
-
29,899,263.69
142,755,508.45
(2,797,061.05)
139,958,447.40
-
-
92,826,000.00
58,813,613.24
11,733,281.86
44,350,532.17
6,843,734.31
12,764,750.32
227,331,911.90
(1,751,120.35)
225,580,791.55
9,589,890.00
9,589,890.00
28,333,702.52
16,636.71
2,123,608.45
28,309,895.80
-
22,417,329.12
81,201,172.60
(2,571,291.05)
78,629,881.55
9,590,543.00
9,590,543.00
92,826,000.00
5,602.50
9,545,669.33
43,342,528.71
6,843,734.31
7,633,683.72
160,197,218.57
(1,525,350.35)
158,671,868.22
() ()
2559 25592558 2558
- 225,580,791.55 139,958,447.40 168,262,411.22 88,219,771.55
2559 25592558 2558
5. 5.1 31 2559 2558
4,515,445,586.32 1,880,533,281.97
82,098,084.45 167,248,806.89
4,337,456,290.12 5,965,563,526.02 134,118,555.14 266,036,970.69
3,326,619,671.24 1,745,790,548.83
83,271,623.07 113,074,971.07
3,537,018,428.37 5,694,075,264.44 130,809,273.07 235,111,594.81
() ()
6,645,325,759.63 10,703,175,341.97 5,268,756,814.21 9,597,014,560.69
- 31 2559 2558 23 ( 13 ) 17 ( 12 )- 31 2559 2558 3,708.38 ( 2,893.42 ) 10,188.74 ( 9,100.85 ) 21- 31 2559 2558 166.04 ( 128.73 ) 257.46 ( 236.59 ) - 31 2559 103.69
-
101 ... ()
31 2559 2558
797,210,618.93
90,595,352.32
1,419,706.50
964,528.17
875,987,990.48
79,344,967.58
285,080.00
-
776,460,386.97
79,251,877.58
72,850.00
-
875,987,990.48
79,344,967.58
285,080.00
-
() ()
- 31 2559 2558 204.90 ( 170.49 ) 21- 31 2559 103.69
-
890,190,205.92
498,356,603.51
955,618,038.06
(391,833,602.41)
563,784,435.65
(391,833,602.41)
855,785,114.55
(391,833,602.41)
463,951,512.14
955,618,038.06
(391,833,602.41)
563,784,435.65
2559 25592558 2558
6. 31 2559 2558
()
5,339,185,523.54
256,383,605.43
(6,186,790.50)
5,595,569,128.97
() ()
-
5,589,382,338.47
- 2559 2558 76.02 124.90 9- 31 2559 2558 1,216.27 ( 1,162.01 ) 1,509.59 ( 1,445.92 ) - 31 2558 114.96 9 - 31 2559 2558 875.89 ( 419.48 ) 1,208.44 ( 999.63 ) 21
2559 25592558 2558
7,948,171,149.24
563,847,928.46
(1,495,931.54)
8,512,019,077.70 5,339,185,523.54 7,948,171,149.24
--
5,339,185,523.54
-
7,948,171,149.24
-
8,510,523,186.16 5,339,185,523.547,948,171,149.24
-
102 2559
- () - ( )- ( ) 2558- ()
4.
7.
2.
1.
- () - - ( )- ()
- ()- ()- ( )- ( )- ( )
A
A
A
A
3.52-4.22
3.52-3.60
A =
- ()- ( )
3.
