Embed Size (px)
DESCRIPTION
annual report
Citation preview
02
2555
03
04
2555
05
06
2555
2555 2555 2554 2553
07
08
2555
09
10
2555
11
100.00%
100.00%69.01%
69.01%
100.00%
100.00%
20.22% 51.00%
100.00%
51.00%
91.05%
100.00%
100.00%
100.00%
12
2555
13
14
2555
15
16
2555
17
18
2555
19
20
2555
21
22
2555
2555 2554 2553
% % %
23
2555 2554 2553
% % %
99
24
2555
2555 2554 2553
% % %
25
2555 2554 2553
% % %
26
2555
9
27
28
2555
9
29
30
2555
31
32
2555
33
34
2555
35
36
2555
37
2555 2554 2555 2554 2555 2554 2555 2554 2555 2554
99
9
9
38
2555
39
40
2555
1
4
7
100
2
5
8
11
12
3
6
9
13
41
42
2555
43
44
2555
45
46
2555
47
48
2555
49
2345678
210. 7711. & 12. 5 13. 14. 15. 16. 17.
18. 1 . 20. 21. 22. 23. 24. 25. 26. 27. 128. 22 . 10530. 10331. 232. 33. 3
50
2555
51
52
2555
53
54
2555
55
1.0 2.0 2.0 3.0 3.0 4.0 4.0 5.0 5.0 .0 .0
56
2555
57
58
2555
59
37%
19%
31%60
2555
. 2538 2555
2538 253 2540 2541 2542 2543 2544 2545 2546 2547 2548 254 2550 2551 2552 2553 2554 2555
61
2011 2012 Changes%
62
2555
-24.39%
-37.07%
-2.88%
50.75%
19.27%
2554 16 824 3 782 21 872 41 492 83 970
2555 12 720 2 380 22 503 62 548 100 151
% -24.39% -37.07% 2.88% 50.75% 19.27%
63
64
2555
31 . . 2552 31 . . 2553 31 . . 2554 31 . . 2555
6,552,000,000 6,552,000,000 5,961,161,256 5,961,161,2561,092,000,000 1,092,000,000 5,961,161,256 5,961,161,256
4,726,329,720 4,726,344,720 4,726,456,320 5,641,047,963787,721,620 787,724,120 4,726,456,320 5,641,047,963
6.00 6.00 1.00 1.00
65
66
2555
67
68
2555
69
70
2555
-
%
5
165
0.001
%
258
0.831
%
366
0.000
%
71
-
%
5
461
0.000
%
558
1.330
%
655
0.000
%
763
0.000
%
72
2555
-
%
5
854
0.000
%
963
0.000
%
1064
0.000
%
1161
0.000
%
73
-
%
5
1251
0.000
%
1359
1.424
%
1453
0.000
%
1552
0.018
%
1646
0.000
%
17.
520.0
13%
1949
0.091
%
74
2555
PF ESTP
F
Brig
ht
Resi
denc
e
e Re
tai
Cent
erPo
int
U&I
PFP
PSC
UST
PPI
SG KA KL
X, XXX X*, XX
*,
@
75
76
2555
2555 2554
0.600 - 0.700 1.2000.470 - 0.530 0.650
0.300 - 0.350 0.650
0.620 - 0.590 0.650
0.810 - 0.780 0.650
0.300 - 0.350 0.6500.310 - 0.410 0.650
0.300 - 0.350 0.650- - 0.050 -
0.250 - 0.350 0.6500.730 - 0.780 0.650
0.780 - 0.730 0.650-
0.200 - 0.200 0.4500.100 - - -
- - - 0.4000.210 - 0.240 -0.210 - 0.240 -
- - - 0.4006,190 - 6.650 8,950
77
2555 2554 2553
10 10 1346.38 35.81 64.273.96 3.50 4.55
50.34 39.31 68.82
78
2555
79
80
2555
81
82
2555
83
84
2555
31 . . 2555 31 . .2554
85
10320
86
2555
255
5 2
554
255
3
1,102
946
461
1,207
855
798
144
--
738
--
30-
-
40-
-
-
-24
87
255
5 2
554
255
3
66 1632 45
25 1358 20
40 2921 12
7 5- -
- -
2 2- -
- -
1 1- -
- -
-2
1
91.0
5%
88
2555
255
5 2
554
255
3
- -
2* 1
15 16- -
- -
12 12
- -
- -
65** 65
89
255
5 2
554
255
3
9-
5*
-12
2-
255
5 2
554
255
3
15 3
14 1
13 1 1
00%
90
2555
255
5 2
554
255
3
38 15 4
156 18 9
- - -
255
5 2
554
255
3
22
2
8-
