11/05/2026 | Press release | Archived content
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statements of financial position | ||||||||||
| As at 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| Note | 30 September 2026 | 31 December 2025 | 30 September 2026 | 31 December 2025 | ||||||
| (Unaudited | (Audited) | (Unaudited | (Audited) | |||||||
| but reviewed) | but reviewed) | |||||||||
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash and cash equivalents | 25,665,000,419 | 33,238,885,435 | 21,414,170,480 | 27,073,049,237 | ||||||
| Investments in short-term financial assets | 1,068,588 | 6,924,948,217 | - | 6,922,682,882 | ||||||
| Trade accounts receivable | 2 | 29,555,988,438 | 23,684,027,992 | 26,041,589,351 | 23,226,877,714 | |||||
| Other current receivable | 3 | 29,823,957,514 | 11,564,844,864 | 27,136,458,656 | 9,395,270,245 | |||||
| Short-term lending | 4.3 | - | - | - | 749,950,246 | |||||
| Current portion of long-term lending | 2,001,367 | - | 62,001,367 | 50,000,000 | ||||||
| Inventories and supplies | 48,770,156,602 | 32,988,280,180 | 44,175,485,848 | 30,062,049,681 | ||||||
| Other current financial assets | 210,236,239 | 41,847,468 | 198,587,314 | 41,847,468 | ||||||
| Other current assets | 544,065,523 | 410,442,565 | 185,514,291 | 219,799,690 | ||||||
| Total current assets | 134,572,474,690 | 108,853,276,721 | 119,213,807,307 | 97,741,527,163 | ||||||
| Non-current assets | ||||||||||
| Investments in long-term financial assets | 3,663,639,852 | 4,754,966,978 | 447,713,566 | 386,809,107 | ||||||
| Investments in subsidiaries | 5.1 | - | - | 26,772,018,657 | 25,361,426,303 | |||||
| Investments in joint ventures | 5.2 | 4,590,008,327 | 2,528,585,226 | 545,400,000 | 545,400,000 | |||||
| Investments in associates | 5.3 | 7,083,700,161 | 6,100,116,634 | 12,986,940,061 | 12,086,940,061 | |||||
| Long-term lending | 217,233,567 | 173,700,000 | 2,796,233,567 | 2,787,700,000 | ||||||
| Investment properties | 1,382,710,608 | 1,307,311,923 | 1,343,153,888 | 1,087,482,063 | ||||||
| Property, plant and equipment | 6 | 45,260,828,489 | 46,608,773,241 | 41,794,212,557 | 43,295,039,246 | |||||
| Right-of-use assets | 7.1 | 11,607,630,529 | 12,013,869,322 | 8,585,254,249 | 8,868,087,183 | |||||
| Goodwill | 3,483,578,072 | 3,483,578,072 | 12,798,967,715 | 12,798,967,715 | ||||||
| Other intangible assets other than goodwill | 8 | 4,075,042,470 | 4,579,067,599 | 21,838,653,216 | 24,009,326,610 | |||||
| Deferred tax assets | 5,688,669,089 | 6,049,184,420 | - | - | ||||||
| Other non-current assets | 1,768,128,389 | 1,478,978,874 | 1,106,935,146 | 1,061,116,046 | ||||||
| Total non-current assets | 88,821,169,553 | 89,078,132,289 | 131,015,482,622 | 132,288,294,334 | ||||||
| Total assets | 223,393,644,243 | 197,931,409,010 | 250,229,289,929 | 230,029,821,497 | ||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statements of financial position (continued) | ||||||||||
| As at 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| Note | 30 September 2026 | 31 December 2025 | 30 September 2026 | 31 December 2025 | ||||||
| (Unaudited | (Audited) | (Unaudited | (Audited) | |||||||
| but reviewed) | but reviewed) | |||||||||
| Liabilities and shareholders' equity | ||||||||||
| Current liabilities | ||||||||||
| Bank overdrafts and short-term borrowings | ||||||||||
| from financial institutions | 17,135,527,328 | 3,192,125,933 | 14,700,000,000 | - | ||||||
| Trade accounts payable | 52,326,851,789 | 32,793,077,338 | 44,744,939,183 | 30,280,415,255 | ||||||
| Other current payable | 5,121,091,048 | 6,189,900,219 | 3,775,995,278 | 5,097,826,977 | ||||||
| Short-term borrowings | 4.7 | - | - | 382,625,853 | 231,844,663 | |||||