-
103 ... ()
8,214,846.00 1,375,697.00
3,186,991.84 9,606,380.28 33,906.54
1,866,211.36
482,000,000.00
8,214,846.00 1,375,044.00
587,080.85 9,428,585.99
24,491.21 3,065,478.62
50,000,000.00
473,037,237.15 998,800.00 999,300.00 999,500.00
- -- -
- 269,676,000.00 49,965,000.00
-
99.99 99.88 99.93 99.95
()
()
()
()
31 2559 2558 25582559
7.1
7.2
7.3
7.4
2559
2559
2559
2558
2558
2558
9,590,543.00
14,693,490.02
482,000,000.00
476,034,837.15
9,589,890.00
13,105,636.67
50,000,000.00
- 319,641,000.00
-
104 2559
7.5
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
18,000.00
3,570,132.00
1,362,046.70
220,680.00
5,573,715.00
4,103,541.09
3,712,042.94
4,440,000.00
10,737,870.08
32,287,301.22
16,414,078.50
125,140,321.73
15,630,113.61
12,512,883.91
38,756.28
103,680,000.00
5,500.00
18,000.00
3,570,132.00
1,197,173.45
220,680.00
2,832,334.80
3,337,933.44
4,641,638.05
4,440,000.00
5,775,215.89
7,226,065.60
14,485,154.21
138,978,114.39
18,916,451.03
2,110,000.01
28,006.85
160,000,000.00
32,000,000.01
() ()2559 25592558 2558
-
-
-
-
-
-
-
-
-
-
-
-
5,170,858.70
13,389,299.03
12,551,640.19
103,685,500.00
47,465,171.30
157,184,513.84
5,005,985.45
10,811,906.29
2,138,006.86
192,000,000.01
17,441,281.49
172,379,719.63
-
105 ... ()
8.
9. 31 2559 2558
5
20,000,000.00 20,000,000.00
20,000,000.00 20,000,000.0022,951,000.00 19,299,800.00
22,951,000.00 19,299,800.00
/ ()
2559 2558
1 2558
/
31 2558
/
31 2559
1 2558
/
31 2558
/
31 2559
430,371,142.86
249,512,852.01
-
(679,883,994.87)
-
-
-
-
-
-
-
-
-
-
-
-
618,440,116.56
-
(12,513,387.86)
641,575,794.32
1,247,502,523.02
-
(2,015,498.00)
70,039,101.87
1,315,526,126.89
76,993,937.20
13,270,780.12
(487,867.96)
89,776,849.36
18,963,480.12
(298,777.41)
108,441,552.07
12,956,478.35
9,487,154.22
(27,327.10)
-
22,416,305.47
5,689,883.86
(2,426,582.31)
4,531,172.31
30,210,779.33
9,510,111.41
919,711.44
(720.58)
10,429,102.27
2,430,031.82
(2,426,555.19)
10,432,578.90
1,061,767,737.77
259,000,006.23
(12,540,714.96)
(38,308,200.55)
1,269,918,828.49
5,689,883.86
(4,442,080.31)
74,570,274.18
1,345,736,906.22
86,504,048.61
14,190,491.56
(488,588.54)
100,205,951.63
21,393,511.94
(2,725,332.60)
118,874,130.97
()
31 2559
31 2558
31 2559
31 2558
-
-
1,207,084,574.82
1,157,725,673.66
19,778,200.43
11,987,203.20
1,226,862,775.25
1,169,712,876.86
21,393,511.94
14,190,491.56
-
106 2559
1 2558
/
31 2558
/
31 2559
2559 2558 76.02 124.90 6
2558 114.96 6
2559 2558 5.98 47.71 10
31 2559 2558 229.56 ( 220.66 ) 148.33 ( 139.07
) 21
31 2559 2558 6.04 ( 6.04 ) 9.58 ( 5.54 )
31 2559 2558 1,226.86 ( 1,278.60 ) 472.80 ( 526.48 ) 1,824.64 ( 1,911.45 ) 879.58 ( 945.37 )
1 2558
/
31 2558
/
31 2559
430,371,142.86
249,512,852.01
-
(679,883,994.87)
-
-
-
-
-
670,648,488.37
-
(12,513,387.86)
642,112,556.61
1,300,247,657.12
-
(2,015,498.00)
70,039,101.87
1,368,271,260.99
17,687,781.80
9,912,176.15
(27,327.10)
-
27,572,630.85
5,854,753.86
-
4,531,172.31
37,958,557.02
1,118,707,413.03
259,425,028.16
(12,540,714.96)
(37,771,438.26)
1,327,820,287.97
5,854,753.86
(2,015,498.00)
74,570,274.18
1,406,229,818.01
31 2559
31 2558
31 2559
31 2558
-
-
1,255,109,917.45
1,207,029,166.18
23,492,457.48
16,356,388.28
1,278,602,374.93
1,223,385,554.46
23,491,486.98
16,613,446.11
-
-
-
-
-
-
-
78,961,678.09
14,744,680.81
(487,867.96)
93,218,490.94
20,241,630.01
(298,777.41)
113,161,343.54
9,348,197.85
1,868,765.30
(720.58)
11,216,242.57
3,249,856.97
-
14,466,099.54
88,309,875.94
16,613,446.11
(488,588.54)
104,434,733.51
23,491,486.98
(298,777.41)
127,627,443.08
()
-
107 ... ()
-
108 2559
30,189,915.93 1,545,533.20
(8,451,993.84) 321,000.00
23,604,455.29 2,915,749.65
- -
26,520,204.94
51,760,501.70 3,420,960.80
(8,451,993.84) 321,000.00
47,050,468.66 2,982,745.65
(5,590.00) -
50,027,624.31
34,309,648.10 2,794,114.86
- -
37,103,762.96 306,217.00
(1,801,971.85) -
35,608,008.11
24,338,141.90 2,369,092.93
- -
26,707,234.83 141,347.00 (194,803.19)
- 26,653,778.64
31 2559 31 2558
31 2559 31 2558
10. 31 2559 2558
208,118,549.08 536,762.29
- 47,706,673.01 256,361,984.38
- -
5,982,051.58 262,344,035.96
41,833,762.97 - -
47,706,673.01 89,540,435.98
- -
5,982,051.58 95,522,487.56
50,580,754.46 3,944,804.09
(24,734,974.08) -
29,790,584.47 1,765,994.24
(4,432,119.26) -
27,124,459.45
40,075,840.99 2,675,126.10
(24,079,065.25) -
18,671,901.84 1,221,513.91
(2,322,231.28) -
17,571,184.47
()
1 2558 / 31 2558 / 31 2559
1 2558 / 31 2558 / 31 2559
52,042,825.12 5,659,984.99
- 57,702,810.11
4,731,922.99 -
62,434,733.10
9,389,712.75 1,611,366.35
- 11,001,079.10
879,055.02 -
11,880,134.12
44,275,232.55 3,388,878.22
(8,447,454.70) 39,216,656.07 3,017,675.07
(2,156.64)42,232,174.50
23,874,737.88 2,695,726.92
(8,447,454.70) 18,123,010.10
2,367,930.67 -
20,490,940.77
20,074,621.03 3,494,928.72
- 23,569,549.75
2,835,798.11 (1,754,829.36)24,650,518.50
15,022,397.58 2,523,203.16
- 17,545,600.74 2,015,112.98
(147,667.58) 19,413,046.14
36,887,499.41 2,765,775.74
(21,361,853.12) 18,291,422.03
2,401,262.62 (3,673,195.04)17,019,489.61
28,704,291.70 1,877,783.72
(20,760,314.19) 9,821,761.23 1,559,339.61
(1,660,064.55)9,721,036.29
1 2558 / 31 2558 / 31 2559
1 2558 / 31 2558 / 31 2559
31 2559 31 2558
31 2559 31 2558
199,909,302.86 198,659,174.27
83,642,353.44 78,539,356.88
7,795,449.81 7,833,812.59
6,029,264.17 5,481,445.19
10,957,489.61 13,534,213.21
7,240,732.50 9,161,634.09
10,104,969.84 11,499,162.44
7,850,148.18 8,850,140.61
()
-
109 ... ()
39,605,020.00 22,737,238.68 (4,695,020.00)
- 57,647,238.68 3,977,900.00
(15,068,000.00) -
46,557,138.68
- 6,542,056.08
- -
6,542,056.08 - -
(6,542,056.08) -
6,194,930.73 675,340.00
- -
6,870,270.73 926,149.91
- -
7,796,420.64
39,605,020.00 22,737,238.68 (4,695,020.00)
- 57,647,238.68 3,977,900.00
(15,068,000.00) -
46,557,138.68
- 6,542,056.08
- -
6,542,056.08 - -
(6,542,056.08) -
176,042,681.79 35,869,046.99
(37,226,079.09)48,027,673.01
222,713,322.70 8,256,510.56
(17,585,034.47)(560,004.50)
212,824,794.29
390,569,404.07 40,651,276.80
(37,881,987.92)48,027,673.01
