Phân tích hoạt động kinh doanh của công ty Sumi-Hanel
Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (3.05 MB, 52 trang )
!"#$%&&$%&"&'%&(')&!""#*+%, ,/%0"1 2*3.%45
6#.78*(')&!""#*+%
!,29,: .%"#;%0"#<%0: !"#$%&)&!""#*+%=
&>,%?%0%&*@2(A, B<.%&%0&*@)=
=/%0%0&@CD%E F"BG1.#%4CCH
H$%&"&>,"I,&>,CD%E F"('JK",F , ,/%0"1 2*.%45L
H$%&"&>,"I,&>,CD%E F"M"1 2*.%45L
HN7OJK",F CD%E F", "1 2*.%45P
LN,F "I,&>,, ,/%0"1 2*.%45P
LN7O,N,F "I,&>,, ,/%0"1 2*.%45P
L&>,%?%0%&*@2(A,NQD%, ,!,QR)&S%: D%5TU
V
WXYZ[\]Y^V
V
&G%"_,&"$%&&$%&"*` "&ACD%)&a2(',/%0"!,.#J4"*%0V
&_%&C!,&CD%)&a2"&b"#c8%0
=&_%&C!,&0*!=
H&_%&C!,&)&G%)&9*d
L&_%&C!,&Ee,"*K%Q!%d
P/%0"!,"& "&S)"&/%0"*%2.#J4"*%0, "1 2*3.%45d
dR"C979*"&-,f%&"#.%&, B<.%&%0&*@)U
U&S%Eg"(h"$%&&$%&"*` "&A(',/%0"!,.#J4"*%0, ,/%0"1i
&G%"_,&,/%0"!,j5.<7R%0"*h%5cN%0V
N,F 5.<7R%0, ,/%0"1 2*.%45V
b%&2>,5.<7R%0V
=$%&&$%&CkBA%0"&8*0*.%5.<7R%0
H?%0C F"5.<7R%0=
L/%0"!," 1+%BA%0('7'<"f<5.<7R%0H
PI%0: l5cN%0('7N%0*!"*h%5cN%0L
d$%&&$%&"#D5cN%0,&<,!,QR)&S%(',!%&G%P
U&S%Eg"(h,/%0"!,5.<7R%0('"*h%5cN%0, "1 2*.%45d
=&G%"_,&,/%0"!,: D%5T(S""cj"'*CD%,97b%&U
=!,5<f*%0 1`%(S"5*@ Bm%0"#<%0,/%0"1 2*.%45U
=!,&EG1B6%02>,CkBA%0%0 1`%(S"5*@ i
==$%&&$%&CkBA%0%0 1`%(S"5*@ i
=H$%&&$%&B6"#njQD<: D%('Co)EK)%0 1`%(S"5*@ =
=LN,F ('"$%&&$%&&.<2p%, "'*CD%,97b%&=
=P&S%Eg"(h,/%0"!,: D%5T(S""c('"'*CD%,97b%&==
H&G%"_,&,&*)&_('0*!"&'%&==
H!,5<f*,&*)&_, ,/%0"1 2*.%45==
H@"&9%0CIC!,&, "1 2*.%45=H
H=/%0"!,EG1B6%00*!"&'%&JK&<f,&, ,/%0"1 2*.%45=L
HH&cN%0)&!)"S)&q),&*)&_('"_%&0*!"&'%&"&6,"K=P
HL&S%Eg"(h,/%0"!,: D%5T,&*)&_('0*!"&'%&, ]<.%&%0&*@)=U
L&G%"_,&"$%&&$%&"'*,&_%&, "1 2*.%45=i
L&G%"_,&QD%0Q!<,!<JK": D&<f"7R%0CD%E F"J*%&B<.%&=i
L&G%"_,&B<.%&"& , B<.%&%0&*@)HV
L=&G%"_,&,!,J&<D%,&*)&_, B<.%&%0&*@)HV
LH&G%"_,&5q*%& S%"& r%, B<.%&%0&*@)H
LL&G%"_,&QD%0,G%79*JK"<!%H
LP&G%"_,&2R"C9"sC9"'*,&_%&, ,/%0"1HL
=Hd
ttuvwuxHd
=!%&0*!,& %0(h,!,2y": D%"#b, ]<.%&%0&*@)Hd
!"#$%&'
=!,c 7*+2Hd
=&n%0&f%,&KHd
=b%&&cz%07h"'*"9"%0&*@)Hd
!"#$%&'
{D%0C9{D%00|)(9%##<#}4~4#4%,4C< #,4%<"~< %B
{D%0.\K": D"*` "&ACD%)&a2: .,!,%?2 ##<#}4~4#4%,4C< #,4%<"~< %B
{D%0Q$%&&$%&CD%5cq%0, "•%0"&!%0%?2V ##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0.\K": D"*` "&ACD%)&a2"&!%0%?2V##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0Q*!2R"C9CD%)&a2BG1€*#4&.#%4CC ##<#}4~4#4%,4C< #,4%<"~< %B
{D%0={D%0"_%&(S""c,&<BG17*@%<%B.,<<"4#2<B45=VV
iVV##<#}4~4#4%,4C< #,4%<"~< %B
{D%0={D%0"_%&"&*K"Qb,&<BG1,& 1h%CD%E F"BG17*@%,&<E4<%B.
,<<"4###<#}4~4#4%,4C< #,4%<"~< %B
{D%0==&*)&_%&G%,/%0CD%E F"##<#}4~4#4%,4C< #,4%<"~< %B
{D%0H{D%0"_%&0*!"&'%&,&<BG17*@%<%B.,<<"4# =VV
iVV##<#}4~4#4%,4C< #,4%<"~< %B
{D%0LN,F 5.<7R%0, B<.%&%0&*@)0 O%&p%0##<#}4~4#4%,4
C< #,4%<"~< %B
{D%0P.{D%0".,""*24, BG1,& 1h%##<#}4~4#4%,4C< #,4%<"~< %B
{D%0PQ{D%0"I%0"&8*0*.%,& "#$%&, BG1,& 1h% ##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0U{D%0%?%0C F", BG1,& 1h%%?2V ##<#}4~4#4%,4C< #,4%<"~< %B
{D%0i{D%0"I%0&q)5cN%0"&!%0,!,QR)&S%##<#}4~4#4%,4C< #,4%<"~< %B
{D%0V{Y, CD%)&a2.#*C&!%0VHV##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0U{D%0"I%0JK""'*CD%"&!%0V##<#}4~4#4%,4C< #,4%<"~< %B
{D%0H{D%0"_%&0*!"&'%&,&<BG17*@%<%B.,<<"4# =VV
iVV##<#}4~4#4%,4C< #,4%<"~< %B
{D%0i\K&<f,&0*!"&'%&CD%E F"CD%)&a2%?2V##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0V{D%0)&G%"_,&JK": DJ*%&B<.%&, ,/%0"1##<#}4~4#4%,4C< #,4%<"
~< %B
{D%0]<.%&"& , B<.%&%0&*@)"#<%0,!,%?2VjV##<#}4~4#4%,4
C< #,4%<"~< %B
{D%0&*)&_, B<.%&%0&*@)"#<%0,!,%?2VjV##<#}4~4#4%,4
C< #,4%<"~< %B
!"#$%&'
{D%0H{D%0,G%79*JK"<!%##<#}4~4#4%,4C< #,4%<"~< %B
{D%0L)&G%"_,&2R"C9"sC9"'*,&_%&, ,/%0"1"#<%0%?2VVjV##<#
}4~4#4%,4C< #,4%<"~< %B
N7ON7O: *"#$%&,/%0%0&@CD%E F"BG1€*#4.#%4CC##<#}4~4#4%,4
C< #,4%<"~< %B
N7OHN,F "I,&>,, ,/%0"1 2*.%45##<#}4~4#4%,4C< #,4%<"~< %B
!"#$%&'
!"#$% &'()*+,
/0)%1!)-"2345
6).'78+9+!8+3:.
!;;<)=%+.>)?'4@@@A@B4CDEF
-GHIJ@K4L17M!..N!!OP).';
/9O:M)P+?QR79*,
+.SM"RTU!TRUV!;
/!..N!!OP).'+.WOX
2+7?!YN8Z[\'-J@M+Q]7?!
)O+9!M!ZXO;
/0]M^+][" '!7:N[!!
M!]Z;
2[N!!MN!0= _
*z*"&*@ ,& %0(h"1 2*.%45
&r%,& 1`%7h !"#$%&'(!) *) +%,
'/)0123
!%&0*!,& %0('7b%&&cz%07h"'*"9"%0&*@)
<X]`)S?,!NN!!
.'S>(9&a.ST;b(
!9T\ '>.N?NcN[N!!OP)M
9!.)";
L^&."
'%R*j%0'1L"&!%0VL%?2V=
*%&(*`%"&6,"S)
•$%&#c8%0
!"#$%&'
456789:6;/<
()()# *+* , /01.23
()()()0 .4"+* ,
\+"•J&*&'%cz,R%0&p.E‚&R*,&-%0&ƒ.*@".2&<.%%0&`%&('
J& 1K%J&_,&,!,"I,&>,j,!%&G%%cz,%0<'*7r "c(9%('Jl"& S"('<*@".2
"#`%,NCM"/%"#;%07R,5S)j,&-: 1h%, *@".2j" G%"&-)&!)5 S"*@".2j
Q$%&7„%0(',!,Q`%,m%0,|5q*7‚,|#F"%&*h %cz,7‚7r "c(9%7+EG1B6%0%&'
2!1CD%E F"M*@".2%&c&S"{D%j'% 9,j'*<.%…
#<%07|j,/%0"1@"&9%0BG1 2*.%455'2R",/%0"15*`%B<.%&
0*n.,/%0"12R""&'%&(*`%('&.*,/%0"1"& R,"S)7<'% 2*"<2<
&S"{D%/%0"17cq,"&'%&5S)"&4<0*F1)&g)LUU†{\B<{R\K&<f,&
('r "c,F)%0'1†VP†iiP
#ACM,&_%&, ,/%0"1%‡2"f*\& ,/%0%0&*@)'*O%0{3<%0{*`%'
R*/%0"1&<f"7R%0"&4< S"B<.%&%0&*@)%?2VVL
&S% Eg" 2*.%455' B<.%& %0&*@) (•. (z* "I%0 (9% 7r "c J&<D%0
=VVVVVVV]('7R*%0•{J&<D%0HVVV%0c8*
=%>?434=%%@AB?
!"#$%&'
C%@AB? D-? E 6F1G HI %@AB?
/%0"17*@%"k'R*ˆ.%45‰ *@".2 =VŠ 1h%CkBA%07F"
/%0"1&@"&9%0BG1 2*"<2<ˆ€‰ &S"{D% =LŠ *h%2y"
/%0"17*@%,/%0%0&*@) 2*"<2<ˆ‰ &S"{D% =LŠ *h%2y"
40_dS@6@
()()5)67. 7 ,
0'1†VP†iiPj5'%0'1"&'%&5S),/%0"1@"&9%0BG1 2*.%45
0'1†V†iidj,/%0"1Qo"7r 7*('<CD%E F"(z*B*@%"_,&%&'EcM%05'
HVV2
0'1L†V†iidj,/%0"1E F"5/&'%07r "*`%C.%0&S"
&!%0†VVVj,/%0"12M#R%0%&'EcM%0(z*B*@%"_,&5`%"z*UVV2
&!%0VH†VVj,/%0"1%&S%,&>%0,&‹YiVV
&!%0†VVj,/%0"1"*K)"A,2M#R%0%&'2!1('(?%)&p%0,&<J&9*&'%&
,&_%&(z*"I%0B*@%"_,&5'LUHV2
&!%0Vi†VVHj,/%0"1%&S%,&>%0,&‹YHVVjiVVjYiVV
&!%0V=†VVLj,/%0"12M#R%0%&'2!1(z*B*@%"_,&5`%"z*UiVV2
&c(S1j"I%0B*@%"_,&, ,/%0"15'id=L2
Œ"#<%07|B*@%"_,&B'%&,&<%&'
EcM%05'dVV2
"1&*@%Q.<0O2=%&'2!1('J&<(S""c"#<%07|
•&'2!1O2%&'2!1Q.<g)"_)%9*jJ&<BG17*@%j('"# %0"G27'<"f<
•&'2!1O2J& (?%)&p%0,/%0"1('%&'2!15o)#!)C9
•&'2!1=O2%&'2!15o)#!)C93r%0('%&'2!15o)#!)C9=
r%0
•/%0"1,p%,|J&<(S""c"f*& 1@%•N%"‹%&{o,*%&G15'%N*
%&S)(S""c"•,!,%&', %0,F)jC. 7|)&G%5<f*j0*.,/%0)&A(',F)5`%%&'2!1
5o)#!)
Ž*%&'2!1&.1J&<(S""c7h ,|,?%0"*%)&A,(A?% 9%0,&<,!%QR,/%0
%&G%(*`%5'2(*@,"f*%&'2!17|
()5)689+: ;.
&4<0*F1)&g)J*%&B<.%&C9LUU†{\B<{R\K&<f,&('r "c,F)
%0'1†VP†iiPj,/%0"17cq,: 1h%CD%E F"('J*%&B<.%&BG1.#%4CCjCD%)&a2
7cq,CkBA%0"#<%0%0'%&CD%E F"/"/jE42!1
*@% %.1j %0<'* ,!, J&!,& &'%0 %cz, %0<'* 5' YYj •\j
]j"&$,/%0"1,p%5'%&', %0,F)BG17*@%,&_%&,&<5*`%B<.%&CD%E F"
/"/<1<".*@".2j5*`%B<.%&CD%E F"/"/E42!1<%B.*@".2
=AJ.
!"#$%&'
=
K]G1•5<<#BG1C'%
•]G1BG17R%0,N
•]G1]<<#BG1,k.ˆ,k.Q`%j,k.C. ‰
•]G1%).%45BG15o)#!)"&*K"QbE4"e*J&_jB'%%&f,j7h%Q!<"_%&*@ E?%0
•]G17*@%,&<E42!14.Bjj]#4.2j.*#Q5.B4
()&)6/<=>?;@. 2<<
1"#$%&CD%E F"CD%)&a2,/%0"1"•J&*%&S%7N%&'%07K%J&*E F"&'%0"#D*
: .P,/%07<f%,&_%&
{R)&S%JK&<f,&CD%E F"
{R)&S%(S""c
‘{R)&S%,o"BG1
CC1{R)&S%5o)#!)
{R)&S%,&F"5cq%0
L#M43NL#MO-'PH +%%G>=Q-R(,S'P0/)P0>>
!"#$%&'
H
()A)8B8<=>?+*CD? /0E.23
()A)()8B8<=>?F60E.23
$%&"&>,"I,&>,CD%E F""f*,/%0"1 2*.%45,& 1`%2/%&<!JK"&q)($
•D%E F"BG1.#%4CCQ.<0O2%&*h ,/%07<f%%9*"*K)%&. j,/%0(*@,,&-
1K 5'5o)#!)"&-,/%0%`%1` ,r "‹2‹j,&*"*K"$(S1,!,,/%07<f%%'17cq,"&6,
!"#$%&'
L
&*@%"&4<BG1,& 1h%j,/%0(*@,7cq,)&G%,&*.,&<"•%0(b"#_’,& 1`%2/%&<!
"&4<,/%0%0&@
•&‡27!)>%07cq,,!,1` ,r , J&!,&&'%0,&<,!,Bp%0E4, ,!,&‚%0
E4J&!,%&. j,/%0"1Q9"#_CD%E F""&4<(*@,,& 1`%2/%&|.CD%)&a2
&'2!15o)#!)C9,& 1`%CD%E F"BG1•5<<#BG1C'%,&<,!,Bp%0E4
<1<".
0<'*#.%&'2!1%'1,p%,|J& #*`%0,& 1`%CD%E F",!,BG1, %0,F),&<
&'%0%R*7b.<%B.('<1<".
&'2!15o)#!)C9,& 1`%CD%E F"BG1•5<<#jBG17R%0,NjBG1,k.,&<
,!,Bp%0E4*C& Q*C*('].*&."C
&'2!15o)#!)C9=,& 1`%CD%E F"BG17R%0,N('BG1*%).%45,&<Bp%0
E4 “ J*
()A)50G4HCD?<=>? 60E.23
]cz*7G15'CN7O, JK",F CD%E F", ,/%0"1
L#M43TL#M&U R->=Q-R *) +%,
()I)6G?B8 /0E.23
()I)()0G4HG?B8 /0E.23
!"#$%&'
S%,& 1+%
\&<
*.,/%0ˆ‘‰
”•u–
\&<(S""c
=
——w
' V
r Co,,!,/"cN%0>%0
(z*2r !<,/%0%&G%
{R)&S%5o)#!)
,&_%&
P
L#M43WL R-X I *) +%, '/)01
S.e9
!"#$%&'
d
'Y.?
Z[=\
&|*!29,
ˆ*@".2‰
&|*!29,
ˆ&S"{D%‰
&p%0
&p%0
D%E F"
&p%0
\”
&p%0
: D%5T
,&F"
5cq%0
&p%0
\l
"& S"3
"&*K"Qb
&p%0
\K"<!%
IQK)
I5!*E4
IQD<(@
I2!1ˆ‘‰
CC42Q51‘‘=
&p%0S"c
I"&'%&)&a2
IS"c
IJl"& S"CD%E F"
{R)&S%Y
I
IJK"<!%
I"'*,&_%&
()I)5)689+:GJ= JK7=3L
*@%%.1j,/%0"1,|&N%=dVV,!%QR,/%0%&G%(*`%"#<%07|,|=,& 1`%0*.
&S"ˆO2V)&A"#!,&Jl"& S""<'%%&'2!1jV,& 1`%0*.)&A"#!,&
: D%5T,&F"5cq%0('V,& 1`%0*.)&A"#!,&Jl"& S"Q`%%&'2!1,o"('Q.<g)
‘‰{R2!1: D%5T,/%0"17cq,"I,&>,"&4<J*+ "#6," 1K%: 1K"7b%&(',&‹
7f<"#6,"*K)"z*,!,)&G%EcM%0(z*C6"&.22c , ,!,)&p%0Q.%,&>,%?%0{R
2!1: D%5TQ.<0O2
/)'Y.#? 0O22R"*!279,('&|*!279,
K'Y.#? +%,ˆ0c8*&S"f*B*@%,&<€‰5'%0c8*5‚%&7f<,.<
%&F", ,/%0"1j,&b "#!,&%&*@2"#cz,&'%cz,(',!,Q`%0|)(9%(h2;*&<f"
7R%0('JK": DJ*%&B<.%&, "1
K@'Y.#? &]-[ˆ&S"‰5'%0c8*,&b "#!,&%&*@2(h&@"&9%0: D%
5T,&F"5cq%0(',/%0"!,: D%5T,&F"5cq%0(',/%0"!,: D%5TJl"& S", ,/%0"1
K@'Y.#? >^ˆ0c8**@"j7f*B*@%,&<.%45‰&b "#!,&%&*@2
(h,!,(F%7h"'*,&_%&j%&G%C6"#<%0"<'%QR,/%0"1
/_%6`' abU!Y_%&"<!%,&*)&_CD%E F"J*%&B<.%&, ,/%0
"1jE!,7b%&%& ,r (h(9%jEG1B6%0JK"<!%"'*,&_%&, ,/%0"1
/_%` X%cAZ\ o2Qo"2;*&<f"7R%0&'%&,&_%&
7.%0B*˜%#.j: D%5T%&G%C6, ,/%0"1j)&A"#!,&"#6,"*K)"IQD<(@j1"Kj%&'?%
_%&U!" >=Q-RZ\&S%7N%&'%0"•J&!,&&'%0C. 7|5S)JK
&<f,&CD%E F"'QR)&S%,&b "#!,&%&*@27|%00|*('E F"&'%0
/_%B[dZ\,|,&>,%?%0%&S)(S""cj)&G%5<f*('0*.,/%0)&A"#q
. 7|, %0,F),!,%0 1`%(S"5*@ 7+)&A,(A,&<: !"#$%&CD%E F"
_%b]-['UeEZ<\&b "#!,&%&*@2(h2y"Jl"& S""<'%QR2!1
2|,j"&*K"Qb, )&G%EcM%07cq,&<f"7R%05*`%"A,
/_%D-=1f R1dc%ZD\EG1B6%0('0*!2C!"&@"&9%0,&F"5cq%0
, "<'%%&'2!1\*+2"#.,&F"5cq%0CD%)&a2"#cz,J&*E F"C.%0J&!,&&'%0
_%%') +%Zg‰,o"('Q!<g)7r "_)%9*('<,!,BG17*@%. 7|
,F)Q!%"&'%&)&a2C.%0QR)&G%5o)#!),&_%&
$A[1hAPYAZ;‰5'QR)&S%5o)#!),&_%&. J&*%&S%7cq,(S""c
"•QR)&S%('BG17*@%7‚Q.<g)"•QR)&S%‘"&$C™5',/%07<f%5o)#!)
"&'%&)&a2
!"EME#$%&'
666'<"f<,/%0%&G%2z*('7!%&0*!Jl%?%07b%&Jš, ,/%0%&G%
&'%0%?2
›[Qi
&$%,& %0jQR2!1: D%5T, ,/%0"1"cN%079*%0;%%&œ|5'B<,|C6
)&G%,&*."&'%&,!,)&p%0Q.%,&>,%?%0#•#'%0"& S%"*@%,&<(*@,5*`%&@"#<%0: !
"#$%&CD%E F"\&/%0,r%7K%,!,QR)&S%: D%5T"# %00*.%0<'*#.j,•%0B<7y,
"&m,/%0"15'7N%"& r%0*.,/%0jB<(S1C95cq%0%&G%(*`%: D%5TjJlCc5'J&/%0
%&*h
!"ENE#$%&'
N
j6klm6nblo
:6;/<
5)()@OP:<=Q+*/R. C2
D%)&a27.Bf%0)&A,(A,&<%&*h &‚%0E4J&!,%&. j,&e%07cq,Q*+ "&b
: .JK": D"*` "&ACD%)&a2MQD%0C.
=%N343)bUO-='C-p>=AJ.O-) Y q.
bY `% q.Nr44 q.Nr4N
6q%%'=.
Z0\
6q%s%'=.
Zt\
&r%€
ˆE F"J&a C.%0,"1
2œ€‰
D%5cq%0ˆC4"‰ UVVL =VPdVVV 266488 iLŠ
” F"&'%0 dLViHi =V=UPd
287318
VHHŠ
O%J&<, 9*%?2 HiLP= Ud== -20830 HV=Š
&r%%R*7b.
ˆ, %0,F),&<<1<".
j<%B.‰
D%5cq%0ˆC4"‰ HiUV dUVL 236072 LP=HŠ
” F"&'%0 =UL== dLP
236629
PHViŠ
O%J&<, 9*%?2 =HHd UiV -557 PPŠ
&r%
ˆE F"J&a C.%0l‰
D%5cq%0ˆC4"‰ LHU=P U=PUU
128852
=HiUŠ
” F"&'%0 LL UVLL 129029 LVH=Š
O%J&<, 9*%?2 ==H ==d
-177
L=HŠ
I%0
D%5cq%0ˆC4"‰ Uid=U =LUdHV 631412 diŠ
” F"&'%0 UHVVH =Hi=iUV
652976
iUŠ
O%J&<, 9*%?2 LP=H =HdPV -21564 =UiŠ
!"E(SE#$%&'
=%N343e6HH>=1dc% *)u%Y%q.Nr4N
6Y%
VU(4
Vi(4
V(4
ž.%
•4Q
.#
)#
.1
ž %
ž 5
0
4)
Y,"
<(
]4,
q%1^ v
Zb.3\
dL
LP
PPd
iH
VLP
dV
=U
LV
Li
PVP
=VU
PU=
dPH
i
iPV
=1dc%
Z>0\
L=HLd
HHHH
iHVP
=ViHU
=H=i
=VVVV
HdHU
HHPUH
iHP
iid=
=HdUL
iPLdU
=VUi
=L=
=LPi
N!![^(f$#$f$##>.f$#fgdSd6;
!" #$%&'
[Qi
D%)&a2, ,/%0"1,&-1K 7cq,E F"#.%cz,%0<'*ˆ%?2VV5'iiŠj
%?2V5'i=iŠ‰#<%07|CD%)&a2E F"C.%0,/%0"12œ€"•7|"*K)"A,
E F"7K%,!,J&!,&&'%0"f*&S"('%cz,%0<'*%&c}j…%N*7y"
%&'2!1CD%E F", J&!,&&'%0
&!%0ij%?2V,/%0"17‚2M#R%0"&b"#c8%0C.%0{o,l 1%&*`%CD%
5cq%0,&*K2"s5@J&/%0%&*h %?2V5'iŠ('%?2V5'LVŠ
?2VjCD%5cq%0&'%0,F),&<%R*7b."?%05'B<,!,,/%0"15*`%B<.%&
CD%E F""/E42!1"#<%0%cz,)&!""#*+%"cN%079*"9"j7y,Q*@"5',!,Bp%0E42!1
, <%B.%&c4.Bj*#Q5.B4j('2R"C9,&-%05<f*"/%&c}j
=%N3N3)bUO-='C-p>=AJ.Y%4Nq.Nr4N
bY `% 6F1G =1dc%Z>0\ *%1!"'(, 6F1G
=1dc%
Z>0\
<1<". LHUPŠ PiVPH ]G1C'% HPŠ =VLP
“ J* d=HŠ UHPV ]G17R%0,N PHVŠ U=PL
].*&."C HPŠ U=V ]G1"&*K"Qb UUdŠ LUH
*"C Q*C&* ==Š V= ]G1,k. U=PŠ LdLU
]<24C"*, V=Š =UVL ”42!1 HŠ PdV
6X% 4rrt Trw4x4 6X% 4rrt Trw4x4
N!!h2MM+i#fJf$#fJdSd6
[Qi
D%)&a2CD%E F",&<&‚%0E4<1<".,&*K2LHUPŠ5',&-1K jC. 7|7K%
• \*5'd=HŠ
h5<f*BG1j,/%0"1CD%E F"7cq,&K""<'%QR,!,BG1.#%4CC"#<%0/"/('E4
2!1&c%0"#<%07|BG1•5<<#(Ÿ%,&*K2"‹5@5z%%&F"5'HPŠ
1%&*`%,!,C95*@ "#`%7G1,&‹7!%&0*!7cq,"cN%079*(hC95cq%0jJ&/%0
)&D*C<C!%&(hB<.%&"& ]<JK",F , ,!,CD%)&a25'#F"J&!,%&. (hJ_,&"&cz,j
C95cq%0(S""c,F "&'%&j"&8*0*.%CD%E F"CD%)&a2ˆ.,""*24‰…('"cN%0>%0
5'0*!"&'%&,•%0J&!,%&. ,&<2Ž*5<f*CD%)&a2E*%"&.2J&D<QD%0Bcz*7G1
5)()5)6O<<=QET !"
]<,/%0"1 2*"<2<5',/%0"12œ,|"#!,&%&*@2%&S%,!,7N%&'%0j"&*K"JK
CD% )&a2 "&4< 1` ,r , J&!,& &'%0 #O* 0k* 7K% ,/%0 "1 ,<% 5' ,/%0 "1
!"E(5E#$%&'
7+0*.,/%05o)#!)&_%&($(S12',&_%&C!,&CD%)&a2"&b"#c8%0
, ,/%0"1J&/%0)&!""#*+%&.1%|*2R",!,&J&!,5'J&/%0"O%"f*
,&_%&C!,&CD%)&a2"&b"#c8%0
5)()&)6O<
yp 'C-#E%'Y"9*7.&|.5q*%& S%
?%05q*%& S%Q‡%0,!,&0*D2,&*)&_CD%E F"
*D2&.<)&_(S""c0*D2C95cq%0)&K)&a2J&*0*.,/%0
*D2,&*)&_%&G%,/%0Q‡%0,!,&"?%0%?%0C F"
o"0*D2,&*)&_%0 1`%(S"5*@ Q‡%0,!,&"&.1"&K,!,(S"5*@ %&S)J&a Q‡%0
,!,(S"5*@ CD%E F""#<%0%cz,
=%N3N3e'Y.$>?>=AJ.(,S'P0)P0>>
H
I
66 bY `% 6CQ0 !"'(,
'YZ\
4
6Y%4NsNr4N C1G
” F"J&a
YY
)C 2
~5<<#
*!Q!% dU=H= d
*!"&'%& d
YY
.5B*%.
4%0*%4
*!Q!% LLi= d
‘)#42*< *!"&'%& HUVU
=
YY
&.##*4#
~5<<#
*!Q!% dPPP LPdP
*!"&'%& dViLV
H
YY
J5 04#
~5<<#
*!Q!% dUViP PiU=
*!"&'%& d=
L
YY
(*"“#&
~5<<#
*!Q!% PUiU PU=
*!"&'%& PVid
U
]
2<(4
4%0*%4
*!Q!% LH=L Lid
*!"&'%& HLLU
i
•\
¡.0<%#
*%C")%
*!Q!% HHd LLHV
*!"&'%& =Pi=
V
•\
5.)*%
~5<<#
*!Q!% PiVid PU
*!"&'%& PUL
•\
.4#*<
~5<<#
*!Q!% dH Pi
*!"&'%& Pdii=
YY *C*Cˆ0.*.‰ ~5<<# *!Q!% dLL== dHUL
*!"&'%& PUVHU
!"E(&E#$%&'
=
YY
&*“4"
4%0*%4
*!Q!% HiLPi PVUd
*!"&'%& H=HU
#<%0%cz,
<%B.
&<%B.(%
J~(%
*!Q!% i=H LVi
,<<"4# *!"&'%& PdL
<1<".
"2(
J~(%
*!Q!% HPUUL =Ud
&*.,4 *!"&'%& H=VH
=
"2(
*!Q!% L=Hi HHd
“.,4 *!"&'%& HiVdH
jN[JdS!?-@k-%f$#fl
o"0*D2,&*)&_"&*K"QbjBA%0,AQ‡%0,!,&"&.1"&*K"Qb%&S)J&a Q‡%0"&*K"Qb
%&S)"#<%0%cz,j"?%0,c8%0QD<Bc¢%07+0*D2"s5@&£%0j"&.1"&K
ydL%AYAQY #E%'Y>=AJ.
*@,7b%&0*!"&'%&CD%)&a2B<)&p%0: D%5TCD%E F"ˆ‰5S)B6.('<0*!(S""cj
&.<)&_%0 1`%(S"5*@ j0*!%&G%,/%0
8(p"_%&0*!,&<CD%)&a2BG17*@%E4<%B.,<<"4#2<B45=VViVV
]p%0E44.B
•*!(S""c7cq,"_%&QM*QR)&S%: D%5T(S""c
=%N3T34=%B[d !4(,#'G/!() !!0P.!(01TN4rr/
</xrrN
6CB[d TN4rr/</xrrN
!"E(AE#$%&'
D%)&a2BG17*@%Bm%0,&<E4
2!14.B]G1<%B.,<<"4#
&8*7*+2”"&!%0VV
ˆ$%&D%&,&A)CD%)&a27y""#`%Q'%
\%0<f*: .%‰
?1dc% 'YZ\ 6-U 6X%
€*#4ˆ]G17*@%‰ =UPˆ2‰ PH= V=iP =V=i
4#2*%.5ˆ_)%9*‰ =iˆ,!*‰ L V=dU Uii
< C*%0ˆr %9*‰ ˆ,!*‰ =d=H VLPV HiH
.)4ˆQ?%0B_%&‰ dP=ˆ2‰ ViP VHH VL
5.2)•5*)•]G1"&_" Pˆ,!*‰ VH VVP VHdH
.)QD<(@ VPˆ,!*‰ Vdd= V Vdd=
x%0Y{= VH=2 V= V V=
x%0{HE= V=P2 VPH V VPH
x%0{=E VH2 VUH V VUH
#<24"%&£ ,!* VdL V VdL
S""cJ&!, VPL V VPL
6!)1
12.447 1.541 13.988
N[>OJdSH6
!"E(IE#$%&'
=%N3T3N=%'UeE !(, -,z>=Q-R(,#'G !Q0!()
!!0P
66 6C'UeE % 3BE 'YZ\ 6`'z
ˆ!1,o2"_)‰
H ),C jVU= HjVHd=
CC1{<.#BˆQ'%5o)#!)‰
H ),C HLL LjiLdU
= *#, *",&4,J{<.#BˆQ'%\7*@%‰
),C PUVVU PUVVU
H ˆ@"&9%0"42BF CD%)&a2‰
),C djHVVVV djHVVVV
L ].".ˆ&@"&9%0Bn5*@ CD%)&a2‰
),C U=V U=VVV
P \4%C.Jˆ¤%Q!<"_%&*@ J*+2"#.‰
),C d=V d=VVV
d 1C"42ˆ@"&9%02!1"_%&\‰
= ),C jVVVV =jPVVVV
U 4%C “ #*%"ˆQD%0Q*+ ‰
H ),C Vd HUUV
i 4%C “ #<B ,"*<%<C"
H ),C =V LVVV
V ]#.¡*%0~<#*#, *"4C"{<.#B
),C UV PVVV
".%B~<# QCC1ˆ*! Q.CC1‰
),C P= LPV
".%B~<#CC1{<.#Bˆ*!‰
H ),C HPLL jUPVU
= *C .5&4,J{<.#Bˆ{'%\2o"‰
),C =LP= dPH
H ".%B~<#*#, *"4C"{<.#Bˆ*!Q'%7*@%‰
),C =LP= =LP=
L ".%B~<#4""*%0€*#4ˆ{'%,o2BG1‰
),C HiH= iUUP
P ".%B~<#.%0*%0€*#4ˆ*!"#4<‰
H ),C HiH= Lidd
d ".%B~<#.%0*%0#<B ,"C*%CC1Q<.#B
H ),C VPi UdPV
U ".%B~<#<B ,"C*%\Q<.#B
),C PUid =diH
i ".%B~<#\Q<.#B2."4#*.ˆ”4(S""c‰
),C iUUL LiddV
V QCC1.##*4#ˆQ'%)&A,o2"_)‰
U ),C iV= j=UH
".%B~<#."4#*.5ˆ0*!7+(S""c]‰
P ),C LidHU =jLUHUU
".%B~<#.)4ˆ*!7+Q?%0B_%&‰
H ),C VP UVLVH
= *%*5C&44"ˆ0#44%‰ˆ&D2]‰
U 2 =iP d=P
H }4).*#Q<.#BˆQ'%Ck.‰
),C HLL HLL
L Y"&4#4E)4%C4Cˆ&*)&_J&!,‰
=VV =VV
6X%
T{wN|3|x
N[NmJdSdL
95cq%0CD%)&a2B6J*K%"#<%0%?27r "*`%5'HVVVV,&*K,†%?2ˆVVVV
,&*K,†"&!%0‰
95cq%0CD%)&a2B6J*K%%?2"&>5'HHVVV,&*K,†%?2ˆVVV,&*K,†"&!%0‰
!,%?2"*K)"&4<C™"*K)"A,E42Eg"j%K CD%5cq%07y"&'%07-5z%C™"*K)"A,CD%
E F"j%K 7N%&'%0J&/%07-5z%C™7y"&'%00*.,/%0Q`%&*5*)*%C. 7|%&S)(h('E F"
C.%0<%B.
& (S1"f2"_%&,&*)&_7+CD%E F"=UHVVVCD%)&a2"#<%0%?2VjV
&*)&_"&*K"Qb,&<2Ž*CD%)&a2¥=dUUPPi†=UHVVV¥VjUˆ¦‰
!"E('E#$%&'
=%N3T3T'A +%>=Q-R
/>m_G-D
Tên công oan
Th i gian
Gia công
Sô ng i Tông th i gian
Gia -
USD/s
Chi phi nhân công
Câp vât t 154 7 1078 0.00018 0.1940
Ct dây + bao ep tip 135 6 810 0.00018 0.1458
Lp rap 145 23 3335 0.00018 0.6003
Kiêm tra 120 5 600 0.00018 0.1080
Khac 0.0408
Tông 41 1.089
N[Jd6
&_)&_%&G%,/%0CD%E F"CD%)&a25'VHHi]†CD%)&a2
=%N3W=%%'Y` !4(,#'G/!() !!0PTN4rr/
</xrrN
=AJ. 'A +%
'AB[
1'G-
p% p
)O-=1f
KeY`%
6X% 'A
TN4rr/</xrrN VUi =iUU VU LV 4|3{N}
N[.JdSd6
&c(S10*!"&'%&CD%)&a25'PdL]†CD%)&a2
z*5q*%& S%1` ,r ,&<CD%)&a2%'15'LŠ"&$0*!"&'%&C™5'i=H
]†
5)()A)6O<@
/%0"1CkBA%0&.*&$%&"&>,)&G%)&9*CD%)&a2C.
•{!%&'%00*!%"*K)"&/%0: .7N%7y"&'%0, ,/%0"12œ 2*"<2<
•{!%&'%0"#6,"*K)"z*J&!,&&'%0"#<%0%cz,<%B.j<1<".
5)()I)6O<>UDJ
•k*"&cj,.".5<0 4j: '"y%0('<,!,Bb)7y,Q*@""#<%0%?2,&<J&!,&&'%0
: 4%('"#6,"*K),&<J&!,&&'%07K%7y"&'%0J&!,&'%0%R*7b.
•k*"&c,D2N%"z*,!,J&!,&&'%0C. J&*CD%)&a2Q'%0*.<('7c.('<&<f"
7R%0M0*.*7<f%CD%E F"7r "*`%
5)()')6//. C2 601.23
/%"&4<"*` ,&_,& %0, "<'%"S)"<'%€§&F"5cq%05'C9§
!"E(VE#$%&'
1@"79*" G%"&4<"*` ,&_§\\¨, "S)7<'%ˆ{.<0O2,!,"*`
,& a%0r%0*9%0(z*Y: D%5T,&F"5cq%0j7D2QD<"*` ,&_L…!)BA%0#*`%0
,&<,!,,/%0"1, "S)7<'%"#`%"<'%"&K0*z*‰G15'&<f"7R%05z%%&F", ,/%0
"17+7D2QD<,&F"5cq%0CD%)&a2
*@%%.1jM*h%{o,j"S)7<'%YY,|=,/%0"1CD%E F"BG1
7*@%"/jE42!15'
•3'R*ˆ*`%B<.%&(z*.%45‰
•]YD*]cN%0ˆVVŠ(9%, ('€‰
•3'.2ˆVVŠ(9%, ('€‰
*@%%.1j,!,,/%0"1%'17h CD%E F"%&n%0CD%)&a2BG17*@%,&<,!,&‚%0
E4<1<".j “ J*j<%B.j.“B.$(S1j 2*.%45"&c8%0E 1`%,|C65*`%&@
(z*,!,,/%0"1%'1&S)(S""c, 2*]4%C<j7'<"f<,& 1`%(*`%Jl"& S",&<
2*&'%0"&!%07h ,|"&4<B•*j"#.<7I*(h"$%&&$%&,&F"5cq%0, ,!,,/%0
"1%'1
9*(z*,!,,/%0"1J&!,J&/%0,m%0"S)7<'%j,/%0"1 2*.%45"&c8%0
E 1`%"&4<B•*"&/%0"*%: .%"#.%0€4Q#*`%0, "<'%"S)7<'%G15'"#.%0€4Q
7+, %0,F)"&/%0"*%,&<"<'%QR,!,,/%0"1,<%, "S)7<'%YY
5)()V)RK<4- . ;.
yY #?'* "P)P!%d~ d 2*B4%C<j.“.J*…
•*+22f%&
/%0"15G %?2j,| 1"_%(z*"S)7<'%,•%0%&c(z*J&!,&&'%0]<(S1"&
&e"7cq,%&*h 7N%7y"&'%0
|7R*%0•,!%QRJlCc(',/%0%&G%,|%&*h J*%&%0&*@2ˆ'2(*@,"f*
,/%0"1"#`%V%?2‰]<7|,|"&+B˜B'%0"#<%0(*@,%0&*`%,> j>%0BA%0,!,
,/%0%0&@CD%E F",•%0%&c,!,CD%)&a22z*7p*&£*"#$%&7R,.<
•*+21K
*!%&G%,/%0,.<&N%C<(z*,!,,/%0"1"f*D*]cN%0j'.2&.1D*
&p%0
]<7?,7*+2,/%0"1%‡2"#<%0: G%<%0{*`%, "&'%&)&9'R*%`%B*@%
"_,&%&£jJ&/%0"&+2M#R%0"&`2%n.*@%%.1,!,B*@%"_,&%&'EcM%07‚7cq,Ck
BA%0&K"]<(S1jJ&*,|CD%)&a22z*5'#F"J&|J&?%"#<%0(*@,Q9"#_¥’&D*56.
,&;%0*n.(*@,CD%E F"&<y,7*7y"0*.,/%0Q`%&.*.%Bj&*5*)*%
!"E(ME#$%&'
]<"&'%&5S)7‚5G j&*@%2R"C92!12|,, %&'2!17‚,•&K"J&F &.<
%&c%0(Ÿ%7.%0&<f"7/%0%`%"&8*0*.%B•%02!1,•%0%&c,&*)&_QD<Bc¢%0,.<
¥’%?%0C F"BG1,& 1h%0*D2
yY #?'* "P)d~ %!`'# %0 9,5'79*"&-,f%&"#.%&5z%
%&F"jQ`%,f%&7|,p%,|,!,,/%0"1M,!,%cz,7.%0)&!""#*+%J&!,%&c&.*5.%Bj
&*5*)*%…
•*+22f%&',/%0"1(•.,|J*%&%0&*@2"#<%05'2BG1.#%4CCj(•.,|
%0 O%5.<7R%0BO*B'<&*)&_5.<7R%0"cN%079*"&F)&m&q)(z*(*@,CD%E F"
0*.,/%0
•*+21K &*@%%.1jM"#<%0%cz,j,!,,/%0"1)&A"#qjCD%E F"(S""c)&A,
(A(*@,5o)#!)BG17*@%,&c.%&*h j,&F"5cq%0(S""c,•%0J&/%0I%7b%&]<1` ,r
,&F"5cq%0(S""c)&D*,.<%`%)&r%5z%(S""c(Ÿ%7.%0)&D*%&S)J&a "•&S"j,!,
%cz,&.1"•,!,,/%0"1, &S"7r "c"f**@".2
5)()M)>W+XP:+*/R. C2 /
&$%,& %0"$%&&$%&"*` "&ACD%)&a2"#<%0V"&!%0%?2V7‚"?%0%&*h
C<(z*%?2V]<"$%&&$%&J*%&"K"&K0*z*7.%0&O*)&A,"9"C. J&-%0&<D%0, 9*
%?2VVj7y,Q*@"5'%0'%&,/%0%0&*@)"/*@%%.1j,/%0"17.%0)&D*CD%E F"
5*`%"A,=,.j&r &K",!,BG1,& 1h%)&D*,&f1&K",/%0C F""&S2,&_5')&D*"?%0,.
('<,!,%0'1%0&‹7+7!)>%07cq,,!,7N%7y"&'%0
]<,/%0"1 2*.%45,&‹5'7N%(b0*.,/%0,&<,/%0"1 2*"<2<,/%0"1
2œj%`%,/%0"!,.#J4"*%0, ,/%0"1,&‹5'C6,&e"#;%07+%G%0,.<,&F"5cq%0CD%
)&a2j0*D2"&*+ ,&*)&_7+0*D20*!"&'%&CD%)&a2%&‡20*'%&7cq,c "&K"#<%0
,f%&"#.%&(z*,!,79*"&-"#<%0,m%0%0'%&CD%E F"
!"E(NE#$%&'
5)5)@O/Y3.4KX3!G
5)5)()6G?3.4K /0E.23
=%N3}L R-1)!#$% *)(!)%'GA0 O%&p%0
•'C-
q.
q.Nr44 q.Nr4N !>YZ%d€'\ !>YZt\
6X%>?1)!#$% UdH =dPH UiV =VidŠ
)30!PH#$
f*&;, U = L HHŠ
.<7„%0jN,F) dU VH P ====Š
&I"&/%0"# %0&;, PdU =U LV= UdUŠ
# %0&;,,NCM V =LP =LP
e30!HI 1)!#$%
#6,"*K) LV =dd ddL =ViUŠ
*!%"*K) =d HUd L =ViŠ
30!%'~'
.<7R%0%.2 iPV PH =HP =PVHŠ
.<7R%0%n iH =LV =P PHLUŠ
(30!#$-X'
•U7K%L 1811 2511 dVV =UPLŠ
•L7K%=V
667 866
ii iUHŠ
#`%=V 397 388 i dŠ
&S%Eg"
]<7y,"&m,/%0(*@,5',&-1K 0*.,/%0"&-,/%0j%`%C95cq%05.<7R%05'"cN%0
79*5z%%&c%07R*%0•: D%5Tˆ,|"#$%&7R7f*&;,‰"&$"cN%079*"&F)ˆJ&<D%0=HŠ‰
.<7R%07p*&£*C6"‹2‹j,a%"&S%B<(S1C95cq%05.<7R%05'%n,&*K2"s
5@,.<ˆJ&<D%0UVŠ‰
s5@5.<7R%0"#©,.<ˆJ&<D%0PdŠ5'"#<%07R" I*"•U7K%L‰
<(z*%?2Vj"#<%0%?2Vj5.<7R%0"#©ˆ" I*"•UL‰,&*K2"s5@
,.<"_%&,&F", %0'%&%0&h7p*&£*C6J&g<5g<%`%,/%0"1,&‹" 1+%BA%0"&`2
%0c8*5.<7R%0"#<%07R" I*%'10<'*#.j%?2Vj"s5@5.<7R%0%n"?%05'B<Q.%
0*!279,,|,&_%&C!,&&f%,&K" 1+%BA%05.<7R%0%.2
5)5)5)T83.4K
*@%%.1j,/%0"17.%0CkBA%0,!,7N%(b7b%&2>,C.
!"E5SE#$%&'
.,""*245'"&8*0*.%7+&<'%"&'%&CD%)&a2"#<%0J&<D%0"&8*0*.%%&F"
7b%&7+7!)>%01` ,r , J&!,&&'%0
6) '.0•6€'%')1`.B'G s>?>=AJ.
=%N3|3)=%) '.0 *)(, -,z
jN[MU&''gK Fl
1,54"*24"&8*0*.%"&6,&*@%,& "#$%&I%0"&8*0*.%&<'%"&'%&"<'%QR
,!,,/%0(*@,, BG1,& 1h%,&*.,&<C9(b"#_"&6,&*@%
, 10'.0•6) '.0a6€'%')(u%
=%N3|3e3=%X%€'%') -PH *)(, -,z
San phâm Ma SP
KT
iên
KT ngoai
quan
MC-
tông
Assy-
Tông
C&C-
Tông
Tông
Wagon E/G 36065-65K00 83 415 677.5 1853.6 752.8 3781.9
Wagon E/G 36065-65K20 96 480 741.3 1992.6 823.7 4133.6
Wagon INS 36602-65K10 134 670 422.2 1969.6 469.1 3664.8
Wagon INS 36602-65K10 134 670 422.2 1951.6 469.1 3646.8
Ractis Door 82152-52K00 28 140 56.7 591.8 63.0 879.5
Ractis Door 82152-52K20 30 150 60.9 615.2 67.7 923.8
YARIS Floor 82161-0DG80 106 530 287.1 2272.0 319.0 3514.0
YARIS Floor 82161-0DG80 106 530 287.1 2245.3 319.0 3487.3
YARIS Floor 82161-0DG80 108 540 289.0 2260.4 321.1 3518.6
jN[UUMU&''gd6l
!"E5(E#$%&'
