Professional Documents
Culture Documents
X TRUM
GROUP
LOGO
NI DUNG
1
X TRUM GROUP
LOGO
NI DUNG
4
X TRUMLOGO
GROUP
Tiu th
Sn phm
Vn
Sn xut
Tiu th hng ha l qu trnh a sn phm,
hng ha (gi tr s dng) ti tay ngi tiu
dng
LOGO
v thu tin (gi tr) v cho doanh nghip.
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
=
Xut trong kz + Tn cui kz
X TRUMLOGO
GROUP
Tt =
Tng KL tiu th
tng loi ca KPT
Tng KL tiu th
tng loi ca KG
X
X
n gi c
nh tng loi
X 100
n gi c
nh tng loi
X TRUMLOGO
GROUP
Ttc =
Tng KL tiu th ca
X
KPT trong gii hn KG
n gi
c nh
Tng KL tiu th
ca KG
n gi
c nh
X 100
X TRUMLOGO
GROUP
n gi c
nh(1.000)
Tn kho u k
KH
TH
2.0
2.000
1.500
20.000
22.500
20.000
22.000
2.000
2.000
1,5
5.000
500
28.000
33.000
30.000
25.000
3.000
8.500
1,0
1.500
4.000
15.000
15.000
15.000
19.000
1.500
-0-
Sn
phm
n gi c
nh(1.000)
2.0
-500
1,5
1,0
Tn kho u k
Chch
T l
lch
Sn xut
KH
TH
Tiu th
KH
TH
Tn kho cui k
KH
TH
Sn xut
Chch
T l
lch
Tiu th
Chch
T l
lch
Tn kho cui k
Chch
T l
lch
-25%
2.500
12.5%
2.000
10%
0%
-4.500
-90%
5.000
17.9%
-5.000
-17.7%
5.500
183%
3.500
233%
0%
4.000
26.7%
-1.500
0%
LOGO
A
B
C
Cng
Thc hin
Mc
40.000
45.000
15.000
100.000
44.000
37.500
19.000
100.500
+4.000
-7.500
+4.000
+500
+10
-16,7
-26,6
+0.5
Mt hng ch
yu
Thc hin
K hoch
A
B
C
Cng:
40.000
45.000
15.000
100.000
Thc hin
44.000
37.500
19.000
100.500
Trong gii
hn k
hoch
Vt k
hoch
Ht k hoch
40.000
37.500
15.000
92.500
4.000
4.000
8.000
7.500
7.500
LOGO
Nguyn
nhn ch
quan (thuc
v doanh
nghip)
Nguyn
nhn khch
quan (thuc
v mi
trng kinh
doanh)
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
ch
tiu
Doanh thu
Gi vn bn hng
Li tc gp
Chi ph bn hng
& qun l
- Chi ph bn hng
- Chi ph qun l
Cng chi ph bn
hng, qun l
Li tc thun
9,120 8.00
13,680 12.00
3,465 7.5
5,544 12.0
3,375 7.5
5,400 12.0
2,280
2,736
10
12
22,800 20.00
18,270 16.20
9,009 19.5
9,471 20.5
Tn mt
hng
A
B
C
Tng
cng
Doanh thu
Tin
%
46200 41%
45000 39%
22800 20%
Chi ph
Tin %
36729 38%
38025 40%
20976 22%
Kt qu
Tin %
9471 52%
6975 38%
1824 10%
Gii php
Nng cao t
Gim t trng
trng tiu th
tiu th sn
sn phm A
phm C
X TRUMLOGO
GROUP
Chi
ph
X TRUMLOGO
GROUP
*
Ta c, tng chi ph ca DN HP theo phng trnh:
Y= A+ bX
Tng CP(Y)= nh ph (A) +[ bin ph (b)*khi
lng (x)]
Gi mua t nh cung cp
19,6 ng
Chi ph bao gi
0,4
Thu ca hng (40*10%)
4,0
Tng bin ph n v
24,0
X TRUMLOGO
GROUP
*
- A l tng nh ph hot ng trong thng c th
p ng trong phm vi ph hp t 600 n 1.000
sn phm l: 9.600 ng.