441,366,365.96 9,959,006.80
(21,307,681.11)(560,004.50)
429,457,687.15
24,525,273.61 8,529,235.02
(4,695,016.00) 28,359,492.63
9,370,896.24 (15,067,993.00)22,662,395.87
- - - - - - -
24,525,273.61 8,529,235.02
(4,695,016.00) 28,359,492.63
9,370,896.24 (15,067,993.00)22,662,395.87
101,516,413.52 17,237,315.17
(33,902,784.89) 84,850,943.80 16,192,334.52
(16,875,725.13)84,167,553.19
- - - - - - -
4,302,826.03 666,965.68
- 4,969,791.71
702,876.11 -
5,672,667.82
182,108,277.75 24,505,768.37
(34,504,323.82)172,109,722.30 23,060,431.14
(20,498,174.04)174,671,979.40
23,894,742.81 29,287,746.05
- 6,542,056.08
2,123,752.82 1,900,479.02
23,894,742.81 29,287,746.05
- 6,542,056.08
128,657,241.10 137,862,378.90
254,785,707.75 269,256,643.66
23,060,431.14 24,505,768.37
16,192,334.52 17,237,315.17
-
110 2559
31 2559 2558 27.49 29.60
21
31 2559 2558
88.46 ( 53.35 ) 84.78 ( 49.28 )
2559 2558 5.98 47.71
9
11. 31 2559 2558
1 2558
31 2558
31 2559
31 2559
31 2558
31 2559
31 2558
1 2558
/
31 2558
/
31 2559
56,962,880.94
2,604,427.75
-
(94,542.68)
59,472,766.01
1,812,859.49
-
2,780,000.00
64,065,625.50
33,620,374.33
6,070,928.06
39,691,302.39
6,559,774.62
46,251,077.01
17,814,548.49
19,781,463.62
52,150,263.48
2,399,777.75
-
(94,542.68)
54,455,498.55
1,756,859.49
-
-
56,212,358.04
29,120,971.14
5,869,496.81
34,990,467.95
6,250,254.47
41,240,722.42
14,971,635.62
19,465,030.60
3,758,300.38
2,922,325.74
-
(226,457.32)
6,454,168.80
3,253,850.34
-
(2,780,000.00)
6,928,019.14
-
-
-
-
-
6,928,019.14
6,454,168.80
1,162,485.38
1,626,017.32
-
(226,457.32)
2,562,045.38
2,836,850.34
-
-
5,398,895.72
-
-
-
-
-
5,398,895.72
2,562,045.38
60,721,181.32
5,526,753.49
-
(321,000.00)
65,926,934.81
5,066,709.83
-
-
70,993,644.64
33,620,374.33
6,070,928.06
39,691,302.39
6,559,774.62
46,251,077.01
6,559,774.62
6,070,928.06
24,742,567.63
26,235,632.42
53,312,748.86
4,025,795.07
-
(321,000.00)
57,017,543.93
4,593,709.83
-
-
61,611,253.76
29,120,971.14
5,869,496.81
34,990,467.95
6,250,254.47
41,240,722.42
6,250,254.47
5,869,496.81
20,370,531.34
22,027,075.98
() ()
-
111 ... ()
12. / 31 2559 2558
:
:
()
31 2559 2558
455,480.00
(5,472,375.40)
-
-
455,480.00
(1,036,161.00)
-
-
2559
2559
2559
2559
2558
2558
2558
2558
()
()
()
()
558,504,627.07
(5,893,689.90)
7,963,048.67
560,573,985.84
721,950,979.30
23,181,271.13
(37,899,760.36)
707,232,490.07
518,740,347.28
(4,865,022.69)
11,080,900.64
524,956,225.23
690,973,255.16
13,579,437.19
(30,626,536.10)
673,926,156.25
-
112 2559
-
31 2559
2559 2559
2559
2558 2558
2558
() ()
2,550,552.47
78,328,544.05
46,323,652.80
21,827,462.64
932,729.87
(1,175,700.11)
148,787,241.72
1,503,227.61
80,258,376.79
35,728,146.80
34,549,969.35
1,708,053.52
(1,879,659.08)
151,868,114.99
2,529,580.42
78,029,357.74
15,293,271.00
19,975,255.75
932,729.87
-
116,760,194.78
205,128,057.92
(6,843,734.31)
198,284,323.61
1,707,763.66
79,021,018.69
12,392,642.80
32,565,655.75
1,708,053.52
-
127,395,134.42
36,453,195.29
-
36,453,195.29
183,971.35
13.
