Professional Documents
Culture Documents
Ppp &7&3'ɈͣFskɦp3Krqj3K~: /Ƭqkyӵf
Ppp &7&3'ɈͣFskɦp3Krqj3K~: /Ƭqkyӵf
Ppp &7&3'ɈͣFskɦp3Krqj3K~: /Ƭqkyӵf
PPP
(HASTC)
/QKYF <W
Ngy: 28/09/2015
Ngnh: 'FSKP
7QJTXDQ
&7&3'FSKP3KRQJ3K~
7KPQKFD333KDUFROjFiFVQSKPWKXFGR&{QJW\VQ[XWmFWKWUQJyQQKQ7X\
QKLrQVRYLFiFGRDQKQJKLSFQJQJjQKWKu&{QJW\FzQQKEpYLVYQLXOFKFyW
QJYjFKD[k\GQJFQKjPi\VQ[XWGFWWLrXFKXQ*03
/{QJV.KX
F{QJQJKLS7kQ7R
3KQJ7kQ7R$4XQ
%uQK7kQ73!+&0
www.duocphongphu.com.vn
P/E:
%LXJLi
Gi:
8.70
KLGD :
*LiFDRQKWWXQ
*LiWKSQKWWXQ
&KVQKJLi
PE pha long (TTM)
PS (TTM)
PB (MRQ)
6FPQKWjLFKtQK
.KQQJWKDQKWRiQQKDQK
4XLFN5DWLR054
.KQQJWKDQKWRiQWFWKL
&XUUHQW5DWLR054
7QJQWUrQWQJWjLVQ7RWDO
'HEW$VVHWV054
7QJQWUrQYQ&6+7RWDO
'HEW(TXLW\054
TTM: TXJQQKW
19.83
8.82
11.44
9.25
6&3DQJOXKjQK
7.80
'OLXWUrQPLFSKLX
4.19 /LQKXQ(36770
0.37 Doanh thu - Sales Per Share (TTM)
1.16 *LiWUVViFK%RRN9DOXH054
.KQQJVLQKOL
7OOmLJS770
7OOmLWKRWQJ.'770
7O(%,7770
7OOmLUzQJ770
7KJLiYQ
12.20
+LXTXTXQO
/LQKXQWUrQYQ&6+52(
770
/LQKXQWUrQWQJWjLVQ52$
770
/LQKXQWUrQYQXW52,&
770
7K{QJWLQFWF
0.65 /mLFWF'LYLGHQG<LHOG
&WFWUrQPLFSKLX'LYLGHQG
1.02 SHU6KDUH054
7OWUFWF3D\RXW5DWLR054
0.54
4.01
W
WULX
2,167.31
23,427.76
7,493.82
22.15
7.56
8.70
-------
0.84
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
&iFFKWLrXFKtQK
6FPQKWjLFKtQK)LQDQFLDO6WUHQJWK
Quick Ratio
Current Ratio
LT Debt/Equity
Total Debt/Equity
2012
2013
2014
MRQ
7%1P
1.93
2.53
2.20
2.20
0.62
1.49
2.11
2.21
1.48
2.30
0.97
0.97
0.65
1.02
0.37
0.84
1.34
2.11
1.76
1.79
6FPQKWjLFKtQKiQKJLiPFULURWURQJNLQKGRDQK
0WGRDQKQJKLSPQK[pWWKHRTXDQLPWjLFKtQKOjGRDQK
QJKLSFyPFULURWURQJNLQKGRDQKWKS.KQQJ
7KDQKWRiQQKDQK4XLFN5DWLRSKQiQKPFWQJTXDQ
JLDWLQPWYjFiFNKRQkXWQJQKQFiFNKRQXW
FyWKFKX\QLWKjQKWLQPWPWFiFKQKDQKFKyQJYL
FiFNKRQQWjLFKtQKQKQWURQJYzQJQP
.KQQJVLQKOL3URILWDELOLW\
2012
2013
2014
TTM
7%1P
10.65
2.02
2.22
3.23
10.66
-5.13
-5.02
0.16
17.31
4.03
5.51
3.76
19.83
8.82
9.25
44.82
12.87
0.31
0.90
2.39
*URVVPDUJLQ&KRELWWOGRDQKWKXFzQOLVDXNKLm
WUWRjQEFKLSKtWUFWLSVQ[XWUDKRjQJKyDYjGFK
Y
2SHUDWLQJ3URILWYj2SDUDWLQJ0DUJLQ/QWKHRTXiWUuQKW
GRDQKWKXWLFiFFKWLrXTXDQWUQJNKiFWURQJEiRFiRNW
TXNLQKGRDQK7/LQKXQELrQWLSWFWULFiFNKRQ
FKLSKtJLiQWLSQKFKLSKtKRWQJFKXQJFKLSKtWU
OQJESKQTXQO
