BÀI TIỂU LUẬN MÔN QUẢN TRỊ TÀI CHÍNH Công ty cổ phần phát triển đô thị công nghiệp số 2
Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (460.92 KB, 25 trang )
!
"#TS. Ngô Quang Huân
$%&'()*+)',-#$./0-)1.,2'-)
)3455647)8+9.:-(21;'-)<74-)$=/5
#>?
)8-@A+)B-$;)7C-#5
D)E'-)6)C-$F5G5HFI
!""
JJ
KF#"L!"M 5
K5#NOPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPI
!"# $
%&&'&$
!"#%&&#()(*%+,
, &!"#%&&'"-+.
/ &!"#%&&01%2345+6
7(+
7(%8&+
7(&&"5"9+ $
$ :;+ /
, <(=+ >
/ %?@ .
> A B
KI#"QR"QPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPFS
$C&%&&01%2345+6
$D2&E=8(0:FG+6
$$D2&E=8(0=4=&=87("(H(I=J
$,D2&E=8(0GKL+
KT# JKUPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPP55
PPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPPP5I
1F26
!""
KF#"L!"M
FPFPV(WX()Y-$('-+Z[:-
#$%&%'( %)*
+,-.'/
14+)\#012'!34*5!%46789:8
',-()7]'#;<=>4?=@4@A^4_#;<=>4?=@@<?
BCD)C/%/EEFF4.4GE
FP5P$=-)-$)`;'-)<74-)+)E-)+a4+Y-$(/
HIFJFIFK %L-F.8M&- %L-F.8D5(N)LFGK
OPM4
FPI41+)Wb)c-)()=-)d=e)C((2'f-
9OQ%MRS=TT=GU6#VIFJFIFK %)*LD8(&
.8 %OUM>L(WS=TT@(OQVW%M.8 %OUM=.
(W84
R=F.8 %W5X8VIFJ9:8G.S=TT=L(WS=TT@.(W8
(PGFY(&VIFJ9:84
.'VIZ%L#7(&O" %PMGU[>\;8G
" %((OQ5%(&(5.6=;;]4
RN(W8(%6G6#$%&VIFJ)*G
#$%&5- 6PM40*(^ X8<;_(:L.(`
G*(``%X8#G.W_ A;]G\=]G*(^ 4
#a88(&OG.I9MbG$(^SX8I
LG*(&OX8#G.I\_(:4
J (&O=)*FJ'`[UOFJ'9Oc\*Fd678G*(&O<;_
(:L"FIO9Oc\*FG*(&O;;_(:L- %PMG*(&O
;;_(:
2F26
!""
"e-W6F.8GU(PGOU.%-F.8D5(N)G-.DG*
(` `% X8 G. =\; _ (:4
9^f-CLc(8X8g_9:8LDNVIFJ4
9OQXOUhDf-CLc(8i9OQXOUhIOP8.(NM>G
K5#NO
5PFP)g-(E+)(hi,
5PFPFP)g-(E+)jC-)$'C;):-k-$()4-)(7C-
)\('l. 5HHS 5HFH 5HFF 5HF5
j)*8.'
@=4;] =>@4=>] =;?4\A] \<4T?]
j)*8.' Dk =@T] ;>] =<A]
j)*8.'8l
<=4;@] =4<T] T;4A=] @T4?>]
j 8.'8Dk =;@] ==@] @<]
hWX()4-)(7C-)',-)=-)#
j 8.' .5m(:QZM%X8`D8.6(:)
ZM`)nFK(8.'4
3F26
!""
"S8.'QZMX8SR @=4] X8S;;T6\<4T?] S;=4
6IF.*(NSX8)ZM8P).GU*(NSX8QZM4#K
L)ZMX8RS;;T(W;=S\T4@@]OQZMM\<]
6-S8.'S64
#`5-S8.'QZMX8d,E>DkS;=;LS
;==L,GY`-S8.'*4
hi,()4-)(7C--)4-)mn#
oj p8)ZMR(':-.G'QZM4j .DWm
(:QZMX8`D8.6(:)ZM8-.8.`(N8
(8.'4
"S8.'8X8SRS;;T(WS;=R,<=4;@]6 @T4?>]4
6IF.QZMV*\<]R;;T(W;=L.-(`,(NX8
_)*:-.>4T]R;;T(W;=4
.(`L-S8.'8X8(Md,P\;]).GUDkS;;TL
O8.PDkS;=;LS;==4
5PFP5P)g-(E+)(hi,jC-)$'C)',.9.:)7](jV-$#
)\('l. 5HHS 5HFH 5HFF 5HF5
"q^Dk[I2r
=>T4@= ;A4A; =\4=< =A4>>
07[8:-.
>4@= >4A A4T> ;4A>
07[8$)Dk[I
>=4@@] @4@T] >4=>] @4T?]
07[8$)Dk >=] >;] =@]
a. Kỳ thu tiền bình quân :
s((.Oc [G5OQ-.%4`.DWDk[I5D8.6(
`:(OQ-.%4
C.-W[.D.5LS;;T-q^Dk[I=>T4@=ESLS6;A4A
ESS;=;GV*=\4=<ESS;==GV*=A4>>ES
4F26
!""
S;=4OGL*(NG7[8-.%RS;;T(W;=MW(OQ
kMWFKG*X8-'4+NF5 X8G )nFKG**P` [P4
b. Vòng quay tồn kho:
#_6G7[8:-..DWDk[I:-.[8D8.6G7(M.8F.8
G:-..DWDk[I:-.X8F.8 %5WD8.64
C.-W[.D.5LS;;T[8(OQ>4@=G7ESLG`VOUdS
;=;>4AG7ESLSdS;==A4T>G7ESG7;4A>G7ESdS;=4
9^.5*(N[8G7:-.X88($^4j R;;T(W;=
-'*4
c. Hiệu quả sử dụng tổng tài sản (TAT)/
j)*.DWm(:)X8M.8(OQD8.6(:F.84
C.-W[.D.5LS;;Tm(:)M.8(OQ=4>=@@(:F.8LOP
JG.S;=;L;==L;==4@@TG=4>=>G=4@T?(:4OGL [)nFK$
)C.c8`)JGSL,(NV5%V_842.GU [)nFK).
LkV5%V_).GU_)*X8S;;TL5%PS;=;G8.PG.S;==4
9^.5m(:G*)X8(OQ)nFK-' [4
5PFPIP)g-(E+)+C+(hi,(='(2o
)\('l. 5HHS 5HFH 5HFF 5HF5
j)*QE$)Et
;4<> ;4<= ;4\A ;4\?
j)*QE$)
Dk ;4\< ;4\A ;4\T
"SG8
u =;>4?@ \\4?@ A4<
j)*-SQ
;4<= ;4A ;4=<T ;4=A?
5F26
!""
a. Tỷ lệ nợ / Tổng tài sản (D/A)/
9.Oc,(N)nFKQ(Q.$)G.DWQWD8.6%&S.
$:G*4
u C.-W[.D.5j QE$2S;;T<>]LV*<=]
S;=;LV*\A]S;==GS6\?]S;=48(`.85)nFKQ
(Q.$)O8 [4
u 6L).GU,Dkka(8d,j QEG*V5%V_8
Df).GU'S;;TL;=;L;==4
b. Tỷ lệ thanh toán lãi vay (ICR)/
3'-S8G8RQ.M(N)V5-F.84
C.-W[.D.5Lj 8.'G8X8^RS;=;(WS
;=46I/QOUWRS;=;(W;=L%G8SGRS
;=;(WS;=4#.5-S8G8D)v4
c. Tỷ lệ khả năng trả nợ /
s((.Oc-SQ*GX8F.8 %R':F.8L-58.GQ
OUW4
6F26
!""
C.-W[.D.5Lj -SQX8w=49^`x8:^
`)nFK(QyPQ*G%4"W[.'8S;;T;4<=L
,y-SQ*X85%L6.)*(OQ dS;=;6,
;4AL)8(`KG(WS;=_7;4=A?L-SQ*55%4
5PFPTP)g-(E+)+C+(hi,jC-)$'C;):-k-$W'-)
i
o
'
#
)\('l. 5HHS 5HFH 5HFF 5HF5
j)5QN%z3+
>=4>;] >=4<@] ?4\A] T4=>]
j)5)Q)8W
3+
<4?] A<4<;] ;4T] 4?T]
2,)QPD{3
?4>@] =<4@=] T4=A] @4?]
lrt
@4A] =4AT] <4T\] <4=]
lrtDk
=;] @] ?]
lr{
;4T] >4A] =\4@;] =A4T=]
lr{Dk
>] =<] =]
7F26
!""
a. Doanh lợi gộp bán hàng và dịch vụ (GPM)#
#.DWQD'GFGKDfD8.6%&SF.84
u C.-W[.D85L.8QN%D'GFGKX8W-.
>=4>] F.8X8S;;TLS6 >=4<@] S;=;L?4\A]S ;==LGS6
T4=>]G.S;=4
u kj)*z3+`VOUV5%V_8RS;;T(W;=F.OdX8DW
(NX8Oc-`-S.D5(N)RpS;;T(WS;=4
b. Doanh lợi ròng (NPM)/
#.DWQ)8WDfD8.6%&SF.84
u 0U-W[.DLS;;TQ)8WW<4?]F.8GSGS
;=;A<4<]L)8(`F&G.S;==;4T]G;=4?T]4
u 6IF..'S;;TL;=;L;==kQS;=;SGP'
S7M4
c. Sức sinh lợi cơ bản (BEP) #
s((''-S)QPDX8F.8 %LO8-(WOdX8WG(7
D|4
u0U-W[.D.5LS;=;.=;;(:)X8kM.8(OQ=<4@=(:
QOUWGS`{38.5).GUS;;TL;==G;=4
d. j suất lợi nhuận trên tổng tài sản (ROA)/
8F26
!""
s((.Oc-S)Q6m(:)X84
u0U-W[.DL85lrt(^FOP[8'S49^.5-F.8`
G`VOUSGRS;;T@4A](W;=;=4AT]O(WS;=klrt_
7<4=]46L.)*(OQVC_)**).GUpS-W(&-`-SO
;==L;=4
uk).GU.lrtX8(M,j *-'*4
e. Tỷ suất lợi nhuận trên vốn chủ sở hữu (ROE)#
s((.Oc-S)Q6m(:G*$%&%$4
u0U-W[.DL85lr{SOd8.RS;;T;4T]LS6>4A]S
;=;G)8(`V*7=\4@]S;==GW%K7=A4T=]S;=46I
F.kkD5(N)(MS;==L;=4
uj)*lr{.DW),)Q6G*X)dpX842.GU,Dk[I
Dkd'Sk,y`-S)6G*X)dp*RS;;T(WS
;==4
5PFP>P)g-(E+)+C+(hi,jC-)$'C()p7$3+jV()1(
2
%&-$#
)\('l. 5HHS 5HFH 5HFF 5HF5
j 3E{
@4>?
4?\
4<;
@4>\
j 3E
=4A?
;4T
;4>T
;4AT
j)*'EF7^3E#}
\4;?
>4=
=4A;
4?A
{32
\;T4A
T><T4\
AAT?4;;
;=4T
32
=T4A
;?T4>@
=>>4\>
AT?4@<
9F26
!""
a. Tỷ lệ giá/thu nhập (P/E)#
s(('')J-qGX8OcG.-S)QX8G.DW)*^
(&O)~.=(:% M4
#_)*X8(Md,-.\4;A\X8Dk'SL(^`x8Oc-q
G-S)QX8LGU,3E{(OQVC-'eOd4
b. Tỷ lệ giá trị thị trường/giá trị sổ sách (P/B)#
3')J(''X8OcG.GOP8X84
10F26
!""
`_)*3ES;;T=LA?GF&[8'S;=;L;==&OQ;4TG;4>TG
SdMdS;=;4AT46IX8VOURS;;T(WS;=='
OcyP'X8)$)'4,)J-qG%'[8'$%W6OcM
yP'Dv.'LD6M)J'(NX8Oc,-.').'.p
S&(IL(Od6'$%WV*.pSG(-d)ZdM
S;=4
c.Tỷ số giá /dòng tiền
#.DW)*^(&O)~.=(:F7^
`j)*'EF7^S;;T\4;?LV*>4=S;=;LV*=4AS;==G
S64?AS;=4#_)*OP(OPGU'X8$%WLGj GUF7
'#}324
5P5P)g-(E+)+Z
+
q.#
5P5PFP)g-(E+)+Z+q.[:-$+g-jX';r
(
7
C
-
#
5HHS 5HFH 5HFF 5HF5
"Q O" "Q
O
"
"Q
O
"
"Q
O
"
"s ITI>?tSHu?>F TTPSHv IuT>F?>FH??5 T>PT?v FS?TS>5>>uI> 5uPHIv >TtSHt5HSF>5 uHPttv
'`-d=(%Z-$j%Z-$
('`-
5S>I>?>55Su IPt?v >tHFSI5Tu5 HPuHv 5StI?uH?Ht? TPFHv u?>T>Itt>ST SPttv
^ T\>\<\T@ >4?<] \?;=T>A@ ;4@;] ==;>A<\;\?< =4\] A?T;?;TA ;4>]
#'-.OP(OP
^
u ;4;;] u ;4;;] =??;;\\\;; ;4;;] @A;<A?;\;; T4\<]
C+;)7:-jw.(%(='
+)E-)-$x-)]-
FtIT5?u5HHHH 5IPSuv 5H>>HHHHHHHH 5TPS>v u HPHHv F5HHHHHHHHH FP>>v
9&OZM =?>A<@;;;; >4T@] ;\\;;;;;;;; A4T\] @\;;;;;;;; ;4;;] =;;;;;;;;; =4\\]
J%7'(&
OZM
u ;4;;] u ;4;;] u ;4;;] u ;4;;]
C+;)7:-e):'().
-$x-)]-
tFH?u??5HS? FHP>Sv F5I?I?u>5TT> F>PHFv FHIt>THu>SHu FTP5Sv tFtS5t5?TH5 FHP>uv
3-' A\<TT<?>@\@ \4T@] \?@@TT??>T @4=A] AT=?T<>\A; <4@@] <@=<>\\?;>> ?4<@]
OU.OcD' T;@=?>T??\ =4=T] \>=\A?@\@@ <4A\] AA\>AA;\> <4=>] \=?><<\=<? ;4<@]
#'-.%-' <T<=>?A\A >4AA] u ;4;;] =;>>?@=>\ =4A=] u ;4;;]
J%7'-.
%-`(7
u ;4;;] u ;4;;]
u
T=>?@;;;
;4;;]
u>\;
<@;;;
u;4;\]
=-$(D-;)7 TtSHu?IuFIH ?PISv IST5TFt5Itu TPuSv I5t5>uTTHII TP>5v IutItTSuStFI TtPt?v
J%7'
:-.
u ;4;;] >TAA=?>?@ A4@T] >?\@AA;>> A4\] u ;4;;]
='W:--$x-)]-;)C+ ?IF5I?F5t HPHtv F>I?TII>t HPH5v A@?@T@;T HPITv ?\;=A>A> ;4;=]
#%OUZ
M
;@;=A=? ;4;>] ==?<A>>\? ;4;;] =AATT;T>< ;4;] @<@>@= ;4;=]
11F26
!""
Wzz(OQ-5
R
\\?T\=;T= ;4@>] u ;4;;] u ;4;;] u ;4;;]
WG'-.-'
%OU
u ;4;;] u ;4;;] \>T?\;A ;4>=] u ;4;;]
)ZM-' <>=><=? ;4;?] >\;;;;;; ;4;;] ?;AA;<T ;4;=] ?T=;@ ;4;;]
T5F?S?F??FS> >>PFHv TTS5I5H>?FH5 >TP>Tv >IHT5>SHS?S> u5PSuv 55>>H>IHuIF5 5SPF5v
C+;)7:-e):'().
<=')]-
FS>SSFH>555 5P>?v 6 HPHHv >T;?>A\;; TP>Iv ;T;T\\\;; 4<]
):'().<=')]-+a4
;)C+))=-$
FS>SSFH>555 5P>?v 5>u5tI?F HPHHv \@?><= HPHHv ==<?>\\\\;; =4\=]
='W:-+Xj1-) 5FTtIF?TT>t5 5tPHuv 5>HutT?IuTT5 IHPTTv >=>\?;==TA TIPFTv uSHHIu?>TF FPH5v
)*(p
k
@=TT<T\??= T4A=] <=AA\T?@A> @4A<] \;<=A<A\<= <4T<] @;T\;A\\A; ;4T]
u6' =>>@=?>>?\? =@4A@] =><TAT?@><< =<4<] =>?>T?T\A<>\ =T4;A] =>@T?<TT\<< =4@?]
uz'8.7a-W <=@=>?;>;= u?4;@] @\AT@;;;=> uT4=@] ?@@?<AT;;@A u=4;?] <@;><\A;< u;4?@]
)*(Gk AT?@<;<== ;4;@] =;<??\?? ;4;;] u ;4;;] ==T;T>?A= ;4;]
u6' \=AT?>;=A <4?] \=AT?>;=A <4>A] \=AT?>;=A @4=?] ==?=A\?>; ;4=\]
uz'8.7a-W \=@=<A;> u<4@<] \=;?;T@@< u<4>>] \=AT?>;=A u@4=?] =;<><A>?T u;4=A]
#%VIFJPD
FdF8
=A>>\T\<T; =?4<;] =?T>=@<AT== 4T@] <T<T\A@>?= ><4=?] <?<>@=<; ;4;T]
q(jV-$W:-jw.(% 6 HPHHv 6 HPHHv u HPHHv IIS>5FIutHI TPItv
#'-.(&O
FM
=?@<\A=<>T= A4A@] =?\A?A=<?<<; 4\] =?>A?\<<>\> \4A] =<>>>\T\<T< =4;T]
9&OG.6
-WL6F.8
==?T?@=;@>T= =\4\\] ==@<@\>=<\? =A4T] ==\<@<@<\= =\4T=] =;=<@<@<\= =>4=>]
9&OFM-' <?@?>;T;;; ?4T] <?@?>;T;;; ?4T] <?@?>;T;;; T4>T] <?@?>;T;;; ?4?]
J%7'(&
OFM-'
u ;4;;]
uA<T
>@=TT?
u;4;<]
u
A<T>@=TT?
u;4;<]
u=A;<@
A<>
u=4?]
)FM-' u ;4;;] u ;4;;] A\;;;;;;; ;4;<] \??A@@ ;4;;]
#%OUFM u ;4;;] u ;4;;] u ;4;;] \??A@@ ;4;;]
)W%
.M
u ;4;;] u ;4;;] A\;;;;;;; ;4;;] u ;4;;]
oQWOPM u ;4;;] u ;4;;] u ;4;;] u ;4;;]
oQWOPM u ;4;;] u ;4;;] u ;4;;] u ;4;;]
y"z"
u?>5?>HuItT? FHHPHHv t5IuTt>??u?T
FHHPHH
v
u5?S5FF?>TIH FHHPHHv uuTTFI>F?T?T FHHPHHv
"
{ Tt5>5S5?5HFu ?IPH>v >HI?T>SITtTI ?FPFTv IS55II55uHT> >IPS?v T>FSSI?tIutt >tPIuv
QZM A?\T<;=@ <>4;\] @>==><==;= >>4=\] =?=;>A;AA\<> A4T;] =><;;?T<\= @4\?]
08GQZM u ;4;;] @T;>;;;;;;; T4\T] \\@\\<<@= ;4@@] u ;4;;]
3OcD' =>@@AT?<@@; =4?;] =@<A><T@?? 4=;] >@;=>T\> >4<] @T<<<>>A\ ;4TA]
Oc8^
OU
A;>@<;<@<@>? \4@<] >??@<T;?T 4T;] >TAA\@;;A> A4\>] T?@=\=<;< ==4TT]
WG'-.%
N%OU
=;A;@?=;\? =4><] A><@@<T;? \4=A] \<@TAT>T= ;4>\] =>@@?>><=> =4@?]
3Oc8.(N AAAA=;\;; ;4\?] \T?<>==T= ;4@>] ?=@AT>@@\ =4=] =@@>=\>T@ ;4>]
#%% >?T;;;;;;; ;4\=] =?;;;;;;;; ;4] @==<AT=;<AT T4@T] <?\;AA<;=> ?4?\]
#'-.%L%
N%ZM-'
A<@=>@\T\= <4;\] <\@>;ATAT> @4T?] =@<T\@A@T 4A>] ;?;?>?=\; 4<T]
•-COdL%v
Q
u ;4;;] =;A=@A=@@<= =4<] u ;4;;] ?<=@T<?\@ =4==]
QFM u ;4;;] >;\><@>@A @4TT] ===TT=?A? T4;\] >?>T@?@\>@ >;4@?]
12F26
!""
3FMOc
D'
u ;4;;] u ;4;;] u ;4;;] u ;4;;]
W%.M
%
u ;4;;] u ;4;;] u ;4;;] u ;4;;]
|}~ 5uFT?FHuTF?I I>PTuv IHuS5THu5HSu IuPItv I5FST?ttSu>u TTP5Sv I55TFStI5?u? TFP?Iv
0*X)dp <;=<T\@@A >A4A] >;@TA;@;T@ >@4>?] >=TA<??T@\@ AA4T] >A=T?><@< A=4<>]
0*(&OX)dp =;@;;;;;;;;; =>4T?] =;@;;;;;;;;; =4TT] =;@;;;;;;;;; =A4@] =;@;;;;;;;;; =>4?]
0*-'X8X)d
p
u ;4;;] u ;4;;] u ;4;;] u ;4;;]
•(&O%' @A<;AA<;T T4A@] T@A=\?;?<\; ==4?>] >@?\\=@= A4AA] u ;4;;]
hFOG*$%& u ;4;;] ==;\A>;?A =4>A] <T@T<T@A; T4\>] <T@T<T@A; ?4T\]
#$%W[• u ;4;;] u ;4;;] T<TA=<A??< =>4>A] =A;@<@;;;; u;4=?]
•FJ%7 @T>;>;><\ =4;A] A\?>A?<\ 4T?] u ;4;;] =;@;;;;;;;; =4>?]
oQ)8WO8
%I%*
<@\??==A; ;4??] u ;4;;] u ;4;;] \AT@T<>\ >4?]
:-%G[•
-'
TAAA==<??T =4>] u ;4;;] u ;4;;] u ;4;;]
{|y
!"
FF5uTuIu??? =4A@] F5Fut>>St5T FPTtv 6 HPHHv u ;4;;]
y"z"
"
u?>5?>HuItT? FHHPHHv t5IuTt>??u?T
FHHPHH
v
u5?S5FF?>TIH FHHPHHv uuTTFI>F?T?T FHHPHHv
)•-_€(#
u j '.M)ZMG:-.`,SR;;T(WS;=;LV*S
;==GSMS;=L.-(`Lj ^h`)J)KRS;;T>4?<](WS
;=;;4@]LS6S;===4\]GG.S;=;4>]4
u j QFM`)JSRS;;T(W;=L6I'')FMV*
'F.-X.-W'S4
u j Q%`VOURS;;T(WS;==L)8(`SG.S;=4
u :G*X)dp.P5SF&RS;;T(WS;==L)8(`€G.S
;=LOGY8.PS;;TLKG*X)dpS;;TWj >\4A@]$G*L
.-(`j S;=A=4<>]4
5P5P5P)g-(E+)+Z+q.[C7+C7i&'
i
•#
‚ƒ
„5HHS „5HFH „5HFF „5HF5
"Q O" "Q O"
"Q
O
" "Q
O
"
.8D'
G5%
FGK
==@T=
@=?@AA
;T\A
=<<\??
\
@A;
@AT
\== =;;=>A<<<@?
#'-.
RF.8
u
=@>
>@@@
><
T?T
\T; u
74-)().().w-
d`[C-)=-$d=
5FFuSF
uFtuTT
FHHPHHv 55HutH
utSIF?
FHHPHHv
5TS
FHHPHH
v
5FHHFIT???ut FHHPHHv
13F26
!""
+ $+qe<1+)d…
FFu
u>S
S5F
z'G*D'
=A\\;\
;\\A@ <?4@;]
=\;?\\
\?T<>? ?tPIIv
=@?
;=@
;;@
A\ uFPT?v =A??T@><>T= uHPtuv
o'-).•-$Ved`
[C-)=-$d=+ $
+qe<1+)d…
??5t?
???FSu IFPIHv
<TT\
=TT<@? IFP?uv
@==;;
@\
<@< 5tP>Tv <==?>@>;?@ 5SPFIv
74-)().)7](
jV-$(='+)E-)
F?S>S
utHtu? tPHFv
?<;=
T=;?A> F5PS>v
\<?>
\A>
;A@ FHPIFv =@\TATTT<\ ?PHtv
#%
u ;4;;]
=>\
A\;;; HP?Hv
==??
\A<
<? HPTtv A<=;=A@T\ FPFuv
Trong đó: Chi phí
lãi vay
- ;4;;]
=>\
A\;;; HP?Hv
==??
\A<
<? HPTtv A<=;=A@T\ FPFuv
#%D'
u ;4;;]
u ;4;;]
u ;4;;] u ;4;;]
#%[e
F.8 %
A@T\
TTT>T ==4@=]
;<A
@?<@\? T4=?]
>;>?@
\\>
\@; =4;] =@?T>A?T@=? ?4\]
o'-).•-().w-
(†)7](jV-$;'-)
<74-)
>tT>H
TTutIT 5uP?Hv
u?SI?
tStu?I ITPt>v
?>5Ht
FS>
TuF 5?PFtv >I>ttu5>uIS 5>P>5v
).-)•e;)C+
I
5uF??uHTT FP>Tv
<>>\T
AT?T; 5tPuHv
<?
>
A>; HP5>v A\?;A\== 5PFtv
#%-'
=
;\<>A;;< ;4\;]
A=A
=@\?\T FPHSv
<=\
@AT
?A HP5>v >\\T>?\> HPH5v
oQ-'
=\>@;=? =4;\]
<;TA\
\A;>= 5uP?Hv
=A@>
\?? HPHFv A\AA?\@<T 5PF?v
oQ.hm
.6
-WL6F.8
>
AAT?AA>= FP?5v
u=\>
\<A@ 6HP?Sv
u HPHHv u HPHHv
‡-$io'-).•-
;r(7C-(2%ˆ+
().r
?THSH
u>S5tI IHP5?v
FI?ITS
S5uFTu ?FPu?v
?>55H
??S
H>S 5?PFtv >tFII>tIHHt 5uP?tv
#%W
@
T<@;?A? >4AA]
>TA@
\\T@? FTPS5v
=A<<?
A=<
?>? >PtSv @<@>@A== IPT?v
#%W
.M
u ;4;;]
\
\;;;;; HP5Tv
u HPHHv @TAT<><A FPIIv
o'-).•-W4.
().r
>?uSt
HttTI> 5?Pt5v
FH5tuS
t?uTFS T?P?Hv
>H>>5
5>5
55F 5HP5Sv TtHuFS>S5II 55PtSv
oQ)8
WX8$(
)*
\>?A?A;A; =4;]
>;A@
?;=?@ FPItv
<
;\T
\=? FPH>v u HPHHv
oQ)8
WX8$(
X8€
>T5>S
?HTIS>
\4<] SStI5
HTu5I5
T>P55v
TuSIH
FS5
FSP5Tv 6 HPHHv
14F26
!""
uHI
oPD6$
%W
>HuF
SIuH
TTSt 6
)\('l. k@5HHS k@5HFH k@5HFF k@5HF5
$F.8
>;>=<<<<A
FHHPHH
v >=@A=>;;AT
FHHPHH
v
@\AT\<>T?
FHHPHH
v @>\>A=@@<\ FHHPHHv
$% =@=>\@>T=?= uIPt>v =@A?\TT@@\\ >>PSFv
=;;??\@>>T u?PI5v =<T=T?>A@\@ uTPTIv
%)8
W$%&
Oc <;<<\@@A?\ 5?PF>v =>@??=\@TA TTPHSv
<\;<<T;\T 5IP?tv \?=>>\?>;;? 5>P>uv
)\('l. k@5HHS k@5HFH k@5HFF k@5HF5
$F.8
FHHPHHv
FHHPHH
v FHHPHHv FHHPHHv
.8
&G^D'
G
5%FGK SFP5tv uHP?Hv SHPT>v S5PIuv
.8
.M(N
uPIFv SPF>v SPI5v >P?Fv
%
-' FPTFv 5HP5?v HP5Iv 5PHFv
)\('l. k@5HHS k@5HFH k@5HFF k@5HF5
$% FHHPHHv
FHHPHH
v FHHPHHv FHHPHHv
z'G*
D' tTPSFv t?P5uv tTP?Sv tuPS>v
#%
HPHHv HPu?v HP>uv FPT>v
#%D'
HPHHv HPHHv HPHHv HPHHv
#%[
eF.8
% FTPTuv FFP>Sv FTPT?v FHP>uv
#%-' HP?5v FPItv HP5Sv HPH5v
)•-_€(#
8'D)* 685fLj%)8W`VOUSGRS;;T(W
S;=;GV*RS;==(W;=V5%V_S;;T4
5PIP)g-(E+)+)\WX‰#
"e
;;T ;=; ;== ;=
15F26
!""
H= 2E$2
;4A\ ;4A\ ;4@ ;4@=
H oQpME$)
;4== ;4=\ ;4;A ;4;\
H> {•E$)
;4;? ;4=@ ;4;T ;4;?
HA zOc0#2E$Q
;4?> ;4\< ;4> ;4>\
H\ .8&E$)
;4? ;4@ ;4>A ;4@
Y)c-)+)\WX‰
‰ŠFP5‹FŒFPT‹5ŒIPI‹IŒHP?T‹TŒHPSSS‹>
=4@? =4T> =4> =4<@
)•
-_
€
(#
#'_)*‚[8'S;;TL;==L;=‚w=4?/f.GsL`P%')
8.S;=;Lf.GsD'.L`P%')
5PTP)g-(E+).e7-(#
3I%.-•%IDf'8_)*lrtGlr{pDN%`6
GU8(('''(NX8RDN%6-W[)8s4"•Oc(OQ)n
FKDd'[e.NDN4(`'kKG8[W(VC6
kkDf'.4"•%I%.FJ8G.8%OPkPD
FOU(IL%OPk%.4
;;T ;=; ;== ;=
j)5Q)8W=
<4?] A<4<;] ;4T] 4?T]
07[8)
;4>\ ;4>@ ;4AA ;4A
lrt>ƒ=„ ;4=; ;4=@ ;4;T ;4=;
16F26
lrtƒ
oQ76F.8V07[8$)
ƒ
oQ7
.8
M
.8
$)
lr{ƒ lrtV2*IG*X)dp
ƒ
oQ7
.8
M
.8
$)
M
$)
0*X)dp
!""
97D|A
4? 4<? 4< 4A;
lr{\ƒ>„A
<4?] A<4<;] ;4T] 4?T]
)•-_€(#
S.M(N-F.8` [5S;=;4#'j)*6.85.8E$
)G$)E0*X)dp(^`VOU$('S;;TS;==L;=GS
MdS;=;4#_)*lrtGlr{(^$('S;;TS;==L;=GSMdS
;=;49^.5)'W- %MF.8 %-'*4#')* %I
D66.5F.8 %p5^:-.G`VOUS6.c8U4
"W(`%[eF.8 %a(8`VOUS4
5P>P)g-(E+)j•-[Ž/(='
+
)
E
-)
)\('l. 5HHS 5HFH 5HFF 5HF5
ro/(7I(%
{•…}E{•
=4>T =4=\ =4A< =4>;
u}/(%#3…
#3o
A@T\TTT>T ;<A@?<@\? >;>?@\\>\@; =@?T>A?T@=?
}o/(7I
{•E{3
=4;; =4;= =4; =4;A
oƒro„}o
=4>T =4=< =4A? =4>\
)•-_€(#
97I(%kLS[8'SL,G %ID$(%`VOU-$
(LvSvL(7I(%(.Oc%&S8($.QOUWG
G8{•-F.88($=]L-roO6)~-WX.-F.8
5%L-roSO6)~-WX.-F.88..(^- -W-`
-SO 84
97I(.Oc,(NOdX8(7IQ(W%7X8$(L,(N
8($X8{32-{•8($=]497I`VOUSRS;;T(WS
;=LO,(N-8.4
17F26
!""
o ,(NMX8QG*X)dpGU)J8($F.84o`V
OULSL:RS;;T(WS;=.85F.8 %(8LSL:
,(NX.4`M-$(4
5P?P)g-(E+))7=dX-
)\('l. ;;T ;=; ;== ;=
••‘
9%}ƒ
#3…#3o…#3#
A@T\TTT>T =\T;==@\? >=\@<=;;\ ;>\A\;A\=>
W%0ƒz0
=A\\;\;\\A@ =\;?\\\?T<>? =@?;=@;;@A\ =A??T@><>T=
.878G*cm
@T\>TA@<; <?=<?<=A<? ==;<>A;TA;T< <T?<<TA;<T
•’“
9%^h}
AA?A=A; @A@=<<=> =T=@T@\;=> =?AA<\;A;?
W%
=A\\;\;\\A@ =\;?\\\?T<>? =@?;=@;;@A\ =A??T@><>T=
.878G*^h
=A=>=><<=;< >A><>@\AA\ <@;;\\<@= <>>;AAT=@=>
•{
9%Q}ƒ}…•
AA?A=A; ?@A?=A=<=> ;><?@=<T\ ;T;><<\;>
W%
=A\\;\;\\A@ =\;?\\\?T<>? =@?;=@;;@A\ =A??T@><>T=
.878G*Q
=A=>=><<=;< @<=\<TT @=><AT;=\T< @=@\=T>@\<\
.8&
==@T=@=?@AA ;@?;@?T>=< AT==@@\TT= =;;=>A<<<@?
)•
-_
€
(
#
8'SRS;;T(WS;=L,F.8&(^8.P,F.878G*c
mGF.878G*^hGF.878G*QL`5.M(N-'$
(L [4
18F26
!""
KI#"QR"Q
IPFPC+()Y-$WXjC-)$'C()p7$3+jV()1(
2
%&-$#
‚ƒ 5HF5
= z8$%W?E=E;=
=A?;;
oOQ$%WO(W?E=E;=
=;<\AT?A
> O'$%W
>;<;
A {32
A\==4<?@<
\ 3E{uj 3E{j)*'6%=$%W
>4?
< 3Euj 3E
;4A?T;TAA?T
)•-_€(/
j)*3E{.DW(&O)†)Dy8D8.6(:(-W(OQ=(:QX8
4C.)* .'.53E{(M>4?`x8(&O)†)Dy8>4?(:(-W
(OQ=(:QX84
j)*3E%')J(''X8OcG.GOP8X8L.DW[8
p8'OcG')$)'X84‡(I85j 3EX8yP=L
,yOc(''-8.G^$%W4
IP5P1-)$'C+‡e)'r.()p7+)\WX
G”
#
U•"QG”
#_)*3E{Dk
T4
#_)*3E{S;=!
>4?
{32S;=>FJ-W
A\T
SOdoOUW;;T
u==4>?]
SOdoOUW;=;
==T4=;]
SOdoOUW;==
u\4=@]
SOdoOUW;=
;4=;]
SOdoDk
=>4T=]
oOUW;=>C.-W.M
<;\;;;;;;;;
o)8W;=>C.-W.M A\>@\;;;;;;
19F26
!""
2*#3;=>
=;<\AT?A
"'C(21+‡e)'r.5m5HFIn#
H
ISFuS
P
0
=P/E x EPS
IPIP1-)$'C+‡e)'r.()p7e)%Z-$e)Ce+)'r(;)q.i.D-$().-)•e
'
#iA'W.q(+)'r(;)q.
'
Š
2–
Œm
@
6
2–
n_—
FHPFIv
"
ˆ
/)5)c%X. o)5'%W"
T4@T]
"
/)5)Q-qGX8#"
=?4;]
‰/ )*C8X.X8
;4;A;
"
u"
ˆ
/%&DsX.Oc-qG
?4A=]
U•"Q˜"
•"yR
Q„
(
"'C
mjGn
k-$(2%™-$
#$,(OQ8S
;;T
;;T
;;;
#$,(OQ8S
;=;
;=;
>;;; \;4;;]
#$,(OQ8S
;==
;==
\;; u=<4<@]
#$,(OQ8S
;=
;=
\;; ;4;;]
X+jV(k-$(2%™-$[c-)
9.g-
==4==]
šQ•"y
RQ„
( $ (Š(6FmFŒ$(n mFŒ;n
(
(
GmFŒ;n
(
J-W$,(OQ8
S;=>
=
;;;
=4=;=>
=?=<
J-W$,(OQ8
S;=A
;4=;
;;
=4=?
=?=A
20F26
!""
J-W$,(OQ8
S;=\
>
;4=;
A;
=4>>\<
=?=
J-W$,(OQ8
S;=<
A
;4=;
<<
=4A@;?
=?=;
J-W$,(OQ8
S;=@
\
;4;@
?A?
=4<=T?
=@\?
pSW%C.
;4;@
‡-$#W.@
T;=;
>
-
Š
-
mFŒ$
-ŒF
nGm;6
$
-ŒF
n
T@A?>4AT
>
GmFŒ;n
>
<;=?>
"'C(21+‡e)'r.5#
H
m5HFIn
H
ŠW.@Œ
-
GmFŒ;n
-
6
<T=T>
IPTP1-)$'C+‡e)'r.()p7
”
#
U•"Q›J"‚”
z'-W
8S{0t
S;==
=\AA>@T@
0#2;;?
A?;?A=T<@??4;;
lr{;;T
;4T]
0#2;=
>A=T?><@<
0#2;;T
@=A<=;@A=<>4;; T4A]
lr{;=;
>4A] \A4T\]
lr{;=
=A4T=]
0#2;=;
>;@TA;@;T@4;; =>4A>]
lr{;==
=\4@;] u\=4\@]
#%G*
#2o)5
W-5
=;4=>]
0#2;==
>=TA<??T@\@4;; A4\\]
lr{;=
=A4T=] u\4;\]
z')$)'X8
$%W;=
>;<;4;;
*(N
SE
0#2Dk
[I
T4=A]
lr{;=>-W
.M
=>4A?] uT4<;]
2*#3Oc
;=
=;<\AT?A
lr{;=>-W
.M
=>4A?]
*(NSE
lr{Dk[I
65Pt5v
z')$)'
;=
>A=T?><@<
oOUW
;=>-W
<;\;;;;;;;;
21F26
!""
.M
o)8W
;=>-W
.M
A\>@\;;;;;;
0#2;=>
-W.M
>\=><===;AA<4<=
*[C7”
(27-$(%Z-$i4'
(
*;'r-
”
”6' <*;'r- ”<*[C7 mFŒ'n
(
)'r(;)q.”
J-W{0t
S;=>
= =>4A?] >4>\] >\=><===;AA@ ==@@@;<<\= =4=; =;<TA;TT>@
J-W{0t
S;=A
=>4=;] 4T@] >?>A<@=T<<< ==>T@?=;@> =4= T>T?;@\TA=
J-W{0t
S;=\
> =4@>] 4<;] A=?AT@A<?\\ =;?T\@>>>;= =4>A ?=\@T@;<=?
J-W{0t
S;=<
A =4>@] 4\] A\<@><\>T;= =;\A=?<=;> =4A@ <T@=<A@\?;
J-W{0t
S;=@
\ =4;] =4T;] AT?A<=>?A<AT TA\A@<>?; =4< \?>@;\;A\\
'{0t
A=;\??A>T<<
z'
Oc#3
><>A@?<@<<A
2*#3Oc
=;<\AT?A
"'C(21+‡e)'r.
5m5HFIn#
H
ITFFI
)•-_€(#8>%OP%'%('#"8.8>-W[-'8G^'$%W/
3OP%'%_)*3E{/3
;=>
ƒ>T=@T
3OP%'%W-5C.:%/3
;=>
ƒ<T=T>
3OP%'%{0t/3
;=>
ƒ>A==>
6L'-W[(^`sFJD'.OP(:8LsC.[8(X8(&OL
(&O`)JJ86P)d.L%OP%'%..Q%e4+h-'L'%OP%'%
M`hMWDy[8W*X8)J(^_.DNOcL6G %''X8
M%KN5^G.)JSOdGIeM[86Oc,-.'O
84
KT# JK
U
5 M
'#iA'W.q(+)'r(;)q.
2–
Œm
@
6
2–
n_— ==4?A] =4@]
22F26
!""
"
ˆ
/)5)c%X.
o)5'%W
"
T4@T] T4@T]
"
/)5)Q-qGX8#"
=?4;] =?4;]
‰/ )*C8X.
;4AA ;4>A?
"
u"
ˆ
/%&DsX.Oc
-qG
?4A=] ?4A=]
9N | F
4A;] >4?]
)*OP[8
=4;; u;4<T=
)*DW6 #
;4; ;4<
j.DN,-.'
\T4=] A;4??]
9N |F8K(&O
=4;T]
")F8K(&O
=4]
)*DW6F8K#G
;4;?T
)•-_€(/-8-WQ%N%F8K(&O:,-.'-'L8,
-.'`OP[8GU5(`#Š#L-(`8-WQ%(&OC.j /\T4=]j
GA;4??]X8#Š#k8`N%F8K(&O [5GU#Gƒ;L;?T4.(`L
8%F8KG#Š#NF8K*OGU")ƒ=4]G(N |Df=4;T]4
=4 z'.kSDL3z2428LHo8.(N;==4
4 L{CC}48L‹.C}4.)CL9M}
.
F
8
4
>4 L248
I
4
A4 '.'.S;;TL;=;L;==L;=4
\4 BCD)C/
%
/
EE
Œ Œ
Π4
.%
C
<?
4
.
%/EE8ˆCˆ4GE
23F26
!""
24F26