-
91
255
5 2
554
255
3
2,103
1,864
2,035
5,019
3,815
2,310
1,054
1,194
930
255
5 2
554
255
3
250
--
92
2555
255
5 2
554
255
3
629
--
108
--
93
255
5 2
554
255
3
4 4- -
- -
2 2- -
- -
94
2555
255
5 2
554
255
3
3 3- -
- -
255
5 2
554
255
3
34 11- -
- -
95
255
5 2
554
255
3
22
2
35 15 4
- - -
- - -
96
2555
255
5 2
554
255
3
4 1- -
- -
896
696 39 42
500 68 1 17
- - - -
1-
-
97
255
5 2
554
255
3
20 30 - 2
35 28 - 4
25 29 1 2
6 10 -
44 16 2
26 - -
98
2555
255
5 2
554
255
3
39-
-
99
100
2555
101
102
2555
103
104
2555
91.05
105
106
2555
107
70.90
108
2555
109
110
2555
2555 2554 2553
178.37 488.00 550.44233.81 488.13 550.44
-
111
25,872.03 17,566.84 8,305.1921,364.02 13,974.33 7,389.6919,728.93 12,554.50 7,174.43
2555 2554
6,888.74 51.45% 8,403.30 64.80%6,501.15 48.55% 4,565.43 35.20%
13,389.89 100.00% 12,968.73 100.00%
2553 2552
6,749.27 66.67% 7,151.91 82.12%3,373.73 33.33% 1,556.80 17.88%
10,123.00 100.00% 8,708.71 100.00%
112
2555
2555 2554
6,428.47 77.60% 3,307.18 65.46%1,855.37 22.40% 1,744.83 34.54%8,283.84 100.00% 5,052.01 100.00%
2553 2552
4,277.59 77.87% 2,713.86 74.89%1,215.39 22.14% 909.78 25.11%5,492.98 100.00% 3,623.64 100.00%
113
2555 2554
260.51 68.59% 439.90 59.72%119.31 31.41% 296.68 40.28%379.82 100.00% 736.58 100.00%
2553 2552
348.55 62.84% 79.02 61.36%206.09 37.16% 49.76 38.64%554.64 100.00% 128.78 100.00%
2555 2554
212.15 19.37% 235.08 71.53%883.22 80.63% 93.55 28.47%
1,095.37 100.00% 328.63 100.00%
2553 2552
252.48 80.92% 290.68 85.07%59.53 19.08% 51.01 14.93%
312.01 100.00% 341.69 100.00%
114
2555
2555 2554
547.64 57.03% 851.73 75.06%412.62 42.97% 283.07 24.94%960.26 100.00% 1,134.80 100.00%
2553 2552
1,585.30 78.56% 668.54 90.27%432.55 21.44% 72.05 9.73%
2,017.85 100.00% 740.59 100.00%
115
116
2555
2555 2554 2553
383.29 414.10
3,329.13 1,362.21 4,032.237.70 - -
1,277.27
117
118
2555
1,498.302 2553 2556
1
1,000.0002553 2556
1
495.5022555 2557
2
1,971.5602555 2558
2
119
800.0002555 2556
2
1,000.0002555 2556
2
2,935.4912555 2558
2
9,700.855
120
2555
31 2555 31 2554
2,713.99 2,443.04 5,157.03 2,399.90 1,728.02 4,127.92368.12 193.92 562.04 223.14 413.98 637.12
2,345.87 2,249.12 4,594.99 2,176.76 1,314.04 3,490.80
31 2553 31 2552
815.86 1,617.93 2,433.79 1,865.03 272.11 2,137.14- - - 148.68 45.54 194.22
815.86 1,617.93 2,433.79 1,716.35 226.57 1942.92
121
122
2555
123
124
2555
31 2555
31 2554
31 2555
31 2554
960,262,043 1,134,799,368 547,643,468 851,725,365 145,206,328 20,656,592 74,587,375 86,531,346 15,478,938 46,436,938 15,478,938 46,436,938 31,581,748 - - -
13,389,889,827 12,968,728,043 6,888,742,770 8,403,303,415
14,546,157 18,117,218 14,537,627 17,518,704
58,995,231 45,836,553 44,563,796 37,349,061 142,646,588 63,964,980 43,627,292 37,214,674
14,758,606,860 14,298,539,692 7,629,181,266 9,480,079,503
66,395,657 34,982,088 25,987,569 34,982,088 - - 3,260,371,778 1,801,123,102
100,000,000 100,000,000 100,000,000 100,000,000 - - 3,152,442,193 2,702,032,399
522,931,889 495,128,627 359,999,240 359,999,240 55,557,480 51,038,480 55,557,480 51,038,480
8,283,843,179 5,052,013,687 6,428,473,069 3,307,183,526 379,815,318 736,576,762 260,509,016 439,895,448
1,095,365,141 328,629,254 212,151,153 235,079,041 445,633,939 167,069,743 43,239,771 46,459,663 163,875,652 100,038,693 41,528,847 42,483,515
11,113,418,255 7,065,477,334 13,940,260,116 9,120,276,502 25,872,025,115 21,364,017,026 21,569,441,382 18,600,356,005
125
31 2555
31 2554
31 2555
31 2554
1,558,819,881 929,794,991 746,628,635 589,416,152
559,060,000 800,000,000 333,420,000 800,000,000 - 2,003,000,000 - 2,003,000,000
4,298,302,318 3,300,000,000 4,298,302,318 3,300,000,000
562,036,434 637,121,107 368,122,615 223,140,265 305,117,100 168,946,207 48,920,078 70,639,583 28,158,885 22,299,221 24,898,653 3,538,865
- 10,906,710 - 10,906,710 98,368,947 48,624,302 40,158,623 33,023,942
7,409,863,565 7,920,692,538 5,860,450,922 7,033,665,517
30,000,000 - - -
5,402,553,013 2,487,911,686 5,402,553,013 2,487,911,686
4,594,991,519 3,490,795,708 2,345,870,689 2,176,757,288 65,634,096 24,263,062 37,707,004 19,138,150 63,797,200 50,664,144 45,609,473 48,516,144
10,156,975,828 6,053,634,600 7,831,740,179 4,732,323,268 17,566,839,393 13,974,327,138 13,692,191,101 11,765,988,785
126
2555
31 2555
31 2554
31 2555
31 2554
5,961,161,256 5,961,161,256 5,961,161,256 5,961,161,256
5,641,047,963 4,726,456,320 5,641,047,963 4,726,456,320
241,600,000 223,100,000 241,600,000 223,100,000 2,501,961,382 2,475,701,940 2,070,899,803 1,912,787,453
8,270,550,138 7,345,333,564 7,877,250,281 6,834,367,220
34,635,584 44,356,324 - - 8,305,185,722 7,389,689,888 7,877,250,281 6,834,367,220 25,872,025,115 21,364,017,026 21,569,441,382 18,600,356,005
127
2555 2554 2555 2554
7,489,487,517 6,925,678,155 5,509,032,871 4,960,323,321 1,180,639,172 1,074,153,593 574,347,519 579,403,500 147,862,988 81,422,149 147,862,987 78,517,149 275,660,442 - - -
11,192,421 9,933,194 143,484,475 82,522,898 8,931,502 8,527,837 4,749,713 5,227,065
- 37,037,390 - 37,037,390 38,925,120 - - -
118,935,739 84,020,801 76,418,882 68,719,990 9,271,634,901 8,220,773,119 6,455,896,447 5,811,751,313
4,748,080,260 4,365,927,265 3,375,257,224 3,071,967,647 778,020,729 727,715,800 351,611,981 381,774,982 102,920,272 55,267,156 102,920,272 51,379,305 191,351,316 - - -
1,088,277,852 918,792,177 694,765,698 617,807,522 1,418,477,908 1,076,622,076 916,010,092 815,109,030
32,758,774 33,595,455 32,758,774 33,595,455 94,687,967 - - -
8,454,575,078 7,177,919,929 5,473,324,041 4,971,633,941
817,059,823 1,042,853,190 982,572,406 840,117,372 27,803,262 24,982,516 - -
844,863,085 1,067,835,706 982,572,406 840,117,372
128
2555
2555 2554 2555 2554
317,542,855 650,617,867 476,108,340 429,733,244
178,367,272 487,999,305 365,666,955 330,739,074
4,519,000 4,519,000 4,519,000 4,519,000
182,886,272 484,256,005 370,185,955 326,995,774
233,814,047 488,129,353 365,666,955 330,739,074
178,367,272 487,999,305
238,333,047 484,386,053 370,185,955 326,995,774
182,886,272 484,256,005
0.0453 0.1033 0.079 0.0700
0.048 0.1021 0.0701 0.0692
129
2555 2554 2555 2554
317,542,855 650,617,867 476,108,340 429,733,244
- - 89,507,365 64,677,464 52,415,701 49,994,713 34,457,851 43,260,169 22,924,142 24,017,785 31,683,644 9,696,460 31,683,644 9,696,460 94,687,967 - - -
198,012 198,012 - -
32,758,774 33,595,455 32,758,774 33,595,455 3,398,281 49,437 611,528 38,272
- - -
29,409,448 24,263,062 22,434,274 19,138,150
464,139,451 393,475,697 443,899,666 386,694,786
1,011,099,209 1,139,163,180 930,785,970 824,862,738
3,238,828 30,958,000 - 30,958,000 -
- - - 157,670,342 1,324,121,843 409,034,729
63,685,288 41,901,793
954,670
130
2555
2555 2554 2555 2554
348,075,284 186,223,110 136,170,893 97,243,848 40,117,044
1,233,495 1,320,000 1,200,000 1,397,313,557 654,245,663 2,320,487,974 923,941,617
13,485,571 7,215,381 12,380,784 5,940,946 301,594 74,891,519 - 74,537,729
383,285,966 1,545,839,671 340,114,355
8,994,519 - - - - 164,784,089 2,280,589
4,184,356 4,555,205 4,184,356 4,555,205
- 36,825,599 - -
-
24,484,504 1,225,007 - -
- -
239,422 106,907 239,422 106,907
131
2555 2554 2555 2554
725,000,000 725,000,000 3,000,000 3,000,000
1,029,111,138 1,694,128,085 314,095,751 1,584,035,141 3,881,260,000 3,881,260,000 861,751,711 - 861,751,711 -
3,329,128,244 1,362,213,079 2,398,472,857 1,252,120,135 7,698,475 - - -
1,134,799,368 2,017,853,585 851,725,365 1,585,301,183 960,262,043 1,134,799,368 547,643,468 851,725,365
591,204,830 321,351,923 352,023,515 188,834,673
766,701,101 2,241,778,627 - 1,811,924,360
642,600,206 - 642,600,206 -
4,068,286 10,735,369 542,010 10,735,369
7,484,680 7,483,791 - - 40,000,000 - - -
- - 30,000,000 -
- - - 500,000,000
132
2555
-
4,72
6,344
,720
66
206,1
00,00
0 2,
264,4
87,59
3 -
7,47
6,716
-
7,17
4,431
,058
- 7,
174,4
31,05
8
111,6
00
- -
- -
- -
- -
- -
-
- -
120
- -
- -
- -
- -
120
- 12
0
- -
- -
- -
- -
- 44
,486,3
72
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
- -
488,1
29,35
3 -
- -
- 48
4,386
,053
484,2
56,00
5
- -
- 17
,000,0
00
- -
- -
- -
- -
-
4,72
6,456
,320
- 22
3,100
,000
2,47
5,701
,940
- -
7,34
5,333
,564
44,35
6,324
7,38
9,689
,888
133
-
4,72
6,456
,320
- 22
3,100
,000
2,47
5,701
,940
- -
7,34
5,333
,564
44,35
6,324
7,38
9,689
,888
787,7
30,72
0 -
- -
- -
- -
- -
- 78
7,730
,720
- 78
7,730
,720
126,8
60,92
3 -
- -
- -
- -
- -
74,02
0,991
-
74,02
0,991