| Current portion of long-term borrowings | 9 | 2,496,727,706 | 3,087,471,835 | 2,472,703,006 | 3,063,531,494 | |||||
| Current portion of lease liabilities | 7.2 | 1,294,904,356 | 1,135,998,071 | 1,057,598,440 | 917,963,858 | |||||
| Income tax payable | 552,376,896 | 434,928,006 | 443,326,889 | 358,254,043 | ||||||
| Short-term provision for decommissioning costs | 18,058,998 | 23,316,570 | 3,518,682 | 5,283,703 | ||||||
| Other current financial liabilities | 106,195,993 | 114,185,179 | 106,195,993 | 114,185,179 | ||||||
| Other current liabilities | 1,760,618,389 | 1,613,821,470 | 1,589,315,543 | 1,532,605,127 | ||||||
| Total current liabilities | 80,812,352,503 | 48,584,824,621 | 69,276,218,867 | 41,601,910,299 | ||||||
| Non-current liabilities | ||||||||||
| Long-term borrowings | 9 | 2,039,781,671 | 7,026,601,481 | 2,022,172,865 | 6,990,963,058 | |||||
| Lease liabilities | 7.2 | 8,944,863,575 | 9,122,353,674 | 6,793,775,500 | 6,882,493,080 | |||||
| Deferred tax liabilities | 595,599,425 | 542,571,418 | 571,111,060 | 518,083,089 | ||||||
| Non-current provisions for employee benefits | 3,473,497,190 | 3,233,750,108 | 3,125,841,008 | 2,914,517,654 | ||||||
| Long-term provision for decommissioning costs | 377,640,425 | 378,747,110 | 184,522,566 | 175,751,384 | ||||||
| Deposits on LPG cylinders | 13,331,168,562 | 13,328,814,002 | 13,331,168,562 | 13,328,814,002 | ||||||
| Other non-current liabilities | 2,136,523,179 | 1,892,797,711 | 1,961,274,410 | 1,716,499,308 | ||||||
| Total non-current liabilities | 30,899,074,027 | 35,525,635,504 | 27,989,865,971 | 32,527,121,575 | ||||||
| Total liabilities | 111,711,426,530 | 84,110,460,125 | 97,266,084,838 | 74,129,031,874 | ||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statements of financial position (continued) | ||||||||||
| As at 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 30 September 2026 | 31 December 2025 | 30 September 2026 | 31 December 2025 | |||||||
| (Unaudited | (Audited) | (Unaudited | (Audited) | |||||||
| but reviewed) | but reviewed) | |||||||||
| Shareholders' equity | ||||||||||
| Share capital | ||||||||||
| Registered | 120,000,000,000 | 120,000,000,000 | 120,000,000,000 | 120,000,000,000 | ||||||
| Issued and fully paid-up | 120,000,000,000 | 120,000,000,000 | 120,000,000,000 | 120,000,000,000 | ||||||
| Share premium | 23,496,507,923 | 23,496,507,923 | 23,496,507,923 | 23,496,507,923 | ||||||
| Surplus from the change in the ownership | ||||||||||
| interests in subsidiaries | 26,944,535 | 26,944,535 | - | - | ||||||
| Deficit on business combination | ||||||||||
| under common control | (67,991,415,889) | (67,991,415,889) | - | - | ||||||
| Retained earnings | ||||||||||
| Appropriated - legal reserve | 2,736,976,000 | 2,526,293,000 | 2,736,976,000 | 2,526,293,000 | ||||||
| Unappropriated | 35,611,089,748 | 37,224,903,450 | 7,605,852,071 | 10,802,843,169 | ||||||
| Other components of shareholders' equity | (2,263,850,357) | (1,525,657,395) | (876,130,903) | (924,854,469) | ||||||
| Equity attributable to owners of the Company | 111,616,251,960 | 113,757,575,624 | 152,963,205,091 | 155,900,789,623 | ||||||
| Non-controlling interests of the subsidiaries | 65,965,753 | 63,373,261 | - | - | ||||||
| Total shareholders' equity | 111,682,217,713 | 113,820,948,885 | 152,963,205,091 | 155,900,789,623 | ||||||
| Total liabilities and shareholders' equity | 223,393,644,243 | 197,931,409,010 | 250,229,289,929 | 230,029,821,497 | ||||||
| - | - | - | - | |||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| (M.L. Peekthong Thongyai) | (Miss Numpetch Supharatanasit) | |||||||||
| Chief Executive Officer | Senior Executive Vice President, Finance |