Vy ta c:
Y= 9.600 + 24X
Tng chi ph phn the bin ph v nh ph theo
phng trnh trn, cho php ta d dng d on
tng chi ph kinh doanh khi c bin i khi lng
tiu th.
X TRUMLOGO
GROUP
*
Cn c ti liu ca doanh nghip HP ta xc nh sdp
Mc sdp n v= gi bn (P)- bin ph (b)
= 40 24 =16
T l sdp=
Mc sdp
Gi bn
KH: C l sdp n v
X TRUMLOGO
GROUP
*
Bo co kt qu KD da trn lng bn linh hot
Ch tiu
Doanh thu
(-) bin ph
Sdp
(-) nh ph
Li tc thun
Chi ph binh qun
cho 1 sp
Li tc bnh qun
cho 1 sp
n v: 1.000
5,3LOGO
*
Qua bo co trn ta c nhn xt sau:
- 1.600 ng. l chnh lch v sdp cng l chnh
lch v li tc thun
sdp: (12.800 11.200) = (14.400 12.800) =
1.600 ng.
li tc: (3.200-1.600) = (4.800 3.200) =
1.600 ng.
T nhn xt ny ta c th d dng xc nh c
tng s d m ph v li tc thun.
(xem sgk trg 132& 133)
X TRUMLOGO
GROUP
*
T l s d m ph l cng c quan trng gip
nh qun tr d on li nhun khi c bin ng
v sn lng tiu th.
Doanh nghip HP c t l sdp 40%, c ngha l
c trong 100 doanh thu th c 40 l li tc
v nh ph. Nu qua im ha vn (tc doanh
thu b p ht nh ph) khi nu doanh
thu tng thm 100 th c 40 li tc.
X TRUMLOGO
GROUP
*
Bo co KQHKD theo s d m ph, l theo
ng tc chi ph c chia thnh bin ph hay
nh ph
Bo co KQHKD theo k ton ti chnh, chi ph
c phn theo cc chc nng hot ng, chi
ph sn xut gm nguyn vt liu trc tip, lao
ng trc tip v sn xut chung, chi ph ngoi
sn xut gm chi ph bn hng v chi ph qun l
doanh nghip.
LOGO
*
Hnh thc theo KTTC
(chi ph theo chc nng hot ng)
32.000
(-) Gi vn hng bn
(800*19,6)
15.680
(-) cc bin ph
Li tc gp
16.320
15.680
Chi ph ng gi
(800*0,4)
320
32.000
Chi ph ng gi (800*0,4)
320
Thu ca hng
3.200
3.200
Cng
19.200
Lng, in, nc
9.600
S d m ph
12.800
Cng
13.120
(-) nh ph
LOGO
9.600
Li tc thun
3.200
Li tc thun
www.themegallery.com
3.200
PHN TCH IM HA VN
TRONG TIU TH
KHI NIM
L im ti doanh thu tiu th va b
p chi ph hot ng (trong iu kin gi
bn d kin hoc gi bn c th trng
chp nhn).
X TRUMLOGO
GROUP
Bin ph:
(bX)
Bin ph:
S d m
ph : (CX)
nh ph: A Li tc ()
bX
Tng chi ph
(bX+A)
Li tc ()
X TRUMLOGO
GROUP
im ha vn l im m doanh thu
bng tng chi ph, tc li nhun bng
khng.
Do :
PX= A+bX
(1)
CX= A
(2)
X TRUMLOGO
GROUP
PHNG PHP XC NH IM HA VN
Sn lng
ha vn
Doanh thu
ha vn
Phng
php
X TRUMLOGO
GROUP
SN LNG HA VN
im ha vn l giao im ca ng thng
doanh thu gp ng thng chi ph.
- Phng trnh biu din doanh thu c dng:
yd= pX
- Phng trnh biu din chi ph c dng
yc = A+ bX
Ti im ha vn ta c:
yd= yc -> pX= A + bX
Gii phng trnh tnh X
X= A / (p-b)
Hoc:
LOGO
Sn lng h vn = nh ph / mc SDP n v
DOANH THU HA VN
Doanh thu ha vn l s tin do tiu th
sn phm t c im ha vn.
Doanh thu ha vn c th xc nh c
bng cch ly sn lng ha vn nhn vi
n gi bn.
V d doanh nghip HP l:
Doanh thu ha vn = pX= 600sp*40=
24000 ng.
X TRUMLOGO
GROUP
DOANH THU HA VN
T cng thc sn lng ha vn (1): X= A/(p-b)
Ta bit C= p-b l sdp n v, do ta c:
X=A/C => pX = Ap/C= A/(C/p)
M C/p li chnh l t l sdp, do cng thc xc
nh doanh thu ha vn s l
doanh thu ha vn = nh ph / t l sdp
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
3
4
X TRUMLOGO
GROUP
LOGO
Cc
nhn
t nh
hng
Gi bn (G)
Gi vn (Z)
Chi ph ngoi sn xut (C)
Kt cu sn phm tiu th (
X TRUMLOGO
GROUP
LOGO
Mc nh hng n li nhun = P0 x (R
1)
NHN T
Ga vn
Gi bn
Chi ph
ngoi
sn xut
Tac ng ngc
Tac ng ngc
vi li nhun
chiu vi li nhun
chiu vi li nhun
Mc nh hng gia
Mc nh hng gia
Mc nh hng chi
ban
vn
= Q1G1 - Q1G0
= Q1Z1 - Q1Z0
= Q1C1 -LOGO
Q1C0
www.themegallery.com
V d phn tch
Ch tiu
Sn phm A
Sn phm B
KH
TH
KH
TH
10.000
15.000
10.000
9000
n gia ban ( )
250.000
250.000
500.000
510.000
150.000
145.000
335.000
345.000
10.000
12.000
15.000
16.000
Li nhun 1 SP ()
90.000
93.000
150.000
149.000
Yu cu:
1.Phn tch v nh gi cc nhn t nh hng n li nhun tiu
th gia thc t so vi k hoach.
2.Phn tch cc nhn t nh hng i tng sn phm tiu th
LOGO
Chnh lch
1. Doanh thu
7.500
8.250
8.340
+ 90
4.850
5.265
5.280
+15
250
285
324
+39
2.400
2.700
2.736
+336
X TRUMLOGO
GROUP
Phn tch v nh gi
i tng phn tich: P = P1 - P0 = +336
triu ng
Nhn chung doanh thu tiu th doanh nghip
c 2 sn phm thc hin so vi k hoch t ra
tng thm 336 triu ng.
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
X TRUMLOGO
GROUP
Nhn t kt cu hng bn
Mc nh hng theo s d:
= 336 ( 240 + 90 15 39 ) = 60 trd.
Mc nh hng theo tng sn phm
Sn phm A= Q1AP0A (Q0AP0A * R) = 15000*0.09
(10.000*0.09*1.1)= + 360 trd.
Sn phm B= Q1BP0B (Q0BP0B * R) = 9000*0.15
(10.000*0.15*1.1)= -300 trd.
Cng : + 60 triu ng
Nguyn nhn: khi lng tiu th SPA tng, li nhun 36%
Khi lng tiu th B gim,li nhun tiu th thp LOGO
la 30%
Tc ng n li nhun
+240 triu ng
+90 triu ng
- 15 triu ng
- 39 triu ng
+ 60 triu ng
+ 336 triu ng
X TRUMLOGO
GROUP
Khi lng
Kt
cu
Gi vn
Gi bn
Chi ph
ngoi sn
xut
Cng
+450.000
+75000
-0
-30.000
+495.000
-150.000
-90.000
+90.000
-9.000
-159.000
Cng
+300.000
-15.000
+90.000
-39.000
+336.000
X TRUMLOGO
GROUP
Cch tnh
Gi bn :
SP A: khng i
SP B: 9000*(510.000 500.000)= +90 trd
Cng: 90 trd
Chi phi ngoai sn xut:
SP A: -(12.000 10.000)*15.000= -30trd
SP B: -(16.000 15.000)* 9000= 9 trd
Cng : -39 trd
X TRUMLOGO
GROUP
LOGO
X TRUM GROUP