Food and Beverage

Food and Beverage

ABICO[SP,NC]

APURE

AGRIPURE HOLDINGS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	848.46	708.75	636.90	656.26	709.71

Liabilities	598.82	461.19	409.55	439.06	484.97

Equity	236.88	237.75	212.52	202.03	204.28

Paid-up Capital	2,800.73	2,800.73	2,693.21	2,693.20	2,693.20

Revenue	451.79	1,640.24	1,626.77	1,357.34	1,103.87

Net Profit	-0.87	7.43	10.49	-2.25	-57.72

EPS(Baht)	-	0.03	0.04	-0.01	-0.21

ROA(%)*	8.46	6.73	5.49	4.20	-4.06

ROE(%)*	10.72	3.30	5.06	-1.11	-24.01

Net Profit Margin(%)	-0.19	0.45	0.64	-0.17	-5.23

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	14.62	610.68	27.23	N.A.	N.A.

P/BV	1.47	2.66	3.39	1.41	2.09

Book Value per share(Baht)	0.85	0.87	0.84	0.73	0.97

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	1.24	2.32	2.84	1.03	2.04

Market Cap.	347.29	649.77	764.88	277.40	549.41

* - Annualized

DAIDO[SP,NP,NC]

F&D

FOOD AND DRINKS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	821.30	843.39	833.39	644.32	590.76

Liabilities	478.08	491.52	430.58	227.32	144.18

Equity	343.21	351.87	402.81	416.99	446.59

Paid-up Capital	125.00	125.00	125.00	125.00	125.00

Revenue	135.20	744.86	664.27	477.32	505.52

Net Profit	-8.66	-50.95	-9.80	7.90	55.09

EPS(Baht)	-0.69	-4.08	-0.78	0.63	4.41

ROA(%)*	-2.02	-3.08	0.35	2.25	12.73

ROE(%)*	-11.84	-13.50	-2.39	1.83	12.58

Net Profit Margin(%)	-6.40	-6.84	-1.48	1.66	10.90

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	154.75	32.60	12.04

P/BV	0.29	0.32	0.54	1.03	1.18

Book Value per share(Baht)	27.46	29.77	33.26	33.50	35.44

Dvd. Yield(%)	-	-	1.94	8.70	7.19

Last Price(Baht)	8.00	9.50	18.00	34.50	41.75

Market Cap.	100.00	118.75	225.00	431.25	521.88

* - Annualized

HTC

HAAD THIP PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,648.70	1,588.75	1,532.16	1,574.74	1,308.84

Liabilities	667.99	611.44	573.68	609.62	565.63

Equity	980.71	977.31	958.48	965.12	743.21

Paid-up Capital	166.02	166.02	166.02	166.02	166.02

Revenue	685.31	2,358.82	2,054.54	2,004.66	1,626.63

Net Profit	3.20	50.96	12.49	53.62	54.36

EPS(Baht)	0.02	0.31	0.08	0.32	0.33

ROA(%)*	3.39	4.95	1.66	5.64	6.21

ROE(%)*	3.34	5.27	1.30	6.28	7.35

Net Profit Margin(%)	0.47	2.16	0.61	2.67	3.34

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	18.37	10.59	61.45	10.70	12.20