*URVV0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKtWUF
WLS&KWLrXQj\FWtQKEQJFiFKO\'RDQKWKXWKXQ*LiYQKjQJEiQ'RDQKWKXWKXQ[
2SHUDWLQJ0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKt
KRW{QJM&KWLrXQj\FWtQKEQJFiFKO\7KXQKSWKRWQJ7QJGRDQKWKX[
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&3'FSKP3KRQJ3K~
PPP
(HASTC)
&iFFKWLrXFKtQKWLSWKHR
+LXTXTXQO0DQDJHPHQW(IIHFWLYHQHVV
Return on Equity %
Return on Assets %
Return on Investments %
2012
2013
2014
TTM
3 Year
Average
6.57
2.14
2.77
-16.87
-4.49
0.68
14.98
5.21
6.06
22.15
7.56
8.70
1.56
0.95
3.17
+LXTXKRWQJFDF{QJW\FyWKFROQJWUF
WLSWK{QJTXDOLQKXQWUrQWQJWjLVQFDQy52$OL
QKXQWUrQWQJWjLVQFWtQKEQJFiFKO\OLQKXQ
UzQJVDXWKXFKLDFKREuQKTXkQWQJWjLVQFDGRDQK
QJKLSYjFWtQKWKHRWO
52$iQKJLiNKQQJFDEDQOmQKR&{QJW\WURQJYLF
VGQJWjLVQFDF{QJW\WRUDOLQKXQ1yOjPWFK
WLrXROQJKLXTXKRWQJWWKQ52(52(FKFKR
ELWEDRQKLrXOLQKXQFWRUDWOQJYQFKVKX
FXWQKQJNK{QJWtQKQWjLWUWFiFNKRQYD\
52$WKQJFVGQJiQKJLiFiF1JkQKjQJOj
GRDQKQJKLSFyOQJWjLVQUWOQ
/LQKXQWUrQYQXW5HWXUQRI,QYHVWHG&DSLWDO52,&
SKQiQKNKQQJVGQJYQXWWRUDOLQKXQ
FDGRDQKQJKLS
/LQKXQWUrQ9QXW52,&FWtQKEQJFiFKO\OLQKXQJSWULFKLSKt
TXQOYjFKLSKtEiQKjQJVDXyQKkQYLWKXVXWULFKLDFKR9QXWYjF
WtQKWKHRWO7URQJy9QXW 7QJWjLVQ7QJQQJQKQ
TTM: TXJQQKW
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
&iFFKWLrXFKtQKWLSWKHR
7K{QJWLQWUrQPLFSKLX3HU6KDUH'DWD
2012
2013
2014
TTM
-1,701.91
33,904.26
1,511.97
1,669.53
30,279.28
6,550.43
2,167.31
23,427.76
25,561.66
7K{QJWLQWUrQPLFSKLXTXDQWUQJQKWOj/LQKXQWUrQ
PLFSKLX(36k\OjSKQOLQKXQPjF{QJW\SKkQ
EFKRPLFSKQWK{QJWKQJDQJFOXKjQKWUrQWK
WUQJ(36FFRLQKPWFKVWKKLQNKQQJWKXOL
QKXQFDGRDQKQJKLSYjOjELQVKWVFTXDQWUQJ
WURQJYLFWtQKWRiQJLiFSKLX
TTM: TXJQQKW
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
%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
91.65
101.09
108.41
0.00
0.05
0.60
91.65
101.03
107.81
81.89
90.26
89.15
9.76
10.77
18.66
0.09
0.16
0.18
1.12
5.99
2.53
1.12
5.99
2.48
1.99
3.06
4.05
4.88
7.06
7.91
1.85
-5.19
4.34
0.74
5.77
6.89
0.07
5.61
4.39
0.66
0.16
2.50
2.51
-5.03
6.84
0.48
0.04
0.90
0.00
0.00
0.00
2.04
-5.07
5.94
0.00
0.00
0.00
2.04
-5.07
5.94
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
%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
