Company Summary
AYUD ALLIANZ AYUDHYA CAPITAL PUBLIC COMPANY LIMITED
Financials/Insurance
SET
CG Report:   
 
  Data as of 04 Jul 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.)
43.75 53.00 / 31.00 13.00 1.14 389.27 17,030.43
News
Date/Time Subject
13 May 2022 18:36   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 18:26   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 18:25   Financial Statement Quarter 1/2022 (Reviewed)
13 May 2022 17:49   Public Disclosure of the Minutes of the 2022 Annual General Meeting of Shareholders (No. 73) via electronic method (E-AGM) on Company's website
13 May 2022 17:48   Change of Directors
more

Company Profile
Address PLOENCHIT TOWER, FLOOR 7, 898 PLOENCHIT ROAD, LUMPINI, PATHUM Bangkok 10330
Telephone 0-2657-2970
Fax 0-2657-2971
URL http://www.ayud.co.th
  Annual Report 2021
Establish Date 7/10/1950 Listed Date 24/08/1987
IPO Price (Baht) 575.00 @Par100.00 Baht
IPO Financial Advisory N/A
Par 1.00 Baht
Last Par Change Old 10.00 : New 1.00 @ 01/08/2003

Business
Holding Company

Free Float 07 Apr 2022 31 May 2021
% /Shareholders
21.47% 1,342 28.17% 1,255
Foreign Shareholders 44.14% (As of 04/07/2022) Foreign Limit 49.00%
NVDR Shareholders  0.14% (As of 04/07/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 0.57 4.45 1.86
20 Days -6.42 -3.98 -1.17
60 Days -2.78 -1.04 6.11
120 Days 6.06 16.59 13.54
YTD 9.38 16.50 16.20
P/E (X) 13.00 N/A 18.36
P/BV (X) 1.14 2.01 1.64
Turnover Ratio (%) N/A 0.23 0.87

Top 10 Major Shareholders(@07 Apr 2022) Share %
1. DB FFT CC CLT SEG ALLIANZ SE 151,550,770 38.93
2. CPRN (THAILAND) LIMITED 37,429,491 9.62
3. บริษัท บีบีทีวี เอ็คควิตี้ จำกัด 32,862,050 8.44
4. บริษัท กรุงเทพโทรทัศน์และวิทยุ จำกัด 28,802,500 7.40
5. บริษัท ทุนมหาโชค จำกัด 17,249,475 4.43
6. นาย กฤตย์ รัตนรักษ์ 14,867,700 3.82
7. ธนาคาร กรุงศรีอยุธยา จำกัด (มหาชน) 12,124,600 3.11
8. บริษัท ทองไทย (1956) จำกัด 9,610,000 2.47
9. CITIBANK NOMINEES SINGAPORE PTE LTD-UBS SWITZERLAND AG 8,158,800 2.10
10. บริษัท ทุนมหาลาภ จำกัด 7,045,250 1.81

Management Position
1. Mr. JAMLONG ATIKUL CHAIRMAN OF THE COMPANY / INDEPENDENT DIRECTOR
2. Mr. BRYAN JAMES SMITH VICE CHAIRMAN OF THE BOARD
3. Mr. THOMAS CHARLES WILSON PRESIDENT AND CEO / DIRECTOR
4. MR. LAKSNA THONGTHAI DIRECTOR
5. Miss NOPPORN TIRAWATTANAGOOL DIRECTOR
6. Mr. LARS HEIBUTZKI DIRECTOR
7. Mr. JAN-CHRISTIAN ROSEMEYER DIRECTOR
8. Miss JARUNEE CHAISUPAKITSIN DIRECTOR
9. Mr. KITTI PINTAVIROOJ DIRECTOR
10. Mr. AARON MITCHELL FRYER DIRECTOR
11. Mr. POH HEON ENG DIRECTOR
12. Mr. VICHIT KORNVITYAKOON INDEPENDENT DIRECTOR / AUDIT COMMITTEE
13. Mr. SUWAT LAICHAROENSUP INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
14. Mr. NARONG CHULAJATA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
15. Mr. PASU LOHARJUN INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
04 Jul 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 389.27  389.27  389.27 
Market Cap (MB.) 17,030.43  15,570.68  13,137.76 
Price (B./share) 43.75  40.00  33.75 
BVPS (B./Share) 38.46  42.63  44.11 
P/BV (X) 1.14  0.94  0.77 
P/E (X) 13.00  11.68  52.56 
Turnover Ratio (%) 1.07  1.35  0.60 
Value Trade/Day (MB.) 1.59  0.76  0.33 
Beta 0.52  0.17  0.60 
 
Rate of Return YTD  2021  2020 
Price Change (%) 9.38  18.52  -13.46 
Dividend Yield (%) 3.52  3.80  4.40 
Payout Ratio 0.46  0.45  2.32 
Dividend Policy Not less than 60 percent of the net profit after income tax each year, subject to its operating results

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2021 - 31 Dec 2021 0.77 Baht 17 May 2022 Cash
01 Jan 2021 - 30 Jun 2021 0.77 Baht 10 Sep 2021 Cash
01 Jan 2020 - 31 Dec 2020 0.77 Baht 13 May 2021 Cash
- 0.75 Baht 11 Sep 2020 Cash
- 0.75 Baht 07 May 2020 Cash
01 Jan 2019 - 30 Jun 2019 0.75 Baht 06 Sep 2019 Cash
 
Auditor
(Effective Until 31/12/2022)
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
MISS SAKUNA YAMSAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. BOONLERT KAMOLCHANOKKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
MISS SINSIRI THANGSOMBAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
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 Consolidate Consolidate Consolidate Consolidate Consolidate
Cash And Cash Equivalents 4,157.14 2,755.05 1,295.37 2,801.35 4,497.25
Premium Due & Uncoll. Net 809.77 632.93 580.55 555.61 771.00
Accrued invest. Income 23.03 35.11 24.19 25.14 12.41
Reinsurance Assets - Net 1,932.06 1,999.50 1,923.85 2,060.74 2,741.20
Amount Due From Reinsurers 441.76 510.92 569.98 - -
PP&E Net 43.21 53.78 46.17 53.90 49.29
Total Assets 23,195.97 24,041.86 24,140.25 26,007.56 27,816.48
Insurance Liabilities 5,301.30 5,121.56 5,070.74 5,501.47 6,219.39
Amount Due To Reinsurers 1,140.58 1,423.97 1,160.23 1,249.81 1,944.67
Advance Premium 253.57 304.49 258.80 - -
Total Liabilities 8,226.01 7,993.37 7,716.11 7,946.50 10,071.14
Authorized Capital 463.47 463.47 463.47 463.47 463.47
Paid-Up Capital 389.27 389.27 389.27 389.27 384.96
Premium (Discount) on Share Capital 10,066.33 10,066.33 10,066.33 10,066.33 9,907.79
Retained Earnings (Deficit) 4,220.06 3,494.78 3,841.00 3,176.14 3,126.79
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Shareholders' Equity 14,969.96 16,048.48 16,424.14 18,061.06 17,745.34
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 Consolidate Consolidate Consolidate Consolidate Consolidate
Net Premium Written 1,266.00 1,037.24 3,976.42 4,112.91 3,466.91
Less Increase (Decrease) In Unearned Premium Reserves From Prior Period 223.99 56.61 84.02 -57.38 59.25
Fee And Commission Income 191.07 103.58 325.93 292.83 605.18
Net Investment Income 29.20 36.72 140.54 1,061.83 574.06
Total Revenues 1,537.40 1,437.03 5,672.77 5,591.10 4,619.29
Increase (Decrease) In Life Policy Reserves - - - - -
Gross Claims 497.62 505.82 2,537.96 3,456.19 2,695.11
Less Claim Recovery From Reinsurers -15.89 -23.45 485.38 981.65 756.37
Other Underwriting Expenses 242.23 180.34 694.00 766.70 814.21
Operating Expenses 169.41 154.17 754.03 989.68 906.28
Total Expenses 1,119.79 1,137.71 4,441.99 5,089.82 4,413.97
EBT 417.61 299.32 1,230.78 501.29 205.32
Income Tax Expense 38.54 0.38 0.75 -129.82 15.69
Net Profit : Owners Of The Parent 379.07 298.95 1,230.03 631.11 189.63
EPS (B.) 0.97 0.77 3.16 1.63 0.53
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 Consolidate Consolidate Consolidate Consolidate Consolidate
Operating Cash Flow 2,876.45 0.35 -808.52 -1,204.14 2,501.19
Investing Cash Flow -5.08 -35.57 -69.75 -44.00 -855.71
Financing Cash Flow -9.59 -9.66 -627.69 -447.17 463.03
Net Cash Flow 2,861.78 -44.88 -1,505.97 -1,695.31 2,108.51
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
ROE (%) 8.45 6.16 7.13 3.53
ROA (%) 5.74 3.41 4.94 1.88
D/E (X) 0.55 0.50 0.47 0.44
Total Asset Turnover (X) 0.24 0.23 0.23 0.21
Net Profit Margin (%) 24.66 20.80 21.68 11.29

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
30 Apr 2019 PP 18,385,980 384,890,286 1.00
30 Apr 2019 PP 56,043,870 366,504,306 1.00
30 Apr 2019 PP 14,043,511 310,460,436 1.00

Growth Rate (%) 3M/2022  3M/2021  2021  2020 
Total Invest Income growth -30.35 -71.36 -87.58 85.68
Total underwriting exp growth 10.84 -18.44 -11.10 16.75
Total operating exp growth 9.88 -22.87 -23.81 9.20
Net Profit Growth 26.80 N/A 94.90 232.82


Trading Sign (Latest)
Trading Alert Posted Date Lifted Date
No Information Found

Market Alert (Latest)
No Information Found
more

Only Preferred Share and Warrants
Other Securities
Securities Name -

Remark - Calculated from adjusted price
  - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
  - The information is quarterly updated within 7 business days after the new financial statement is submitted.
  -
 		 Information on the financial statements is presented according to the information that the listed companies submit on that period. The investors should study additional information from the companies' financial statements since some companies may restate the comparing financial statements on the latest financial statements.
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)
The materials and information on this site are provided for informative and educational purpose only, and do not constitute or form a part of any advice or recommendation regarding any securities. The Stock Exchange of Thailand has no responsibility for the accuracy, suitability and completeness of any information, materials, statements, figures, reports or opinions provided, and has no responsibility for any losses and damages in any cases. In case you have any inquiries or clarification regarding this summary, please directly contact the listed company who made this summary.