P/BV	0.61	0.66	0.66	0.83	1.03

Book Value per share(Baht)	5.91	5.89	5.73	4.46	4.44

Dvd. Yield(%)	6.63	2.59	7.14	6.32	6.03

Last Price(Baht)	3.62	3.86	3.78	3.72	4.56

Market Cap.	600.97	640.82	627.54	617.58	757.03

* - Annualized

KSL

KHON KAEN SUGAR INDUSTRY PUBLIC COMPANY LIMITED


As of	2007 31/01/2007	2006 31/10/2006	2005 31/10/2005

Assets	12,948.59	10,845.65	8,620.00

Liabilities	5,192.34	3,327.46	1,380.23

Equity	6,560.88	6,414.10	6,142.84

Paid-up Capital	1,550.00	1,550.00	1,550.00

Revenue	1,896.64	6,498.75	5,532.46

Net Profit	193.53	678.95	495.11

EPS(Baht)	0.12	0.44	0.34

ROA(%)*	8.33	10.66	9.48

ROE(%)*	9.74	10.81	8.65

Net Profit Margin(%)	10.20	10.45	8.95

As of	29/05/2007	29/12/2006	30/12/2005

P/E	22.44	24.73	24.02

P/BV	2.15	2.43	2.01

Book Value per share(Baht)	4.23	4.12	3.98

Dvd. Yield(%)	2.42	1.60	-

Last Price(Baht)	9.10	10.00	8.00

Market Cap.	14,105.00	15,500.00	12,400.00

* - Annualized

LST

LAM SOON (THAILAND) PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	3,698.70	3,567.12	3,334.68	3,718.73	2,244.82

Liabilities	1,705.50	1,615.40	1,606.40	2,147.64	733.92

Equity	1,667.51	1,633.16	1,404.82	1,259.93	1,237.26

Paid-up Capital	820.00	820.00	820.00	820.00	820.00

Revenue	1,352.86	5,374.36	5,145.73	5,131.09	3,527.82

Net Profit	34.52	228.93	53.88	134.15	216.92

EPS(Baht)	0.04	0.28	0.07	0.18	2.92

ROA(%)*	12.42	11.89	4.45	8.58	16.61

ROE(%)*	15.70	15.07	4.04	10.74	17.85

Net Profit Margin(%)	2.55	4.26	1.05	2.61	6.15

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	6.48	8.61	25.61	7.88	11.16

P/BV	0.95	0.93	0.84	1.34	1.95

Book Value per share(Baht)	2.03	1.95	1.78	1.75	14.40

Dvd. Yield(%)	10.36	1.65	4.94	8.55	4.83

Last Price(Baht)	1.93	1.82	1.50	2.34	31.25

Market Cap.	1,582.60	1,492.40	1,230.00	1,918.80	2,562.50

* - Annualized

MALEE

MALEE SAMPRAN PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,343.81	2,312.53	1,981.63	1,985.68	1,820.88

Liabilities	2,224.19	2,169.09	1,863.90	1,872.38	1,773.71

Equity	119.62	143.44	117.72	113.31	47.17

Paid-up Capital	700.00	700.00	700.00	700.00	700.00

Revenue	980.25	4,162.77	3,730.22	3,337.20	3,266.14

Net Profit	-24.68	25.26	4.57	21.84	-97.50

EPS(Baht)	-0.35	0.38	0.09	0.44	-1.95

ROA(%)*	2.63	4.04	2.54	3.32	-2.30

ROE(%)*	-5.67	19.34	3.95	27.22	-102.12

Net Profit Margin(%)	-2.52	0.61	0.12	0.65	-2.99

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	8.68	14.20	N.A.	N.A.

P/BV	4.97	2.80	2.51	3.10	6.00

Book Value per share(Baht)	1.71	2.29	1.54	1.27	1.33

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	8.50	6.40	3.88	3.94	7.95

Market Cap.	595.00	448.00	194.00	197.00	397.50

* - Annualized

MINT

MINOR INTERNATIONAL PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	18,074.43	17,786.74	15,445.14	14,099.68	10,954.78

Liabilities	9,385.34	9,662.48	9,506.59	8,424.54	6,692.92

Equity	8,128.16	7,577.95	5,280.86	4,394.38	3,573.25

Paid-up Capital	2,987.03	2,958.10	2,733.66	2,476.78	2,293.97

Revenue	3,673.94	12,429.64	10,442.84	8,236.71	4,670.23

Net Profit	450.28	1,280.10	1,061.11	711.90	400.57

EPS(Baht)	0.16	0.47	0.42	0.32	1.30

ROA(%)*	11.83	11.80	11.91	9.69	8.55

ROE(%)*	17.59	19.91	21.93	17.87	13.30

Net Profit Margin(%)	12.26	10.30	10.16	8.64	8.58

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	27.00	27.83	19.09	11.67	27.03

P/BV	4.22	4.85	3.74	1.73	2.49

Book Value per share(Baht)	2.80	2.46	1.84	1.72	7.06

Dvd. Yield(%)	1.27	1.04	1.58	3.15	2.65

Last Price(Baht)	11.80	11.90	6.45	2.90	17.40

Market Cap.	34,620.44	34,445.55	17,222.38	6,998.45	7,833.73

* - Annualized

OISHI

OISHI GROUP PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004

Assets	2,603.32	2,487.39	2,728.86	2,377.58

Liabilities	686.71	675.20	787.03	872.32

Equity	1,916.61	1,812.19	1,941.83	1,505.26

Paid-up Capital	375.00	375.00	375.00	375.00

Revenue	1,066.13	3,968.64	4,682.33	3,282.99

Net Profit	104.42	189.11	624.07	487.23

EPS(Baht)	0.56	1.01	3.33	2.98

ROA(%)*	11.07	8.30	25.69	22.22

ROE(%)*	13.76	10.08	36.21	32.37

Net Profit Margin(%)	9.79	4.77	13.33	14.84

As of	28/05/2007	29/12/2006	30/12/2005	30/12/2004

P/E	12.63	23.10	7.75	12.46

P/BV	1.76	2.59	3.04	2.80

Book Value per share(Baht)	10.22	9.47	10.11	7.14

Dvd. Yield(%)	2.89	6.94	3.25	-

Last Price(Baht)	18.00	24.50	30.75	20.00

Market Cap.	3,375.00	4,593.75	5,765.62	3,750.00

* - Annualized

PB

PRESIDENT BAKERY PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,309.49	2,302.56	1,598.03	1,199.71	1,116.52

Liabilities	537.76	576.01	609.42	335.08	326.57

Equity	1,771.73	1,726.56	988.61	864.63	789.95

Paid-up Capital	450.00	450.00	300.00	300.00	300.00

Revenue	603.57	2,557.44	2,156.93	1,811.71	1,558.92

Net Profit	45.18	279.14	191.49	134.68	110.80

EPS(Baht)	1.00	7.30	6.38	4.49	3.69

ROA(%)*	17.74	17.74	18.57	15.84	13.45

ROE(%)*	19.73	20.56	20.66	16.28	14.65

Net Profit Margin(%)	7.48	10.91	8.88	7.43	7.11

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	12.18	13.80	12.95	9.19	11.15

P/BV	1.90	2.04	2.43	1.46	1.55

Book Value per share(Baht)	39.37	36.27	31.07	27.49	25.14

Dvd. Yield(%)	4.13	2.88	2.98	5.00	3.72

Last Price(Baht)	75.00	74.00	75.50	40.00	39.00

Market Cap.	3,375.00	3,330.00	2,265.00	1,200.00	1,170.00

* - Annualized

POMPUI[SP,NC]

PR

PRESIDENT RICE PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,697.16	1,669.26	1,564.73	1,477.85	5,407.08

Liabilities	147.16	143.30	129.72	115.78	3,862.35

Equity	1,550.00	1,525.96	1,435.01	1,362.07	1,301.84

Paid-up Capital	120.00	120.00	120.00	120.00	120.00

Revenue	228.91	1,002.16	948.68	1,000.94	9,333.67

Net Profit	24.04	162.52	140.50	130.18	191.78

EPS(Baht)	2.00	13.54	11.71	10.85	15.98

ROA(%)*	10.18	11.27	10.74	4.63	7.63

ROE(%)*	10.06	10.98	10.05	9.77	15.44

Net Profit Margin(%)	10.50	16.22	14.81	13.01	2.05

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	8.14	8.65	5.42	10.17	6.71

P/BV	0.80	0.87	0.80	0.80	0.99

Book Value per share(Baht)	129.17	122.71	116.30	104.77	102.34

Dvd. Yield(%)	6.57	5.47	5.74	6.79	5.94

Last Price(Baht)	103.00	107.00	93.00	84.00	101.00

Market Cap.	1,236.00	1,284.00	1,116.00	1,008.00	1,212.00

* - Annualized

S&P

S & P SYNDICATE PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,312.92	2,398.46	2,084.54	1,748.89	1,599.82

Liabilities	371.14	507.31	511.85	444.40	373.35

Equity	1,849.05	1,801.43	1,512.87	1,248.31	1,174.99

Paid-up Capital	502.30	502.30	434.77	374.27	358.88

Revenue	924.73	3,800.00	3,415.11	3,043.80	2,591.86

Net Profit	28.80	226.79	203.60	183.23	176.16

EPS(Baht)	0.29	2.58	2.68	2.53	2.50

ROA(%)*	14.43	14.89	15.44	15.53	15.78

ROE(%)*	12.01	13.69	14.75	15.12	15.49

Net Profit Margin(%)	3.11	5.97	5.96	6.02	6.80

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	16.33	13.82	9.87	8.74	10.42

P/BV	1.81	1.90	1.35	1.50	1.70

Book Value per share(Baht)	18.41	16.95	16.47	16.12	15.48

Dvd. Yield(%)	5.83	6.19	8.64	7.69	7.13

Last Price(Baht)	32.00	32.25	22.30	24.20	26.25

Market Cap.	3,349.96	2,870.95	1,716.06	1,774.06	1,864.79

* - Annualized

SAICO

THE SIAM AGRO-INDUSTRY PINEAPPLE AND OTHERS PUBLIC CO., LTD.


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	717.66	766.99	768.83	520.40	527.68

Liabilities	544.31	572.35	592.61	1,092.49	1,115.79

Equity	173.35	194.64	176.23	-572.09	-588.11

Paid-up Capital	200.00	200.00	200.00	300.00	300.00

Revenue	246.14	1,213.15	1,076.30	1,053.87	978.56

Net Profit	-15.74	18.41	568.32	16.03	10.60

EPS(Baht)	-0.08	0.09	1.90	0.53	0.35

ROA(%)*	1.19	4.91	11.38	5.27	4.31

ROE(%)*	-5.47	9.93	N.A.	N.A.	N.A.

Net Profit Margin(%)	-6.39	1.52	52.80	1.52	1.08

As of	28/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	0.95	2.70	14.84	N.A.

P/BV	3.46	2.72	N.A.	N.A.	N.A.

Book Value per share(Baht)	0.87	1.05	N.A.	N.A.	N.A.

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	3.00	2.86	0.34	2.98	5.60

Market Cap.	600.00	572.00	102.00	89.40	168.00

* - Annualized

SAUCE

THAI THEPAROS FOOD PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,256.22	2,090.14	2,055.35	2,090.37	2,099.75

Liabilities	203.63	142.78	139.04	141.93	154.72

Equity	2,052.59	1,947.36	1,916.30	1,948.44	1,945.02

Paid-up Capital	360.00	360.00	360.00	360.00	360.00

Revenue	587.91	2,116.39	1,983.83	1,869.16	1,797.09

Net Profit	105.22	319.06	272.07	307.61	338.38

EPS(Baht)	2.92	8.86	7.56	8.54	9.40

ROA(%)*	21.20	21.24	17.79	20.09	22.72

ROE(%)*	16.49	16.52	14.08	15.80	18.09

Net Profit Margin(%)	17.90	15.08	13.71	16.46	18.83

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	11.19	11.78	12.69	11.08	10.80

P/BV	1.82	1.94	1.82	1.96	1.91

Book Value per share(Baht)	57.02	52.14	51.57	52.61	51.77

Dvd. Yield(%)	8.17	7.92	8.99	8.20	5.30

Last Price(Baht)	104.00	101.00	94.00	103.00	99.00

Market Cap.	3,744.00	3,636.00	3,384.00	3,708.00	3,564.00

* - Annualized

SFP

SIAM FOOD PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	3,268.74	3,333.93	3,385.28	2,975.36	2,699.27

Liabilities	1,232.60	1,252.78	1,261.56	909.15	583.98

Equity	2,040.53	2,079.77	2,119.24	2,041.26	2,104.19

Paid-up Capital	210.00	210.00	210.00	210.00	210.00

Revenue	509.48	2,366.50	2,353.18	2,254.63	2,456.33

Net Profit	-39.25	13.23	93.48	30.58	205.56

EPS(Baht)	-1.87	0.63	4.45	1.46	9.79

ROA(%)*	-0.10	1.73	3.12	1.38	9.97

ROE(%)*	-2.11	0.63	4.49	1.48	9.98

Net Profit Margin(%)	-7.70	0.56	3.97	1.36	8.37

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	15.50	23.47	16.52	10.22

P/BV	0.97	0.94	0.47	0.82	0.91

Book Value per share(Baht)	97.17	100.22	96.68	95.51	95.24

Dvd. Yield(%)	0.32	2.66	1.67	5.77	5.75

Last Price(Baht)	94.00	94.00	45.00	78.00	87.00

Market Cap.	1,974.00	1,974.00	945.00	1,638.00	1,827.00

* - Annualized

SORKON

S.KHONKAEN FOOD INDUSTRY PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	890.50	896.36	924.43	849.96	805.79

Liabilities	665.55	668.97	680.73	699.09	627.14

Equity	213.90	215.84	229.02	141.37	111.87

Paid-up Capital	77.00	77.00	70.00	70.00	70.00

Revenue	232.37	982.26	1,039.68	939.87	836.68

Net Profit	-2.02	24.13	18.36	20.05	-11.60

EPS(Baht)	-0.35	4.20	3.58	3.92	-1.66

ROA(%)*	6.03	7.66	5.64	6.03	2.81

ROE(%)*	3.62	10.85	9.91	15.84	-8.12

Net Profit Margin(%)	-0.87	2.46	1.77	2.13	-1.39

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	17.42	6.33	5.24	13.07	N.A.

P/BV	0.58	0.51	0.64	0.74	1.50

Book Value per share(Baht)	30.49	37.28	26.83	24.52	16.95

Dvd. Yield(%)	2.68	0.57	7.27	1.38	3.92

Last Price(Baht)	17.80	19.10	17.20	18.10	25.50

Market Cap.	137.06	147.07	120.40	126.70	178.50

* - Annualized

SSC

SERM SUK PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	247,038.23	221,897.10	199,369.92	265,681.62	249,725.81

Liabilities	154,051.58	133,947.68	128,676.87	125,983.35	134,251.52

Equity	75,012.04	75,022.95	63,947.04	129,130.29	104,976.92

Paid-up Capital	1,200.00	1,200.00	1,200.00	1,200.00	1,200.00

Revenue	68,784.52	271,515.57	234,595.83	204,372.29	157,608.26

Net Profit	8,213.04	29,450.69	32,235.84	36,483.44	19,954.12

EPS(Baht)	6.84	24.54	26.86	30.40	16.63

ROA(%)*	18.34	20.69	20.46	19.33	12.46

ROE(%)*	40.48	42.38	33.39	31.17	22.10

Net Profit Margin(%)	11.94	10.85	13.74	17.85	12.66

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	10.07	9.72	8.02	8.85	15.98

P/BV	3.78	4.12	2.20	2.46	3.57

Book Value per share(Baht)	62.51	58.78	110.69	99.27	71.22

Dvd. Yield(%)	6.36	6.20	6.15	2.46	1.57

Last Price(Baht)	236.00	242.00	244.00	244.00	254.00

Market Cap.	283,200.00	290,400.00	292,800.00	292,800.00	304,800.00

* - Annualized

TC

TROPICAL CANNING (THAILAND) PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,165.13	2,219.50	2,139.00	2,320.58	2,150.36

Liabilities	663.36	709.89	546.96	736.45	572.44

Equity	1,501.78	1,509.61	1,592.04	1,584.12	1,577.92

Paid-up Capital	330.00	330.00	330.00	330.00	330.00

Revenue	703.51	3,234.30	3,114.86	2,935.52	2,700.74

Net Profit	-7.83	-65.93	24.42	22.70	40.63

EPS(Baht)	-0.24	-2.00	0.74	0.69	1.23

ROA(%)*	-1.12	-2.03	1.90	1.84	2.70

ROE(%)*	-3.10	-4.25	1.54	1.44	2.59

Net Profit Margin(%)	-1.11	-2.04	0.78	0.77	1.50

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	106.32	9.67	16.04

P/BV	0.29	0.31	0.33	0.35	0.38

Book Value per share(Baht)	45.51	46.79	48.36	48.71	47.43

Dvd. Yield(%)	3.79	3.47	3.09	2.91	2.81

Last Price(Baht)	13.20	14.40	16.20	17.20	17.80

Market Cap.	435.60	475.20	534.60	567.60	587.40

* - Annualized

TF

THAI PRESIDENT FOODS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	6,389.01	6,192.66	5,429.49	4,686.13	4,283.86

Liabilities	850.98	848.79	687.05	685.45	604.38

Equity	5,123.95	4,953.69	4,522.05	3,995.90	3,676.45

Paid-up Capital	180.00	180.00	180.00	180.00	180.00

Revenue	1,675.54	6,177.86	5,304.89	4,783.74	4,577.87

Net Profit	169.29	795.29	718.89	559.55	501.85

EPS(Baht)	9.41	44.18	39.94	31.09	27.88

ROA(%)*	16.44	16.72	16.62	14.19	12.51

ROE(%)*	15.85	16.79	16.88	14.59	14.25

Net Profit Margin(%)	10.10	12.87	13.55	11.70	10.96

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	11.64	11.16	9.60	9.51	9.03

P/BV	1.77	1.89	1.46	1.26	1.47

Book Value per share(Baht)	284.66	264.76	239.80	213.89	197.55

Dvd. Yield(%)	4.34	3.18	3.41	4.57	4.23

Last Price(Baht)	504.00	500.00	350.00	270.00	290.00

Market Cap.	9,072.00	9,000.00	6,300.00	4,860.00	5,220.00

* - Annualized

TIPCO

TIPCO FOODS (THAILAND) PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	4,429.59	4,189.00	3,167.30	2,398.35	1,974.85

Liabilities	3,050.95	2,813.49	1,975.10	1,499.36	1,184.44

Equity	1,376.70	1,375.51	1,192.20	899.00	790.41

Paid-up Capital	482.58	480.70	477.40	431.10	389.22

Revenue	1,060.99	3,970.08	3,783.24	3,543.30	2,786.23

Net Profit	47.45	397.52	325.67	279.30	297.64

EPS(Baht)	0.10	0.83	0.68	0.65	0.77

ROA(%)*	10.32	13.65	13.53	15.76	17.90

ROE(%)*	21.65	30.96	31.15	33.06	45.92

Net Profit Margin(%)	4.47	10.01	8.61	7.88	10.68

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	11.76	8.10	7.75	7.47	11.10

P/BV	2.47	2.44	1.98	2.23	3.65

Book Value per share(Baht)	2.85	2.87	2.56	2.31	1.90

Dvd. Yield(%)	4.95	1.57	7.86	2.13	0.28

Last Price(Baht)	7.05	7.00	4.60	5.15	6.30

Market Cap.	3,402.19	3,364.89	2,196.02	2,220.14	2,452.06

* - Annualized

TUF

THAI UNION FROZEN PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	26,708.04	27,135.64	26,993.80	24,022.15	20,686.57