:
31 2559
2558
2,736,869,171.01
20%
547,373,834.20
(5,893,689.90)
(2,335,661.11)
(1,461,731.78)
10,969,579.93
11,291,584.68
630,069.83
560,573,985.84
20.48%
19,093,841.54
3,120,713,257.69
20%
624,142,651.54
23,181,271.13
2,528,871.88
(1,300,043.69)
48,888,140.30
9,320,923.11
470,675.83
707,232,490.07
22.66%
59,908,567.43
2,549,141,657.28
20%
509,828,331.46
(4,865,022.69)
(1,262,994.24)
(311,958.05)
10,786,559.93
10,794,943.22
(13,634.40)
524,956,225.23
20.59%
19,992,916.46
3,335,609,645.34
20%
667,121,929.07
13,579,437.19
2,238,956.53
(63,993,112.02)
48,721,220.30
6,081,517.64
176,207.55
673,926,156.25
20.20%
(6,775,210.00)
2559 25592558 2558 () ()
()
-
113 ... ()
15.1
-
15.2 -
( 7.4)
-
--
15.3
-
21
2559
2559
2559
2559
2558
2558
2558
2558
()
()
()
()
16,635,689.63
2,559,290,213.00
2,575,925,902.63
545,359,681.08
545,359,681.08
-
-
231,437,996.76
145,036,505.11
532,113,966.78
908,588,468.65
1,453,948,149.73
39,376,284.87
2,842,216,480.00
2,881,592,764.87
795,311,678.58
795,311,678.58
-
-
938,588,446.68
259,641,519.70
346,486,885.88
1,544,716,852.26
2,340,028,530.84
16,635,689.63
1,880,000,000.00
1,896,635,689.63
526,529,982.23
526,529,982.23
14,693,490.02
14,693,490.02
228,441,797.76
126,929,879.60
428,490,631.43
783,862,308.79
1,325,085,781.04
39,376,284.87
2,268,990,000.00
2,308,366,284.87
773,688,425.19
773,688,425.19
13,105,636.67
13,105,636.67
929,462,946.68
241,656,783.60
258,280,628.82
1,429,400,359.10
2,216,194,420.96
2558 ()
30 2
1 2558 30
25 55 28 58
2 1 (Market Value)
2559 30
22 2589
14. 31 2559 2558
15. 31 2559 2558
-
114 2559
-
1
1 3
3 5
1
-
45,794,150.00
2,567,924.27
48,362,074.27
(23,925,723.14)
24,436,351.13
7,083,585.47
8,239,600.57
6,772,900.40
22,096,086.44
(2,040,508.01)
20,055,578.43
20,055,578.43
(7,327,025.84)
12,728,552.59
45,794,150.00
1,600,425.41
47,394,575.41
(23,401,881.21)
23,992,694.20
6,857,873.25
7,918,900.17
6,717,441.23
21,494,214.65
(1,962,752.46)
19,531,462.19
19,531,462.19
(7,142,273.09)
12,389,189.10
56,884,250.00
2,273,673.72
59,157,923.72
(29,316,875.02)
29,841,048.70
7,494,360.12
10,126,203.92
9,669,059.52
27,289,623.56
(2,786,437.86)
24,503,185.70
24,503,185.70
(7,421,577.00)
17,081,608.70
56,884,250.00
1,306,174.86
58,190,424.86
(28,986,532.80)
29,203,892.06
7,248,666.72
9,698,759.25
9,494,632.40
26,442,058.37
(2,651,026.13)
23,791,032.24
23,791,032.24
(7,233,539.78)
16,557,492.46
17.