- -
- -
- -
- -
- 27
,405,3
88
24,48
4,504
- -
- -
- -
- -
- -
- -
18,32
0,647
18
,320,6
47
- -
- -
- -
17,10
7,305
-
- -
17,10
7,305
17
,107,3
05
17,10
7,305
- -
- -
- -
- -
- -
-
- -
- -
233,8
14,04
7 4,
519,0
00
- -
- 4,
519,0
00
238,3
33,04
7 18
2,886
,272
- -
- 18
,500,0
00
- -
- -
- -
- -
-
5,64
1,047
,963
- 24
1,600
,000
2,50
1,961
,382
17,10
7,305
-
8,27
0,550
,138
34,63
5,584
8,30
5,185
,722
134
2555
4,72
6,344
,720
66
206,1
00,00
0 1,
858,9
63,38
5 6,
767,2
86,33
2
111,6
00
- -
- -
-
- -
120
- -
- -
120
- -
- -
- -
- -
- -
330,7
39,07
4 32
6,995
,774
- -
- 17
,000,0
00
- -
-
4,72
6,456
,320
- 22
3,100
,000
1,91
2,787
,453
6,83
4,367
,220
4,72
6,456
,320
- 22
3,100
,000
1,91
2,787
,453
6,83
4,367
,220
787,7
30,72
0 -
- -
- -
- 78
7,730
,720
126,8
60,92
3 -
- -
- -
74,02
0,991
- -
- -
- -
- -
- -
365,6
66,95
5 4,
519,0
00
4,51
9,000
37
0,185
,955
- -
- 18
,500,0
00
- -
-
5,64
1,047
,963
- 24
1,600
,000
2,07
0,899
,803
7,87
7,250
,281
135
2554
100.00 100.00100.00 100.00100.00 100.00100.00 100.00100.00 100.0051.00 51.00
99.70 99.7091.05 88.06
100.00 -
91.05 88.06
69.01 -69.01 -
136
2555
91.05
137
138
2555
139
140
2555
141
142
2555
143
144
2555
2555 2554 2555 2554
- - - 2- - 133 74- - 9 -- - 15 14
- 122 - 122
79 110 38 69
2555 2554 2555 2554
- - 9,378 1,500- - 42,901 74,289- - 52,279 75,789
14,546 18,117 14,538 17,51914,546 18,117 14,538 17,519
- - 2,546 1,2515,734 15,122 3,598 9,3585,734 15,122 6,144 10,609
145
31 2554
31 2555
945,977 630,000 1,101,577855,146 785,000 1,206,711
- 192,000 144,419- 40,000 - 40,000- 30,000 - 30,000- 737,665 - 737,665
1,801,123 2,414,665 3,260,372
2555 2554 2555 2554
69.9 56.3 51.1 44.07.0 6.4 4.9 4.3
76.9 62.7 56.0 48.3
2555 2554 2555 2554
5,743 2,556 2,744 1,613954,519 682,243 544,899 400,112
- 450,000 - 450,000960,262 1,134,799 547,643 851,725
146
2555
2555 2554 2555 2554
86,354,890 73,122,867 70,262,099 63,681,71460.50 64.99 72.62 72.48
78,755,165 69,801,004 68,387,072 62,177,548
22,508 18,042 22,508 18,042
22,308 8,449 22,308 8,449
2555 2554 2555 2554
78,755,165 69,801,004 68,387,072 62,177,548
305,117 168,946 48,920 70,640
2555 2554 2555 2554
14,575 979 14,575 979- - - -
7,733 470 7,733 470200 16,593 200 16,593
22,508 18,042 22,508 18,042
22,308 8,449 22,308 8,449
147
2555 2554 2555 2554
118,560 - - -- - - -- - - -- - - -
118,560 - - -118,560 - - -140,868 8,449 22,308 8,449
- - 9,378 1,500- - 42,901 74,289- 2,293 - 2,293
4,338 9,915 - -4,338 12,208 52,279 78,082
145,206 20,657 74,587 86,531
148
2555
-
2555 2554 2555 2554 2555 2554
48,692 - - 7,034 -35,991 - - 24,548 -84,683 - - 31,582 -
2555 2554 2555 2554
3,388,488 2,956,676 2,324,261 2,051,03610,047,890 10,059,622 4,610,295 6,398,95313,436,378 13,016,298 6,934,556 8,449,989
13,389,890 12,968,728 6,888,743 8,403,303
149
2555 2554 2555 2554 2555 2554
1,200,000 1,200,000 100.00 100.00 738,459 738,4595,000 5,000 100.00 100.00 5,000 5,000
1,000,000 1,000,000 100.00 100.00 999,999 999,9991,000,000 1,000,000 100.00 100.00 507,000 507,000100,000 50,000 100.00 100.00 100,000 50,000
2,500 2,500 51.00 51.00 1,275 1,275100 100 99.70 99.70 100 100
3,996,628 2,065,775 91.05 88.06 800,610 400,200- - 100.00 - - -
3,152,443 2,702,033
150
2555
36,8269,914743
2,901
151
24,485
152
2555
356,782101,70555,95163,580
1,901,32334,72712,085
1,521,559
1,475,310
98,2631,377,047
1,020,265
153
727,3547,119
110,039
2555 2554 2555 2554 2555 2554
20.22 20.22 522,932 495,129 27,803 24,983522,932 495,129 27,803 24,983
154
2555
2555 2554 2555 2554
20.22 20.22 359,999 359,999
359,999 359,999
31
31
31 31 31
2555 2554 2555 2554 2555 2554 2555 2554 2555 2554
1,780 1,780 7,285 7,263 4,162 4,314 2,308 2,335 151 129
155
2555 2554
54,055 54,055
51,282 46,764
4,275 4,2754,275 4,275
55,557 51,039
156
2555
2555 2554 2555 2554
736,577 554,641 439,895 348,550234,443 503,287 172,637 280,180
379,815 736,577 260,509 439,895
157
59,49
429
1,581
--
211,2
771,0
5040
,021
4,517
40,94
964
8,889
--
--
44,34
236
,356
98,2
1651
88,97
4
--
--
--
--
--
--
--
--
--
--
687
--
-59
,494
284,3
46-
-25
3,387
38,09
340
,030
8,546
41,00
072
4,896
-16
,443
2,127
8,480
66,99
854
,508
7,217
29,40
071
818
5,891
--
-88
7-
--
--
59,00
2-
434,9
7517
2,543
290,1
71-
27,85
3-
6,413
990,9
57-
--
-7,0
93-
--
--
--
112,3
0030
5,773
391,4
2216
2,903
549,6
6189
,061
71,28
630
,555
36,10
71,7
49,06
8
-11
6,163
--
142,0
2564
234
,713
-34
,232
327,7
75-
29,42
5-
-24
,265
3,646
1,565
-2,5
2361
,424
158
2555
--
--
--
--
-14
5,588
--
164,2
584,2
8836
,278
-36
,755
387,1
67-
30,07
04,4
404,3
5934
,487
9,018
2,368
-1,5
4586
,287
--
-23
212,5
19-
25,24
3-
-23
7,785
--
--
--
--
-17
4,112
4,153
4,098
358,3
6613
,303
60,36
8-
30,20
264
4,602
1,112
3,032
--
--
--
-4,1
445,3
963,7
04-
--
--
--
9,100
--
--
--
-5,3
963,7
04-
--
--
--
9,100
5,396
3,704
--
--
--
-9,1
00
54,09
813
5,054
--
89,12
933
,805
3,752
8,546
4,245
328,6
2910
6,904
127,9
5738
7,269
158,8
0519
1,295
75,75
810
,918
30,55
55,9
051,0
95,36
6
61,42
486
,287
159
59,49
424
9,213
171,8
7233
,668
3,687
28,24
654
6,180
--
32,04
9-
8,216
-40
,265
--
--
--
--
-59
,494
241,9
7820
1,957
33,66
88,4
0328
,246
573,7
46-
3,169
20,38
23,4
3072
608
27,66
1
-88
7-
--
-7,0
93-
--
-59
,494
250,1
3119
2,029
36,21
51,0
8420
,198
559,1
51
-10
2,113
124,2
1332
,104
-26
,172
284,6
02-
25,57
619
,114
578
-1,5
1646
,784
--
--
--
127,6
8914
1,508
32,68
2-
27,68
832
9,567
-25
,861
22,21
186
6-
259
49,19
7-
--
152,0
0413
3,364
32,66
5-
19,86
733
7,900
160
2555
1,112
3,032
--
--
4,144
5,396
3,704
--
--
9,100
--
--
5,396
3,704
--
--
9,100
5,396
3,704
--
--
9,100
54,09
811
0,585
59,36
898
68,4
031,6
3923
5,079
54,09
894
,423
58,66
53,5
501,0
8433
121
2,151
2554
46,78
425
5549
,197
161
410,800 92,0001,790 -
412,590 92,000286,618 -699,208 92,000
47,645 42,3298,031 3,211
55,676 45,5408,054 3,220
63,730 48,760
189,844 -189,844 -
167,070 46,460445,634 43,240
8,031 3,211
8,054 3,220
162
2555
2555 2554 2555 2554
5,734 15,122 3,598 9,358936,406 536,773 476,628 314,975
6,496 - - -- 23,757 - 23,757- - 2,546 1,251
9,512 9,027 - -55,850 40,238 28,774 26,30985,446 92,245 83,424 88,054
449,482 212,633 151,659 125,7129,894 - - -
1,558,820 929,795 746,629 589,416
163
2555 2554 2555 2554
589,060 800,000 333,420 800,000
30,000 - - -
164
2555
2555 2554
- 800,0001,498,302 1,487,912
- 1,000,0001,000,000 1,000,000
- 1,500,000495,502 -
1,971,560 -800,000 -
1,000,000 -2,935,491 -9,700,855 5,787,912
5,402,553 2,487,912
165
166
2555
2555
2554
- 10
5.1
- 11
8.0
- 11
5.5
- 20
0.4
63.3
187.9
26.2
210.2
167
2555
2554
- 83
.1
393.5
434.0
126.0
126.0
176.0
17
6.0
- 13
3.0
304.8
510.7
450.0
-
174.4
-
168
2555
2555
2554
327.2
-
172.8
-
2558
281.8
-
2561
217.0
-
2561
1.0-
2,714
.02,3
99.9
2,345
.92,1
76.8
169
2555
2554
- 91
.3
- 16
5.8
55.0
41.5
106.2
-
110.0
-
170
2555
2555
2554
174.3
-
- 41
4.0
116.7
38.9
214.9
82.2
441.2
178.3
89.8
89.8
171
2555
2554
198.6
157.1
186.5
51.4
97.8
57.4
29.6
29.6
259.1
-
44.8
-
43.7
-
172
2555
2555
2554
30.5
-
-60
.6
2555
200.0
242.1
2557
44.3
28.0
2558
2,443
.01,7
28.0
2,249
.11,3
14.0
173
2555 2554 2555 2554
5,157,028 4,127,917 2,713,993 2,399,897
4,594,992 3,490,796 2,345,870 2,176,757
2555 2554 2555 2554
83,050 73,484 64,289 56,43910,324 6,476 7,532 5,3063,429 3,090 2,761 2,544
- -15,827 - - -11,533 - 10,196 -
120,298 83,050 80,913 64,289- -
65,634 24,263 37,707 19,138
174
2555
2555 2554 2555 2554
10,324 6,476 7,532 5,3063,429 3,090 2,761 2,544
960 - 853 -14,696 14,697 11,288 11,28829,409 24,263 22,434 19,138
2.0, 3.5 3.55.0 - 7.0 5.0 - 7.0
0.0 - 22.9 0.0 - 22.9
120,298 80,913 - -83,050 64,289 4,638 4,05173,484 56,439 - -59,703 49,092 - -48,995 40,286 - -
175
12,74033,595
45,467
10,90732,759
36,608
-
176
2555
177
PF- 3 PF- 2
- 8,851,476393,865,295 -
-319,932,694 -
393,865,360
1.00
178
2555
2555 2554 2555 2554
684,228 485,640 430,644 365,66789,512 64,677 52,416 49,995
132,942 61,554 42,414 39,796341,541 312,932 240,003 215,633678,895 569,224 422,662 369,682266,052 195,567 200,512 151,71132,759 33,595 32,759 33,59523,893 - - -94,688 - - -
8,891,142 7,241,449 5,187,083 3,991,022
918,191 729,439 755,899 608,101
179
2555 2554 2555 2554 2555 2554
233,814 488,129 5,157,473 4,726,421 0.0453 0.1033
- - 42,285 53,042- - 16,258 -
233,814 488,129 5,216,016 4,779,463 0.0448 0.1021
2555 2554 2555 2554 2555 2554
365,667 330,739 5,157,473 4,726,421 0.0709 0.0700
- - 42,285 53,042- - 16,258 -
365,667 330,739 5,216,016 4,779,463 0.0701 0.0692
180
2555
2555 2554 2555 2554 2555 2554 2555 2554 2555 2554 2555 2554
8,835 8,142 - - - - 276 - 9,103 8,090- - 715 65 17 15 - - - -
8,835 8,142 715 65 17 15 276 - 9,103 8,090
3,198 2,942 40 5 - - 84 - 3,282 2,942
11 10- 37
39 -119 84
-28 25
55 -234 488
2555 2554 2555 2554 2555 2554 2555 2554 2555 2554 2555 2554
288 306 98 20 2 3 707 - - - 1,095 329
13,423 12,969 4 5 - - - - 13,390 12,9698,284 5,052 - - - - - - - - 8,284 5,052
3,094 3,01425,863 21,364
181
31
2555 2554
69.1 59.748.7 20.9
182
2555
183
- -- -- -- -- -- -- -- -- -- -
184
2555
31 2555
1 1 5 5
- - - 866.8 93.5 960.3 0.00 - 0.88- - - - 140.9 140.9 -- - - - 15.5 15.5 -- - - - 100.0 100.0 -- - - - 73.5 73.5 -
40.0 23.8 - 2.6 - 66.4 1.95 - 2.50- - - - 55.6 55.6 -- - - - 379.8 379.8 -
40.0 23.8 - 869.4 858.8 1,792.0
- - - - 942.1 942.1 -- - - - 6.5 6.5 -
- - - 549.1 40 589.19.5 - - - - 9.5 7.5
- - - - 305.1 305.1 -4,298.3 5,402.6 - - - 9,700.9 4.75 - 5.80
- - - 5,157.0 - 5,157.0
- - - - 45.6 45.6 -4,307.8 5,402.6 - 5,706.1 1,339.3 16,755.8
185
31 2554
1 1 5 5
450.0 - - 682.2 2.6 1,134.8 0.25 - 3.00- - - - 22.3 22.3 -- - - - 46.4 46.4 -- - - - 100.0 100.0 -- - - - 63.9 63.9 -- - - 35.0 - 35.0 0.25 - 0.75- - - - 51.0 51.0 -- - - - 736.6 736.6 -
450.0 - - 717.2 1,022.8 2,190.0
- - - - 551.9 551.9 -800.0 - - - - 800.0 7.50
2,003.0 - - - - 2,003.0 4.55 - 4.959.0 - - - - 9.0 7.50
- - - - 23.8 23.8 -
- - - - 168.9 168.9 -3,300.0 2,487.9 - - - 5,787.9 4.65 - 6.50
- - - 4,127.9 - 4,127.9
- - - - 48.5 48.5 -6,112.0 2,487.9 - 4,127.9 793.1 13,520.9
186
2555
31 2555
1 1 5 5
- - - 544.9 2.7 547.6 0.13 - 0.88- - - - 22.3 22.3 -- - - - 9.4 9.4 -- - - - 100.0 100.0 -- - - - 59.1 59.1 -- 23.8 - 2.2 - 26.0 1.95- - - 3,260.3 - 3,260.3 1.00 - 7.38- - - - 55.6 55.6 -- - - - 260.5 260.5 -- 23.8 - 3,807.4 509.6 4,340.8
- - - - 480.2 480.2 -- - - 333.4 - 333.4- - - - 2.5 2.5 -
- - - - 48.9 48.9 -4,298.3 5,402.6 - - - 9,700.9 4.75 - 5.80
- - - 2,714.0 - 2,714.0
- - - - 45.6 45.6 -4,298.3 5,402.6 - 3,047.4 577.2 13,325.5
187
31 2554
1 1 5 5
450.0 - - 400.1 1.6 851.7 0.25 - 3.00- - - - 8.4 8.4 -- - - - 1.5 1.5 -- - - - 46.4 46.4 -- - - - 100.0 100.0 -- - - - 54.9 54.9 -- - - 35.0 - 35.0 0.25 - 0.75- - - 1,801.1 - 1,801.1 5.19 - 5.82- - - - 51.0 51.0 -- - - - 439.9 439.9 -
450.0 - - 2,236.2 703.7 3,389.9
- - - - 324.3 324.3 -800.0 - - - - 800.0 7.5
2,003.0 - - - - 2,003.0 4.55 - 4.95- - - - 23.8 23.8 -- - - - 1.3 1.3 -
- - - - 70.6 70.6 -3,300.0 2,487.9 - - - 5,787.9 4.65 - 6.50
- - - 2,399.9 - 2,399.9
- - - - 48.5 48.5 -6,103.0 2,487.9 - 2,399.9 468.5 11,459.3
188
2555
31 2555
636 2.8010 - 2.8425
189
190
2555
191
192
2555
193
A dit Fee1 1,850,0002 600,0003 100,000
4 370,0005 120,0006 200,0007 250,0008 120,0009 80,00010 880,000
1 1,724,500
194
2555