Liabilities	12,400.78	13,032.52	14,173.58	12,123.62	9,786.56

Equity	12,807.95	12,648.21	11,695.29	10,771.17	9,936.58

Paid-up Capital	874.06	874.06	869.28	864.30	859.09

Revenue	13,027.62	55,444.38	54,017.04	47,048.06	40,844.47

Net Profit	527.68	1,960.56	2,082.44	1,932.92	2,279.30

EPS(Baht)	0.60	2.25	2.40	2.24	2.65

ROA(%)*	11.87	11.31	11.58	10.84	15.75

ROE(%)*	16.53	16.11	18.54	18.67	23.51

Net Profit Margin(%)	4.05	3.54	3.86	4.11	5.58

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	9.82	11.47	12.30	13.29	10.31

P/BV	1.58	1.79	2.36	2.08	2.74

Book Value per share(Baht)	14.65	13.93	12.93	11.95	11.33

Dvd. Yield(%)	4.89	4.77	5.09	7.41	6.42

Last Price(Baht)	23.10	25.00	30.50	24.80	31.00

Market Cap.	20,190.69	21,851.40	26,513.07	21,434.74	26,631.82

* - Annualized

TVO

THAI VEGETABLE OIL PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	5,438.23	6,822.90	6,512.31	5,592.09	6,715.20

Liabilities	2,475.41	4,031.79	3,940.80	3,240.04	4,321.95

Equity	2,724.68	2,568.86	2,346.30	2,133.76	2,218.75

Paid-up Capital	499.61	499.61	497.76	496.58	490.47

Revenue	3,679.45	15,345.67	14,430.14	15,420.51	12,673.08

Net Profit	159.24	471.36	506.89	393.16	641.64

EPS(Baht)	0.32	0.94	1.02	0.80	1.42

ROA(%)*	19.18	13.26	13.73	10.29	16.74

ROE(%)*	23.52	19.18	22.63	18.07	31.57

Net Profit Margin(%)	4.33	3.07	3.51	2.55	5.06

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	7.43	10.73	10.87	8.71	12.84

P/BV	1.63	1.65	2.41	2.42	4.06

Book Value per share(Baht)	5.45	4.97	4.69	4.30	4.13

Dvd. Yield(%)	7.87	8.50	5.69	9.73	6.16

Last Price(Baht)	8.90	8.20	11.30	10.30	15.50

Market Cap.	4,446.56	4,096.83	5,624.72	5,114.79	7,602.26

* - Annualized

TWFP

THAI WAH FOOD PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	943.93	926.68	848.83	758.82	736.90

Liabilities	208.05	210.23	243.39	134.03	76.08

Equity	734.15	714.09	598.23	619.05	654.82

Paid-up Capital	95.06	95.06	95.06	95.06	95.06

Revenue	210.55	794.63	769.86	692.10	625.54

Net Profit	31.72	81.83	83.50	77.89	86.09

EPS(Baht)	3.34	8.61	8.78	8.19	9.06

ROA(%)*	14.62	13.08	14.39	13.54	15.68

ROE(%)*	13.72	12.47	13.72	12.23	13.48

Net Profit Margin(%)	15.07	10.30	10.85	11.25	13.76

As of	29/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	7.61	7.83	13.46	11.08	8.17

P/BV	0.96	1.07	1.68	1.63	1.37

Book Value per share(Baht)	77.23	61.93	61.18	64.59	64.09

Dvd. Yield(%)	6.76	7.58	9.71	8.57	18.29

Last Price(Baht)	74.00	66.00	103.00	105.00	87.50

Market Cap.	703.45	627.40	979.12	998.14	831.78

* - Annualized

UFM[CM]