2559 25592558 2558 () ()
2559 25592558 2558 () ()
2559 25592558 2558 () ()
600,000,000.00
7,327,025.84
607,327,025.84
18, 19
17
44,559,200.00
7,421,577.00
51,980,777.00
600,000,000.00
7,142,273.09
607,142,273.09
-
7,233,539.78
7,233,539.78
1
1
1 21
2559 25592558 2558
() ()
16. 1 31 2559 2558
-
115 ... ()
1
1
31 2559 2558 (Market Rate)
21
112,781,000.00
-
112,781,000.00
1,600,000,000.00
(600,000,000.00)
1,000,000,000.00
-
-
-
1,600,000,000.00
(600,000,000.00)
1,000,000,000.00
1,386,659,200.00
(44,559,200.00)
1,342,100,000.00
850,000,000.00
-
850,000,000.00
1,250,000,000.00
-
1,250,000,000.00
850,000,000.00
-
850,000,000.00
18. 31 2559 2558
19. 31 2559 2558
5 2559 3
3.25 6 5 2562 100
24 2559 3
3.25 3 24 2562 100
27 2559 2
3.30 6 27 2561 140
28 2559 3
3.65 6 3 2562 200
17 2559 3
3.70 6 21 2562 210
25 2558 3
4.10 3 12 2561 250
2559 25592558 2558 () ()
2559 25592558 2558 () ()
-
116 2559
1
-
-
178,640,734.00
23,477,223.00
6,282,235.00
27,361,877.00
5,293,816.00
(9,437,621.00)
231,618,264.00
22,612,642.00
(17,275,644.00)
22,024,879.00
27,361,877.00
35,053,274.00
35,053,274.00
22,130,513.00
22,130,513.00
7,272,715.00
7,272,715.00
3.0
2551
3 - 6.75
4.1
2551
61,963,214.00
6,405,974.00
2,102,091.00
5,180,805.00
3,180,997.00
(2,366,726.00)
76,466,355.00
7,632,701.00
(3,603,000.00)
1,151,104.00
5,180,805.00
11,689,062.00
11,689,062.00
157,053,301.00
15,789,500.00
6,341,013.00
-
-
(543,080.00)
178,640,734.00
-
-
-
-
54,690,499.00
4,985,281.00
2,287,434.00
-
-
-
61,963,214.00
-
-
-
-
20.
2559 25592558 2558 () ()
2559 25592558 2558 () ()
2559 25592558 2558 () ()
2559 2558
()
-
117 ... ()
- ( 1)
- ( 1)
- ( 1)
- ( 1)
- ( 20)
- ( 20)
(23,045,670.00)
26,895,144.00
27,095,007.00
(23,550,559.00)
(15,473,860.00)
18,571,533.00
(7,613,331.00)
8,834,990.00
8,984,626.00
(7,854,134.00)
(4,116,907.00)
4,836,096.00
(21,808,630.00)
25,545,938.00
23,560,869.00
(20,535,508.00)
(12,633,313.00)
15,008,451.00
(7,305,176.00)
8,514,197.00
7,905,661.00
(6,927,623.00)
(3,447,390.00)
4,018,245.00
2559 25592558 2558 () ()
3,913,282,834.87
875,894,705.13
229,564,370.97
27,488,104.87
5,046,230,015.84
10,359,237,019.86
1,208,440,352.18
148,325,984.86
29,596,967.90
11,745,600,324.80
3,063,914,027.24
419,482,559.15
220,662,754.86
27,488,104.87
3,731,547,446.12
9,271,348,645.13
999,627,895.59
139,070,859.60
29,596,967.90
10,439,644,368.22
5.1, 5.2
6
9
10
31 2559 2558
6,925.67 ( 5,566.81 ) 13,577.80 (
12,356.32 ) 14, 16 18
2559 25592558 2558
() ()
21.
22.1 31 2559 2558
17.07
27.57 ( 7.41 )
13 2546
17.07 ( 2.62 )
9 2552
2558
2.62
17.86 ( 3.51 )
2558
2 2559 14.45
14.45
22.
-
118 2559
31 2559 2558
112.20 ( 14.26 )
41.54 ( 1.75 )
22.2 31 2559 2558
2,206.44 ( 2,118.56 ) 4,562.89
( 4,395.35 )
22.3 31 2559 2558
216.59 200.94
23.1 6/2559 4 2559
6 2559 / 0.30 1,475.70
442.71 0.07 0.30
0.02 442.69
1 2559
23.2 1/2559 31 2559
2558 0.90 1,475.70 1,328.13
0.05 0.60 0.03
1,328.10 442.71
885.39 11 2559
23.3 4/2558 6 2558
6 2558 / 0.30 1,475.70
442.71 0.07 0.30
0.02 442.69
3 2558
23.4 1/2558 2 2558
2557 0.80 1,475.70 1,180.56
0.01 0.54 0.01
1,180.55 383.68
796.87 8 2558
23. 2559
24. -
.. 2535
5 () 10
-
119 ... ()
25.
-
-
90
-
-
90
-
-
2559 25592558 2558
() ()
1,168,428.21
28,386,356.31
491,869,752.13
4,475,764.46
65,311,091.43
591,211,392.54
769,035.46
26,672,961.18
411,415,727.99
-
-
438,857,724.63
1,128,098.59
24,454,896.71
685,572,371.35
47,082,778.15
-
758,238,144.80
747,633.84
16,670,154.96
569,766,153.35
47,082,778.15
-
634,266,720.30
26. 26.1
26.2
2559 2558 76.02
124.90
2558 114.96
6 9
26.3
2558 47.71
9 10
-
120 2559
26.4
2559 2558 35.05 22.13 (
11.69 7.27 )
2559 21.89 (
4.14 )
26.5
2559 2558 4.27 ( 4.27 ) 22.74 (
22.25 ) 0.36 ( 0.36 ) 7.15
( 7.05 )
27. 31 2559
-
()
()
13,009.71
(9,051.28)
3,958.42
-
-
-
-
-
-
3,958.42
-
3,958.42
76.58
(57.30)
19.28
-
-
-
-
-
-
19.28
-
19.28
1,278.60
-
-
-
59.55
(894.74)
(527.93)
(46.97)
(16.53)
(1.94)
(1,428.56)
(524.96)
(1,953.52)
149.03
848.73
(648.36)
200.37
-
-
-
-
-
-
200.37
-
200.37
-
13,086.29
(9,108.58)
3,977.70
59.55
(894.74)
(527.93)
(46.97)
(16.53)
(1.94)
2,549.14
(524.96)
2,024.19
1,427.63
11.85
(6.64)
5.21
-
-
-
-
-
-
5.21
-
5.21
68.24
998.42
(471.33)
527.09
-
-
-
-
-
-
527.09
-
527.09
-
-
-
-
2.11
(51.12)
(456.74)
(32.33)
-
(3.83)
(541.90)
(36.44)
(578.34)
10.52
(343.77)
193.90
(149.88)
(12.55)
103.69
55.67
-
-
0.04
(3.03)
0.82
(2.21)
-
14,945.29
(10,234.92)
4,710.37