|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
2.30 |
4.58 / 1.41 |
28.25 |
1.57 |
202.00 |
929.20 |
949.80 | 9.28 |
12.26 |
|
News |
Date/Time |
Subject |
17 May 2022 08:15 | Financial Statement Quarter 1/2022 (Reviewed) |
17 May 2022 08:15 | Financial Performance Quarter 1 (F45) (Reviewed) |
17 May 2022 08:15 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
09 May 2022 17:09 | Publication of Minutes of Annual General Meeting of Shareholders 2022 on Company website. |
26 Apr 2022 12:38 | Shareholders meeting's resolution |
more
|
Company Profile |
Address |
792 Moo 2 Soi 1C/1 Bangpoo Industrail Estate, Sukhumwit Rd., Bangpoo Mai, Mueang Samut Prakarn Samut Prakarn 10280 |
Telephone |
0-2323-0714-21 |
Fax |
0-2323-0724 |
URL |
http://www.akkhie.com |
|
Annual Report 2021 |
Establish Date |
25/1/2008 |
Listed Date |
07/02/2013 |
IPO Price (Baht) |
2.00 |
@Par0.50 Baht |
IPO Financial Advisory |
COUNTRY GROUP SECURITIES PUBLIC COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Market/Industry/Sector Change |
Effective Date |
05/01/2015 |
Previous Market/Industry/Sector |
mai / MAI Industry / Medium-Sized Enterprise |
Current Market/Industry/Sector |
mai / Services / Services |
Business |
Manage and operate the waste management center (Industry waste incinerator) by the Department of Industrial Works for a period of twenty years from the date the agreement was signed, i.e. 11 February 2008, and will end on 10 February 2028. The Company also has the right to request to renew the agreement for another ten years. The Company was spun off from BWG. |
Free Float |
17 Mar 2022 |
18 Mar 2021 |
% /Shareholders |
48.51% |
2,974 |
48.51% |
2,724 |
|
Foreign Shareholders |
2.74% (As of 01/07/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
4.12% (As of 01/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-4.17 |
-2.32 |
-2.72 |
20 Days |
-21.23 |
-15.87 |
-16.21 |
60 Days |
-35.03 |
-31.34 |
-26.91 |
120 Days |
8.49 |
8.55 |
5.70 |
YTD |
8.49 |
8.55 |
5.70 |
P/E (X) |
28.25 |
36.15 |
50.96 |
P/BV (X) |
1.57 |
3.69 |
3.11 |
Turnover Ratio (%) |
0.13 |
0.12 |
0.37 |
|
Top 10 Major Shareholders(@06 May 2022) |
Share |
% |
1. |
บริษัท เบตเตอร์ เวิลด์ กรีน จำกัด (มหาชน) |
206,786,000 |
51.18 |
2. |
บริษัท Thai NVDR Company Limited |
19,774,382 |
4.89 |
3. |
บริษัท CO.,LTD. |
17,960,500 |
4.45 |
4. |
YAMAZEN HOLDINGS COMPANY LIMITED |
11,000,000 |
2.72 |
5. |
น.ส. เสมอใจ โชติกเสถียร |
8,991,200 |
2.23 |
6. |
นาง มาร์การิต ลินดา ดาลาล |
8,092,800 |
2.00 |
7. |
MISS PAVASUT JOTIKASTHIRA |
5,936,500 |
1.47 |
8. |
MR. TIPP DALAL |
4,750,000 |
1.18 |
9. |
MISS KANYA RAKTHONG |
3,219,200 |
0.80 |
10. |
นาย ADITAP CHANASITT |
3,145,400 |
0.78 |
Management |
Position |
1. |
Mr. UTHAI JUNTIMA |
CHAIRMAN OF BOARD |
2. |
Mr. TEERASAK PONGPANAKRAI |
VICE CHAIRMAN |
3. |
Mr. WANCHAI LUENGVIRIYA |
CHIEF EXECUTIVE OFFICER / DIRECTOR |
4. |
Mr. SUWAT LUENGVIRIYA |
DIRECTOR |
5. |
Mr. SUTHAT BOONYAUDOMSART |
DIRECTOR |
6. |
Mr. RERNGCHAI RURNGPAYOONGSAK |
DIRECTOR |
7. |
Mr. SAKCHAI WONGCHAISURIYA |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Miss BENJAWAN PRASANSAP |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. PRAYUT WIBOONSIRICHAI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 01 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
404.00 |
404.00 |
404.00 |
Market Cap (MB.) |
929.20 |
856.48 |
404.00 |
Price (B./share) |
2.30 |
2.12 |
1.00 |
BVPS (B./Share) |
1.47 |
1.44 |
1.31 |
P/BV (X) |
1.57 |
1.47 |
0.76 |
P/E (X) |
28.25 |
13.70 |
21.29 |
Turnover Ratio (%) |
378.07 |
349.37 |
36.21 |
Value Trade/Day (MB.) |
41.01 |
12.81 |
0.59 |
Beta |
1.65 |
1.29 |
1.13 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
8.49 |
112.00 |
-4.76 |
Dividend Yield (%) |
2.17 |
1.08 |
3.20 |
Payout Ratio |
0.61 |
0.15 |
0.68 |
Dividend Policy |
No less than 50% of net profit after juristic person taxes (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.05 |
Baht |
25 May 2022 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.023 |
Baht |
25 May 2021 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.032 |
Baht |
13 May 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
Mr. KOMIN LINPHRACHAYA/KARIN AUDIT COMPANY LIMITED |
MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED |
MR. POJANA ASAWASONTICHAI/KARIN AUDIT COMPANY LIMITED |
MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED |
Mr. KRAISAENG THIRANULAK/KARIN AUDIT COMPANY LIMITED |
Mr. WICHIAN PROONGPANISH/KARIN AUDIT COMPANY LIMITED |
MRS. SUMANA SENIVONGSE/KARIN AUDIT COMPANY LIMITED |
MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY LIMITED |
Mr. WORAPOL WIRIYAKULAPONG/KARIN AUDIT COMPANY LIMITED |
Ms. KOJCHAMON SUNHUAN/KARIN AUDIT COMPANY LIMITED |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion with an emphasis of matters |
|
|
Statement of Financial Position (MB.) |
3M/2022 (01/01/22 -31/03/22) |
3M/2021 (01/01/21 -31/03/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Cash And Cash Equivalents |
105.52 |
185.44 |
210.25 |
158.34 |
143.17 |
A/R Net |
88.43 |
106.44 |
94.71 |
114.86 |
120.48 |
Inventories |
- |
- |
- |
- |
- |
Current Assets |
301.55 |
293.32 |
309.89 |
278.29 |
273.52 |
PP&E Net |
102.50 |
106.88 |
104.08 |
160.80 |
- |
Non-Current Assets |
416.61 |
411.03 |
414.34 |
418.27 |
357.74 |
Total Assets |
718.16 |
704.35 |
724.22 |
696.57 |
631.25 |
OD |
- |
- |
- |
- |
- |
A/P Net |
46.27 |
50.77 |
52.89 |
56.63 |
61.67 |
Current portion of LT |
- |
- |
- |
6.82 |
- |
Current Liabilities |
59.20 |
62.69 |
64.99 |
67.85 |
67.32 |
Non-Current Liabilities |
66.92 |
73.22 |
67.60 |
74.63 |
30.43 |
Total Liabilities |
126.12 |
135.91 |
132.59 |
142.48 |
97.76 |
Authorized Capital |
202.00 |