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statement of income | ||||||||||
| For the three-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Sales and service income | 184,424,607,370 | 153,600,088,059 | 169,700,921,039 | 143,209,937,318 | ||||||
| Cost of sales and services | 173,497,293,105 | 144,964,096,736 | 160,025,218,811 | 135,455,918,843 | ||||||
| Gross profit | 10,927,314,265 | 8,635,991,323 | 9,675,702,228 | 7,754,018,475 | ||||||
| Other income | 497,609,523 | 527,957,853 | 440,603,809 | 831,849,261 | ||||||
| Gain (loss) on foreign exchange rates | (26,040,968) | 1,783,081 | (11,023,877) | (14,942,933) | ||||||
| Gain on derivatives | 720,485,842 | 138,592,494 | 705,663,419 | 123,295,895 | ||||||
| Profit before expenses | 12,119,368,662 | 9,304,324,751 | 10,810,945,579 | 8,694,220,698 | ||||||
| Selling and distribution expenses | 4,394,063,517 | 4,442,002,913 | 5,181,762,891 | 5,145,643,160 | ||||||
| Administrative expenses | 1,419,156,561 | 1,600,524,558 | 549,386,981 | 764,608,380 | ||||||
| Reversal of allowance for expected credit loss | (5,916,220) | (102,948,068) | (10,238,240) | (106,399,463) | ||||||
| Operating profit | 6,312,064,804 | 3,364,745,348 | 5,090,033,947 | 2,890,368,621 | ||||||
| Share of profit from investments | ||||||||||
| in joint ventures and associates | 24,868,905 | 173,069,269 | - | - | ||||||
| Profit before finance costs and income taxes | 6,336,933,709 | 3,537,814,617 | 5,090,033,947 | 2,890,368,621 | ||||||
| Finance costs | 244,652,638 | 228,099,126 | 179,267,381 | 161,710,172 | ||||||
| Profit before income taxes | 6,092,281,071 | 3,309,715,491 | 4,910,766,566 | 2,728,658,449 | ||||||
| Income tax expenses | 954,393,920 | 694,902,373 | 781,479,249 | 550,295,471 | ||||||
| Profit for the period | 5,137,887,151 | 2,614,813,118 | 4,129,287,317 | 2,178,362,978 | ||||||
| Profit (loss) attributable to | ||||||||||
| Equity holders of the Company | 5,138,463,187 | 2,614,259,189 | 4,129,287,317 | 2,178,362,978 | ||||||
| Non-controlling interests of the subsidiaries | (576,036) | 553,929 | ||||||||
| 5,137,887,151 | 2,614,813,118 | |||||||||
| Earnings per share | ||||||||||
| Basic earnings per share | 0.43 | 0.22 | 0.34 | 0.18 | ||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statement of comprehensive income | ||||||||||
| For the three-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Profit for the period | 5,137,887,151 | 2,614,813,118 | 4,129,287,317 | 2,178,362,978 | ||||||
| Other comprehensive income: | ||||||||||
| Items to be reclassified to profit or loss | ||||||||||
| in subsequent periods | ||||||||||
| Exchange differences on translation of | ||||||||||
| financial statements in foreign currency | 53,131,374 | (193,437,724) | - | - | ||||||
| Share of other comprehensive income from | ||||||||||
| investment in joint ventures | 2,570,768 | (3,220,601) | - | - | ||||||
| Items not to be reclassified to profit or loss | ||||||||||
| in subsequent periods | ||||||||||
| Gain (loss) on equity investments designated | ||||||||||
| at fair value | (11,771,714) | 210,996,454 | (11,250,000) | 139,500,000 | ||||||
| Income taxes related to equity investments | ||||||||||
| designated at fair value | 2,601,600 | (27,538,500) | 2,250,000 | (27,899,999) | ||||||
| Share of other comprehensive income from | ||||||||||
| investment in joint ventures | - | (535,799) | - | - | ||||||
| Other comprehensive income for the period | 46,532,028 | (13,736,170) | (9,000,000) | 111,600,001 | ||||||
| Total comprehensive income for the period | 5,184,419,179 | 2,601,076,948 | 4,120,287,317 | 2,289,962,979 | ||||||
| Total comprehensive income attributable to | ||||||||||
| Equity holders of the Company | 5,184,905,196 | 2,599,861,894 | 4,120,287,317 | 2,289,962,979 | ||||||
| Non-controlling interests of the subsidiaries | (486,017) | 1,215,054 | ||||||||
| 5,184,419,179 | 2,601,076,948 | |||||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statement of income | ||||||||||
| For the nine-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Sales and service income | 566,217,446,977 | 503,188,007,687 | 521,182,427,015 | 467,239,714,595 | ||||||
| Cost of sales and services | 541,633,964,071 | 476,694,663,395 | 498,967,562,757 | 444,089,876,033 | ||||||
| Gross profit | 24,583,482,906 | 26,493,344,292 | 22,214,864,258 | 23,149,838,562 | ||||||
| Other income | 1,836,975,667 | 1,485,852,742 | 1,817,352,366 | 2,636,579,912 | ||||||
| Gain (loss) on foreign exchange rates | 345,835,672 | (447,861,163) | 399,318,897 | (455,198,587) | ||||||
| Gain (loss) on derivatives | (1,793,183,742) | 754,710,865 | (1,840,904,768) | 767,097,068 | ||||||
| Profit before expenses | 24,973,110,503 | 28,286,046,736 | 22,590,630,753 | 26,098,316,955 | ||||||
| Selling and distribution expenses | 12,775,413,003 | 12,844,472,555 | 15,134,168,378 | 14,769,812,757 | ||||||
| Administrative expenses | 4,661,990,351 | 4,591,138,749 | 1,956,840,853 | 2,143,032,099 | ||||||
| Allowance for expected credit loss (reversal) | 77,822,529 | (862,401,434) | 415,895 | (855,243,329) | ||||||
| Operating profit | 7,457,884,620 | 11,712,836,866 | 5,499,205,627 | 10,040,715,428 | ||||||
| Share of profit from investments | ||||||||||
| in joint ventures and associates | 410,857,685 | 529,346,123 | - | - | ||||||
| Profit before finance costs and income taxes | 7,868,742,305 | 12,242,182,989 | 5,499,205,627 | 10,040,715,428 | ||||||
| Finance costs | 689,393,471 | 723,909,143 | 500,383,194 | 529,218,311 | ||||||
| Profit before income taxes | 7,179,348,834 | 11,518,273,846 | 4,998,822,433 | 9,511,497,117 | ||||||
| Income tax expenses | 1,398,675,722 | 2,292,179,035 | 785,163,287 | 1,744,284,452 | ||||||
| Profit for the period | 5,780,673,112 | 9,226,094,811 | 4,213,659,146 | 7,767,212,665 | ||||||
| Profit attributable to | ||||||||||
| Equity holders of the Company | 5,778,267,979 | 9,225,542,337 | 4,213,659,146 | 7,767,212,665 | ||||||
| Non-controlling interests of the subsidiaries | 2,405,133 | 552,474 | ||||||||
| 5,780,673,112 | 9,226,094,811 | |||||||||
| Earnings per share | ||||||||||
| Basic earnings per share | 0.48 | 0.77 | 0.35 | 0.65 | ||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Statement of comprehensive income | ||||||||||
| For the nine-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Profit for the period | 5,780,673,112 | 9,226,094,811 | 4,213,659,146 | 7,767,212,665 | ||||||
| Other comprehensive income: | ||||||||||
| Items to be reclassified to profit or loss | ||||||||||
| in subsequent periods | ||||||||||
| Exchange differences on translation of | ||||||||||
| financial statements in foreign currency | 457,787,793 | (564,407,347) | - | - | ||||||
| Share of other comprehensive income from | ||||||||||
| investment in joint ventures | 17,751,184 | (25,948,566) | - | - | ||||||
| Items not to be reclassified to profit or loss | ||||||||||
| in subsequent periods | ||||||||||
| Gain (loss) on equity investments designated | ||||||||||
| at fair value | (1,185,063,409) | (24,164,840) | 60,904,458 | (76,206,533) | ||||||
| Income taxes related to equity investments | ||||||||||
| designated at fair value | (11,078,392) | 16,295,207 | (12,180,892) | 15,241,307 | ||||||
| Share of other comprehensive income from | ||||||||||
| investment in joint ventures | 1,165,784 | (2,019,626) | - | - | ||||||
| Other comprehensive income for the period | (719,437,040) | (600,245,172) | 48,723,566 | (60,965,226) | ||||||
| Total comprehensive income for the period | 5,061,236,072 | 8,625,849,639 | 4,262,382,712 | 7,706,247,439 | ||||||
| Total comprehensive income attributable to | ||||||||||
| Equity holders of the Company | 5,058,643,580 | 8,625,037,796 | 4,262,382,712 | 7,706,247,439 | ||||||
| Non-controlling interests of the subsidiaries | 2,592,492 | 811,843 | ||||||||
| 5,061,236,072 | 8,625,849,639 | |||||||||
| The accompanying notes are an integral part of the financial statements. |
| (Unaudited but reviewed) | |||||||||||||||||||||||||||||
| PTT Oil and Retail Business Public Company Limited | |||||||||||||||||||||||||||||
| Statement of changes in shareholders' equity | |||||||||||||||||||||||||||||
| For the nine-month period ended 30 September 2026 | |||||||||||||||||||||||||||||
| (Unit: Baht) | |||||||||||||||||||||||||||||
| Consolidated financial statements | |||||||||||||||||||||||||||||
| Equity attributable to owners of the Company | |||||||||||||||||||||||||||||
| Other components of shareholders' equity | |||||||||||||||||||||||||||||
| Other comprehensive income | |||||||||||||||||||||||||||||
| Surplus from | Deficit on | Exchange differences | Share of other | Total other | Total equity | Equity attributable | |||||||||||||||||||||||
| Issued and | the change in the | business | Retained earnings | on translation of | comprehensive | Changes in | components of | attributable to | to non-controlling | Total | |||||||||||||||||||
| fully paid-up | ownership interests | combination under | Appropriated | financial statements | income from | fair value of | shareholders' | owners of | interests | shareholders' | |||||||||||||||||||
| share capital | Share premium | in subsidiaries | common control | - legal reserve | Unappropriated | in foreign currency | joint ventures | equity investments | equity | the Company | of the subsidiaries | equity | |||||||||||||||||
| Balance as at 1 January 2025 | 120,000,000,000 | 23,496,507,923 | 26,944,535 | (67,991,415,889) | 2,079,468,000 | 31,913,096,998 | (1,104,156,401) | (86,003,027) | 562,803,438 | (627,355,990) | 108,897,245,577 | 63,729,015 | 108,960,974,592 | ||||||||||||||||
| Profit for the period | - | - | - | - | - | - | 9,225,542,337 | - | - | - | - | 27,956,994 | 9,225,542,337 | 552,474 | 9,226,094,811 | ||||||||||||||
| Other comprehensive income for the period | - | - | - | - | - | (2,019,626) | (564,050,414) | (25,948,566) | (8,485,935) | (598,484,915) | (600,504,541) | 259,369 | (600,245,172) | ||||||||||||||||
| Dividends paid | - | - | - | - | - | (5,159,915,604) | - | - | - | - | (5,159,915,604) | - | (5,159,915,604) | ||||||||||||||||
| Transfer to retained earnings | - | - | - | - | - | (174,541) | - | - | 174,541 | 174,541 | - | - | - | ||||||||||||||||
| Transfer to legal reserve | - | - | - | - | 388,361,000 | (388,361,000) | - | - | - | - | - | - | - | ||||||||||||||||
| Balance as at 30 September 2025 | 120,000,000,000 | 23,496,507,923 | 26,944,535 | (67,991,415,889) | 2,467,829,000 | 35,588,168,564 | (1,668,206,815) | (111,951,593) | 554,492,044 | (1,225,666,364) | 112,362,367,769 | 64,540,858 | 112,426,908,627 | ||||||||||||||||
| Balance as at 1 January 2026 | 120,000,000,000 | 23,496,507,923 | 26,944,535 | (67,991,415,889) | 2,526,293,000 | 37,224,903,450 | (1,912,278,248) | (117,368,761) | 503,989,614 | (1,525,657,395) | 113,757,575,624 | 63,373,261 | 113,820,948,885 | ||||||||||||||||
| Profit for the period | - | - | - | - | - | 5,778,267,979 | - | - | - | - | 5,778,267,979 | 2,405,133 | 5,780,673,112 | ||||||||||||||||
| Other comprehensive income for the period | - | - | - | - | - | 1,165,784 | 457,371,680 | 17,751,184 | (1,195,913,047) | (720,790,183) | (719,624,399) | 187,359 | (719,437,040) | ||||||||||||||||
| Dividends paid (Note 12) | - | - | - | - | - | (7,199,967,244) | - | - | - | - | (7,199,967,244) | - | (7,199,967,244) | ||||||||||||||||
| Transfer to retained earnings | - | - | - | - | - | 17,402,779 | - | - | (17,402,779) | (17,402,779) | - | - | - | ||||||||||||||||
| Transfer to legal reserve | - | - | - | - | - | 210,683,000 | - | (210,683,000) | - | - | - | - | - | - | - | ||||||||||||||
| Balance as at 30 September 2026 | 120,000,000,000 | 23,496,507,923 | 26,944,535 | (67,991,415,889) | 2,736,976,000 | 35,611,089,748 | (1,454,906,568) | (99,617,577) | (709,326,212) | (2,263,850,357) | 111,616,251,960 | 65,965,753 | 111,682,217,713 | ||||||||||||||||
| - | |||||||||||||||||||||||||||||
| The accompanying notes are an integral part of the financial statements. | |||||||||||||||||||||||||||||
| - 0 | |||||||||||||||||||||||||||||
| - 0 |
| (Unaudited but reviewed) | ||||||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||||||
| Statement of changes in shareholders' equity (continued) | ||||||||||||||
| For the nine-month period ended 30 September 2026 | ||||||||||||||
| (Unit: Baht) | ||||||||||||||
| Separate financial statements | ||||||||||||||
| Other components of | ||||||||||||||
| shareholders' equity | ||||||||||||||
| Other comprehensive | ||||||||||||||
| income | ||||||||||||||
| Issued and | Retained earnings | Changes in | Total | |||||||||||
| fully paid-up | Appropriated | fair value of | shareholders' | |||||||||||
| share capital | Share premium | - legal reserve | Unappropriated | equity investments | equity | |||||||||
| Balance as at 1 January 2025 | 120,000,000,000 | 23,496,507,923 | 2,079,468,000 | 7,863,170,178 | (802,689,242) | 152,636,456,859 | ||||||||
| Profit for the period | - | - | - | 7,767,212,665 | - | 7,767,212,665 | ||||||||
| Other comprehensive income for the period | - | - | - | - | (60,965,226) | (60,965,226) | ||||||||
| Dividends paid | - | - | - | (5,159,915,604) | - | (5,159,915,604) | ||||||||
| Transfer to legal reserve | - | - | 388,361,000 | (388,361,000) | - | - | ||||||||
| Balance as at 30 September 2025 | 120,000,000,000 | 23,496,507,923 | 2,467,829,000 | 10,082,106,239 | (863,654,468) | 155,182,788,694 | ||||||||
| Balance as at 1 January 2026 | 120,000,000,000 | 23,496,507,923 | 2,526,293,000 | 10,802,843,169 | (924,854,469) | 155,900,789,623 | ||||||||
| Profit for the period | - | - | - | 4,213,659,146 | - | 4,213,659,146 | ||||||||
| Other comprehensive income for the period | - | - | - | - | 48,723,566 | 48,723,566 | ||||||||
| Dividends paid (Note 12) | - | - | - | (7,199,967,244) | - | (7,199,967,244) | ||||||||
| Transfer to legal reserve | - | - | 210,683,000 | (210,683,000) | - | - | ||||||||
| Balance as at 30 September 2026 | 120,000,000,000 | 23,496,507,923 | 2,736,976,000 | 7,605,852,071 | (876,130,903) | 152,963,205,091 | ||||||||
| The accompanying notes are an integral part of the financial statements. |
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Cash flow statement | ||||||||||
| For the nine-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Cash flows from operating activities | ||||||||||
| Profit before tax | 7,179,348,834 | 11,518,273,846 | 4,998,822,433 | 9,511,497,117 | ||||||
| Adjustment of profit before income taxes to net cash provided by | ||||||||||
| (used in) operating activities | ||||||||||
| Depreciation and amortisation | 6,037,070,015 | 5,719,433,252 | 6,832,064,116 | 6,482,104,507 | ||||||
| Allowance for expected credit loss (reversal) | 77,822,529 | (862,401,434) | 415,895 | (855,243,329) | ||||||
| Reduction of inventories cost to net realisable value (reversal) | 48,840,799 | (31,455,832) | (28,429,641) | (35,482,100) | ||||||
| Loss on disposals of assets | 64,561,877 | 222,965,732 | 43,897,646 | 234,174,039 | ||||||
| Impairment loss on non-financial assets (reversal) | (59,876,567) | 6,908,655 | (123,900,927) | 6,453,689 | ||||||
| Reversal of impairment loss on investment | (73,560,124) | - | (73,560,124) | - | ||||||
| Share of profit from investments in joint ventures | ||||||||||
| and associates | (410,857,685) | (529,346,123) | - | - | ||||||
| Non-current provisions for employee benefits | 277,723,115 | 224,016,519 | 240,981,903 | 186,832,257 | ||||||
| Unrealised gain on exchange rates | (106,931,020) | (263,977,589) | (68,977,376) | (107,758,723) | ||||||
| (Gain) loss on measuring fair value of financial assets | (178,487,199) | 30,407,023 | (164,729,032) | 49,907,733 | ||||||
| Dividend income | (15,750,000) | (19,868,875) | (343,233,603) | (1,274,950,367) | ||||||
| Interest income | (274,710,069) | (559,546,713) | (302,153,896) | (534,228,605) | ||||||
| Finance costs | 689,393,471 | 723,909,143 | 500,383,194 | 529,218,311 | ||||||
| Others | 42,548,508 | 59,876,625 | 42,548,508 | 59,876,625 | ||||||
| Profit from operating activities before | ||||||||||
| changes in operating assets and liabilities | 13,297,136,484 | 16,239,194,229 | 11,554,129,096 | 14,252,401,154 | ||||||
| Operating assets (increase) decrease | ||||||||||
| Trade accounts receivable | (5,830,962,155) | 6,730,887,934 | (2,719,246,812) | 7,313,841,415 | ||||||
| Other current receivable | (18,230,917,190) | 887,309,093 | (17,733,545,597) | 795,987,438 | ||||||
| Inventories and supplies | (15,887,125,628) | (8,714,306,332) | (14,141,414,933) | (8,162,870,089) | ||||||
| Other current assets | (141,614,505) | 70,120,735 | 26,293,854 | 89,415,490 | ||||||
| Other assets | (313,673,278) | (250,628,137) | (64,372,735) | (242,231,868) | ||||||
| Operating liabilities increase (decrease) | ||||||||||
| Trade accounts payable | 19,453,864,263 | (4,659,913,795) | 14,437,612,455 | (4,540,522,261) | ||||||
| Other current payable | (453,200,696) | (1,286,224,788) | (944,212,222) | (363,151,652) | ||||||
| Other current liabilities | 141,539,347 | (161,096,146) | 56,710,416 | (129,296,040) | ||||||
| Deposits on LPG cylinders | 2,354,560 | 122,480,210 | 2,354,560 | 122,480,210 | ||||||
| Other non-current liabilities | 181,615,214 | 191,586,285 | 211,649,207 | 203,368,942 | ||||||
| Cash flows from (used in) operating activities | (7,780,983,584) | 9,169,409,288 | (9,314,042,711) | 9,339,422,739 | ||||||
| Income taxes paid | (869,430,414) | (1,115,075,141) | (659,460,541) | (863,639,923) | ||||||
| Net cash flows from (used in) operating activities | (8,650,413,998) | 8,054,334,147 | (9,973,503,252) | 8,475,782,816 | ||||||
| The accompanying notes are an integral part of the financial statements. | ||||||||||
| (Unaudited but reviewed) | ||||||||||
| PTT Oil and Retail Business Public Company Limited | ||||||||||
| Cash flow statement (continued) | ||||||||||
| For the nine-month period ended 30 September 2026 | ||||||||||
| (Unit: Baht) | ||||||||||
| Consolidated financial statements | Separate financial statements | |||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||
| Cash flows from investing activities | ||||||||||
| (Increase) decrease in investment in short-term financial assets | 6,911,263,683 | (4,377,126,806) | 6,910,029,036 | (4,408,484,164) | ||||||
| (Increase) decrease in short-term lending | - | - | 756,001,846 | (517,693,995) | ||||||
| Cash proceeds from long-term lending | - | - | 25,000,000 | 15,000,000 | ||||||
| Cash payment of long-term lending | (30,150,000) | (99,450,000) | (30,150,000) | (149,450,000) | ||||||
| Cash payment of investments in long-term financial assets | (19,494,601) | (33,121,192) | - | - | ||||||
| Cash proceeds from disposals of investment | ||||||||||
| in long-term financial asset | 116,353,047 | 13,693,072 | - | - | ||||||
| Cash payment of investments in subsidiaries | - | - | (1,337,032,230) | (260,000,000) | ||||||
| Cash payment of investments in joint ventures and associates | (2,970,397,150) | (210,000,000) | (900,000,000) | (100,000,000) | ||||||
| Cash payment of property, plant and equipment | ||||||||||
| and investment properties | (2,572,149,633) | (3,153,888,306) | (1,794,371,430) | (2,234,795,517) | ||||||
| Cash payment of right-of-use assets | (48,472,967) | (220,882,566) | (30,930,634) | (197,520,233) | ||||||
| Cash payment of other intangible assets other than goodwill | (604,915,106) | (670,887,369) | (585,001,609) | (649,021,755) | ||||||
| Cash proceeds from disposals of property, plant and equipment | ||||||||||
| investment properties and right-of-use assets | 238,464,150 | 25,522,890 | 118,914,127 | 12,930,131 | ||||||
| Cash proceeds from lease installments | 555,497 | - | 555,497 | - | ||||||
| Interests received | 231,508,852 | 382,861,254 | 289,244,299 | 411,455,642 | ||||||
| Dividends received | 504,666,404 | 1,115,682,816 | 343,233,603 | 1,274,950,367 | ||||||
| Net cash flows from (used in) investing activities | 1,757,232,176 | (7,227,596,207) | 3,765,492,505 | (6,802,629,524) | ||||||
| Cash flows from financing activities | ||||||||||
| Increase in bank overdrafts and short-term borrowings | 13,920,198,239 | 202,921,121 | 14,850,781,190 | 165,238,396 | ||||||
| Proceeds from long-term borrowings | - | 33,200,000 | - | - | ||||||
| Cash payment of long-term borrowings | (5,584,684,500) | (5,970,319,400) | (5,566,500,000) | (5,953,000,000) | ||||||
| Cash payment of lease liabilities | (1,600,318,879) | (1,570,998,533) | (1,304,832,322) | (1,267,840,057) | ||||||
| Interest paid | (366,312,788) | (435,982,062) | (269,101,912) | (294,059,087) | ||||||
| Dividends paid | (7,175,268,001) | (5,141,062,112) | (7,175,268,001) | (5,141,062,112) | ||||||
| Net cash flows from (used in) financing activities | (806,385,929) | (12,882,240,986) | 535,078,955 | (12,490,722,860) | ||||||
| Effects of changes in exchange rates | 69,367,072 | 12,117,863 | 14,053,035 | 11,804,945 | ||||||
| Exchange differences on translation | 56,315,663 | (119,780,789) | - | - | ||||||
| Net decrease in cash and cash equivalents | (7,573,885,016) | (12,163,165,972) | (5,658,878,757) | (10,805,764,623) | ||||||
| Cash and cash equivalents at beginning of period | 33,238,885,435 | 47,230,976,659 | 27,073,049,237 | 39,315,082,922 | ||||||
| Cash and cash equivalents at end of period | 25,665,000,419 | 35,067,810,687 | 21,414,170,480 | 28,509,318,299 | ||||||
| - | - | |||||||||
| Supplemental cash flow information | ||||||||||
| Non-cash transactions | ||||||||||
| Increase in accounts payable for purchase | ||||||||||
| property, plant and equipment and investment properties | 394,612,998 | 958,021,755 | 281,281,244 | 358,097,837 | ||||||
| Increase in accounts payable for purchase | ||||||||||
| other intangible assets other than goodwill | 55,224,091 | 61,196,197 | 45,680,135 | 56,472,741 | ||||||
| Increase in lease liabilities | 1,289,054,593 | 1,223,715,636 | 1,130,015,358 | 859,334,504 | ||||||
| Transfer of supplies to property, plant and equipment | 56,408,407 | 67,339,869 | 56,408,407 | 67,339,869 | ||||||
| The accompanying notes are an integral part of the financial statements. |