40.68
26.36
42.44
6.75
1.46
10.45
2.00
0.00
4.00
20.32
7.99
11.96
15.01
9.69
15.49
1.93
1.42
1.02
75.80
0.00
82.99
0.00
76.44
0.00
28.04
80.52
74.40
2.79
55.87
53.68
10.89
65.75
65.93
-8.10
-9.87
-12.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.25
24.65
20.72
25.52
25.52
21.97
-0.27
-0.88
-1.25
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
1.20
2.46
2.04
116.48
109.35
118.88
116.48
109.35
118.88
85.50
80.20
68.68
16.06
17.66
18.48
69.44
62.54
50.20
30.98
29.15
50.20
30.98
29.15
50.20
0.00
0.00
0.00
0.00
0.00
0.00
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
%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
28.95
29.14
23.24
25.20
25.60
0.02
0.01
0.57
0.42
1.06
4.86
4.75
4.50
5.05
5.75
24.07
24.37
18.17
19.73
18.79
4.86
4.75
4.50
5.05
5.75
0.01
0.21
-0.04
0.09
0.16
1.99
1.68
-1.09
1.10
-1.43
1.93
1.67
-1.09
1.10
-1.43
0.77
1.23
0.79
0.99
0.98
2.03
1.78
2.18
1.70
1.65
0.08
0.27
2.59
1.34
4.73
0.17
0.01
6.44
0.00
0.00
0.33
0.18
3.85
0.00
0.03
-0.17
-0.18
2.58
0.00
-0.02
-0.09
0.09
5.17
1.34
4.70
0.14
0.00
0.59
0.33
1.02
0.00
0.00
0.00
0.00
0.00
-0.23
0.09
4.58
1.01
3.68
0.00
0.00
0.00
0.00
0.00
/167VDXNKLLXFKQK/LtFKFD&76
Yj&WFXmL
-0.23
0.09
4.58
1.01
3.68
&7&3'FSKP3KRQJ3K~
PPP
(HASTC)
%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
48.81
43.88
42.44
45.45
43.20
16.38
8.22
10.45
13.97
11.20
0.00
4.00
4.00
0.00
0.00
13.95
13.66
11.96
16.60
16.21
17.35
16.71
15.01
14.08
15.73
1.12
1.30
1.02
0.81
0.06
80.85
0.00
81.00
0.00
76.44
0.00
75.24
0.00
74.59
0.00
78.64
78.86
74.40
73.49
72.97
54.31
54.55
53.68
52.91
52.53
65.75
66.76
65.93
65.93
66.33
-11.44
-12.21
-12.25
-13.02
-13.80
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
24.33
24.32
20.72
20.58
20.44
25.52
25.67
21.97
21.97
21.97
-1.19
-1.35
-1.25
-1.39
-1.52
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.21
2.14
2.04
1.75
1.61
129.66
124.88
118.88
120.70
117.78
129.66
124.88
118.88
120.70
117.78
99.36
79.34
68.68
69.51
63.62
38.43
24.88
18.48
29.84
42.29
60.93
54.46
50.20
39.67
21.33
30.30
45.54
50.20
51.18
54.16
30.30
45.54
50.20
51.18
54.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00