202.00 |
202.00 |
202.00 |
202.00 |
Paid-Up Capital |
202.00 |
202.00 |
202.00 |
202.00 |
202.00 |
Premium (Discount) on Share Capital |
119.46 |
119.46 |
119.46 |
119.46 |
119.46 |
Retained Earnings (Deficit) |
270.58 |
246.98 |
270.17 |
232.62 |
212.03 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
592.04 |
568.44 |
591.64 |
554.09 |
533.49 |
Minority Interest |
- |
- |
- |
- |
- |
more |
|
Statement of Comprehensive Income (MB.) |
3M/2022 (01/01/22 -31/03/22) |
3M/2021 (01/01/21 -31/03/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Revenue From Operations |
75.82 |
101.33 |
375.27 |
347.55 |
417.21 |
Other Income |
3.22 |
4.98 |
16.19 |
8.27 |
15.71 |
Total Revenues |
79.04 |
106.31 |
391.46 |
355.82 |
432.92 |
Costs |
64.43 |
75.89 |
288.56 |
270.84 |
327.78 |
Selling And Administrative Expenses |
12.38 |
9.94 |
37.66 |
39.46 |
50.42 |
Total Cost And Expenses |
80.87 |
89.88 |
344.38 |
327.05 |
397.45 |
EBITDA |
9.28 |
29.29 |
97.45 |
87.14 |
77.40 |
Depre. & Amor. |
7.77 |
9.68 |
37.00 |
41.59 |
37.57 |
EBIT |
1.51 |
19.61 |
60.45 |
45.55 |
39.83 |
Net Profit : Owners Of The Parent |
0.41 |
14.35 |
46.84 |
34.65 |
31.30 |
EPS (B.) |
0.00 |
0.04 |
0.12 |
0.09 |
0.08 |
more |
|
Statement of Cash Flow (MB.) |
3M/2022 (01/01/22 -31/03/22) |
3M/2021 (01/01/21 -31/03/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Operating Cash Flow |
11.60 |
37.91 |
86.79 |
61.00 |
61.62 |
Investing Cash Flow |
-105.47 |
-0.60 |
-15.37 |
-23.23 |
-226.15 |
Financing Cash Flow |
-10.87 |
-10.21 |
-19.50 |
-22.61 |
-29.09 |
Net Cash Flow |
-104.74 |
27.10 |
51.92 |
15.17 |
-193.61 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
5.09 |
4.68 |
4.77 |
4.10 |
ROE (%) |
5.67 |
10.24 |
8.18 |
6.37 |
ROA (%) |
5.96 |
10.12 |
8.51 |
6.86 |
D/E (X) |
0.21 |
0.24 |
0.22 |
0.26 |
Total Asset Turnover (X) |
0.51 |
0.54 |
0.55 |
0.54 |
Gross Profit Margin (%) |
15.02 |
25.11 |
23.11 |
22.07 |
EBIT Margin (%) |
1.91 |
18.44 |
15.44 |
12.80 |
Net Profit Margin (%) |
0.51 |
13.50 |
11.97 |
9.74 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
No Information Found |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
-25.18 |
15.24 |
7.98 |
-16.70 |
COGs Growth |
-15.10 |
-5.29 |
6.54 |
-17.37 |
Total Revenue Growth |
-25.65 |
19.98 |
10.02 |
-17.81 |
Total Expense Growth |
-10.03 |
-5.75 |
5.30 |
-17.71 |
Net Profit Growth |
-97.17 |
N/A |
35.18 |
10.71 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
3.59 |
3.54 |
3.58 |
2.95 |
Avg. Collection Period (Days) |
101.69 |
103.06 |
101.92 |
123.58 |
Inventory Turnover (Times) |
N/A |
N/A |
N/A |
N/A |
Avg. Inventory Period (Days) |
- |
- |
- |
- |
A/P Turnover (Times) |
5.71 |
4.97 |
5.27 |
4.58 |
Avg. Payment Period (Days) |
63.91 |
73.50 |
69.27 |
79.72 |
Cash Cycle (Days) |
37.77 |
29.56 |
32.65 |
43.86 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |