2012 2013 depreciation rate factoryware house div0

Info icon This preview shows pages 12–25. Sign up to view the full content.

View Full Document Right Arrow Icon
2012 2013 Depreciation rate Factory/ware house #DIV/0! #DIV/0! Equipment and Machinery #DIV/0! #DIV/0! Vehicles #DIV/0! #DIV/0! Office equipment #DIV/0! #DIV/0! Others #DIV/0! #DIV/0! Depreciation & Amortization - - #DIV/0!
Image of page 12

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
2014 2015 2016 2017 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Image of page 13
2014 2015 2016 2017 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! - - - - #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Image of page 14

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
2018 - - - - - - - - - - - - - -
Image of page 15
2018 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! - #DIV/0!
Image of page 16

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
VND - Fiscal year 2012 2013 2014 Factory/ware house - - - Equipment and Machinery - - - Vehicles - - - Office equipment - - - Others - - - Capex - - - Long-term prepayment - - - Pre-operating expenses - - - Advertisement - - - Tool & Facility - - - Total - - - Subsidiaries/Asociates Ownership Total Investment
Image of page 17
2015 2016 2017 2018 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - Pre-tax Profit 2012 2013 2014 2015 2016
Image of page 18

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
2017 2018
Image of page 19
DATE CLOSE TICKER OPEN HIGH LOW VOLUME 17/08/2017 65.8 PLX 66.1 66.3 65.8 202030 16/08/2017 66.1 PLX 66.3 66.7 65.5 578890 15/08/2017 66.3 PLX 66.3 66.3 65.5 269720 14/08/2017 66 PLX 64.5 66.2 64.2 264910 11/8/2017 64.5 PLX 65 65.9 64.2 186140 10/8/2017 65.2 PLX 65 66 64.8 283290 9/8/2017 65.8 PLX 67.5 68 65.5 699190 8/8/2017 67.5 PLX 66.8 69 66.8 1347990 7/8/2017 66.8 PLX 63.6 66.8 63.5 1648590 4/8/2017 63.6 PLX 62.8 63.9 62.7 515090 3/8/2017 63 PLX 63 63.2 62.7 331860 2/8/2017 63.2 PLX 62.8 63.5 62.1 347480 1/8/2017 63 PLX 62.2 63.7 62.2 420960 31/07/2017 62.8 PLX 64 64 62.8 291180 28/07/2017 64.2 PLX 62.7 64.2 62.1 505210 27/07/2017 62.8 PLX 64.1 64.1 62.8 883020 26/07/2017 64.6 PLX 65.2 65.2 64.3 328670 25/07/2017 64.9 PLX 62 65 61 1548220 24/07/2017 63 PLX 64.5 65.5 63 1064220 21/07/2017 65.5 PLX 65.5 66 65.3 615940 20/07/2017 65.5 PLX 66.7 66.9 65.3 583230 19/07/2017 69.3 PLX 68.8 69.9 68.8 998340 18/07/2017 68.9 PLX 68.3 69.2 68.2 796070 17/07/2017 68.7 PLX 70 70.4 68.6 613290 14/07/2017 70 PLX 70.8 71 70 766980 13/07/2017 70.2 PLX 69 70.2 69 1069020 12/7/2017 68.8 PLX 69.8 69.8 68.8 905250 11/7/2017 68.8 PLX 68.8 68.8 68 669300 10/7/2017 68.8 PLX 68.5 69.4 68.2 1149130 7/7/2017 69.5 PLX 70.7 71 69.4 1345800 6/7/2017 71 PLX 68.5 71.2 68 1697930 5/7/2017 68.8 PLX 67.6 69.4 67.3 493040 4/7/2017 67.7 PLX 68.5 68.6 67.2 983220 3/7/2017 68.9 PLX 69 69.6 68.5 1235890 30/06/2017 69 PLX 69.9 70.1 69 846590 29/06/2017 69.5 PLX 68.8 70.2 67.9 980940 28/06/2017 68.6 PLX 68.4 69.7 67.3 1212630 27/06/2017 68.8 PLX 71.3 71.6 68.8 1547410 26/06/2017 71.8 PLX 72 73.3 71.2 1137940 23/06/2017 71.4 PLX 69.7 72 69.6 1825360 22/06/2017 69.5 PLX 67.6 69.8 67.5 1121960 21/06/2017 66.9 PLX 65.5 67 64.4 980190 20/06/2017 65.4 PLX 64 65.4 63.9 1506260 19/06/2017 63.8 PLX 62.3 63.8 62.3 797760 16/06/2017 62.4 PLX 62.4 63 62.3 369590 15/06/2017 62.8 PLX 62.5 63.3 62.1 546160 14/06/2017 63 PLX 62.8 63 61.9 848170
Image of page 20

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
13/06/2017 63 PLX 63.2 63.7 62.7 422580 12/6/2017 63 PLX 62.6 64.5 62.3 830860 9/6/2017 62.6 PLX 61 63.4 61 1104760 8/6/2017 61.1 PLX 61.1 61.3 60.8 325680 7/6/2017 61.1 PLX 61.4 61.8 61 626820 6/6/2017 61.5 PLX 61.1 61.5 60.8 554760 5/6/2017 61.1 PLX 59.7 61.8 59.2 665100 2/6/2017 59.7 PLX 60.7 61.2 59.7 1244790 1/6/2017 61.2 PLX 61.2 61.8 61.2 522880 31/05/2017 61.2 PLX 61.5 61.7 60.4 714650 30/05/2017 61 PLX 60.1 62.1 60.1 1067000 29/05/2017 60.1 PLX 58 60.5 58 967250 26/05/2017 58.1 PLX 58.2 58.9 57.6 1237030 25/05/2017 59 PLX 59 60.1 58.6 684100 24/05/2017 59 PLX 60.6 60.7 57.5 1789900 23/05/2017 60.6 PLX 61 64.5 60.6 2839240 22/05/2017 60.6 PLX 59.8 60.6 59 3062670 19/05/2017 56.7 PLX 53.8 56.7 53.3 4369030 18/05/2017 53 PLX 50.8 53 50.8 3077950 17/05/2017 51 PLX 51 52 50.5 1642560 16/05/2017 51.1 PLX 49.1 52 48.7 3627190 15/05/2017 48.7 PLX 48.25 49.2 48 2429190 12/5/2017 48.6 PLX 48.6 48.9 48.4 1272460 11/5/2017 48.6 PLX 47.1 49.7 47.1 3351200 10/5/2017 47.1 PLX 46.9 47.4 46.9 2706150 9/5/2017 46.9 PLX 47.5 47.5 46.9 864620 8/5/2017 47.5 PLX 47 47.5 46.6 1414880 5/5/2017 47.1 PLX 47.1 47.5 47 1274310 4/5/2017 47.5 PLX 46.75 47.5 46.7 2947740 3/5/2017 46.75 PLX 46.65 46.8 46 521490 28/04/2017 46.65 PLX 46.1 47 46.1 781910 27/04/2017 45.9 PLX 44.1 45.9 44.1 825430 26/04/2017 44.1 PLX 43.1 44.5 43.1 1743790 25/04/2017 45.15 PLX 48.1 48.4 45.05 2533550 24/04/2017 48.4 PLX 48.9 49.5 48 1757390 21/04/2017 48.9 PLX 51.8 51.8 46 4820970
Image of page 21
2017 AVERAGE Price 61.3 Volume
Image of page 22

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 23
2016 2017 Free Cash Flow To Firm (FCFF) Net operating profit (NOP) - - Tax on NOP - + Depreciation and amortization - - Capital expenditure - - Change in working capital - FCFF - Market value of equity 101,713,861,470 Market value of debt 124,316,941,797 Cost of debt 4.2% Cost of equity 19.3% WACC 11.9% PV of FCFF - FCFF valuation @ WACC - Valuation of debt 16,763,333,476 Valuation of equity (16,763,333,476) WA number of shares 1,29 Share price #VALUE!
Image of page 24

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 25
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern