BIZ |
BUSINESS ALIGNMENT PUBLIC COMPANY LIMITED |
Consumer Products/ |
mai |
CG Report:     |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
4.60 |
9.13 / 4.32 |
7.40 |
3.33 |
300.14 |
2,761.28 |
3,131.03 | 52.02 |
6.16 |
|
News |
Date/Time |
Subject |
19 May 2022 13:18 | Notification of the signing of the contract of Linear Accelerator |
11 May 2022 17:36 | Financial Performance Quarter 1 (F45) (Reviewed) |
11 May 2022 17:24 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
11 May 2022 17:23 | Financial Statement Quarter 1/2022 (Reviewed) |
11 May 2022 17:23 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
92/45 Sathorn Thani Building 2, 16th Floor, North Sathorn Rd., Bangrak Bangkok 10500 |
Telephone |
0-2636-6828-9 |
Fax |
0-2236-3167 |
URL |
http://www.bizalignment.com |
|
Annual Report 2021 |
Establish Date |
12/5/2000 |
Listed Date |
28/07/2016 |
IPO Price (Baht) |
2.90 |
@Par0.50 Baht |
IPO Financial Advisory |
ASSET PRO MANAGEMENT COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Business |
BIZ is a distributor and solution provider for medical devices and softwares for treating cancer through radiotherapy. The Company also provides installation services as well as after sales maintenance service for its products. |
Free Float |
09 Mar 2022 |
10 Mar 2021 |
% /Shareholders |
20.34% |
3,622 |
24.41% |
1,880 |
|
Foreign Shareholders |
10.06% (As of 29/06/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.54% (As of 29/06/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
5.50 |
5.01 |
4.31 |
20 Days |
-8.91 |
-1.07 |
-3.79 |
60 Days |
-31.69 |
-17.79 |
-27.60 |
120 Days |
-24.18 |
-1.12 |
-27.75 |
YTD |
-25.00 |
-1.12 |
-27.94 |
P/E (X) |
7.40 |
14.97 |
51.65 |
P/BV (X) |
3.33 |
2.62 |
3.16 |
Turnover Ratio (%) |
0.05 |
0.55 |
0.36 |
|
Top 10 Major Shareholders(@22 Apr 2022) |
Share |
% |
1. |
นาย Sompong Chunekitiyanone |
128,470,000 |
32.12 |
2. |
MR. VORAVID SILAPUSID |
121,000,000 |
30.25 |
3. |
UBS AG LONDON BRANCH |
37,432,400 |
9.36 |
4. |
MR. NOPPADOL SUNTANAPHANICH |
24,000,000 |
6.00 |
5. |
บริษัท Thai NVDR Company Limited |
7,847,010 |
1.96 |
6. |
MRS. SARIN CHINUDOMSUB |
5,000,000 |
1.25 |
7. |
MR. KITTISAK CHINUDOMSUB |
4,699,300 |
1.17 |
8. |
นาง SEEVIKA SILAPUSID |
2,988,000 |
0.75 |
9. |
MR. SOONTORN DANCHALERMNON |
2,400,000 |
0.60 |
10. |
MR. KITTIPONG PHATTHARACHAIKUL |
2,260,000 |
0.57 |
Management |
Position |
1. |
Mr. WOODTIPONG MOLEECHAD |
CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR |
2. |
Mr. SOMPONG CHUNEKITIYANONE |
CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR |
3. |
Mr. VORAVID SILAPUSID |
DIRECTOR |
4. |
Mr. NOPPADOL SUNTANAPHANICH |
DIRECTOR |
5. |
Miss SRIRAT CHUCHOTTAWORN |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
6. |
Mr. VIPOOTA TRAKULHOON |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
7. |
Mr. THANAWAT LERTWATTANARAK |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 29 Jun 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
600.28 |
400.00 |
400.00 |
Market Cap (MB.) |
2,761.28 |
3,680.00 |
1,496.00 |
Price (B./share) |
4.60 |
6.13 |
2.49 |
BVPS (B./Share) |
1.38 |
2.17 |
1.27 |
P/BV (X) |
3.33 |
4.24 |
2.94 |
P/E (X) |
7.40 |
8.80 |
35.54 |
Turnover Ratio (%) |
39.18 |
127.60 |
22.73 |
Value Trade/Day (MB.) |
12.28 |
19.41 |
1.26 |
Beta |
0.70 |
0.55 |
0.62 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-25.00 |
145.99 |
26.35 |
Dividend Yield (%) |
9.82 |
1.63 |
6.68 |
Payout Ratio |
0.73 |
0.38 |
2.38 |
Dividend Policy |
Not less than 40 percent of the net profit after deduction of all reserves as prescribed by the Articles of Association of the Company and relevant laws (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
2.00 : 1.00 |
Share |
05 May 2022 |
Stock |
01 Jan 2021 - 31 Dec 2021 |
0.42778 |
Baht |
05 May 2022 |
Cash |
01 Jan 2021 - 30 Sep 2021 |
0.25 |
Baht |
21 Dec 2021 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.15 |
Baht |
22 Apr 2021 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.25 |
Baht |
16 Apr 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
Miss NATTEERA PONGPINITPINYO/EY OFFICE LIMITED |
Mr. PIYA CHAIPRUCKMALAKARN/EY OFFICE LIMITED |
Mr. SAMRAN TAENGCHAM/EY OFFICE 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 |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Cash And Cash Equivalents |
474.74 |
187.16 |
323.37 |
206.56 |
102.41 |
A/R Net |
353.46 |
566.22 |
664.44 |
187.51 |
203.55 |
Inventories |
279.30 |
1,076.69 |
311.69 |
1,124.68 |
793.61 |
Current Assets |
1,265.15 |
1,953.81 |
1,395.77 |
1,614.19 |
1,232.03 |
PP&E Net |
365.77 |
383.62 |
370.09 |
387.84 |
405.47 |
Non-Current Assets |
407.31 |
407.17 |
412.04 |
418.46 |
424.54 |
Total Assets |
1,672.46 |
2,360.97 |
1,807.81 |
2,032.65 |
1,656.57 |
OD |
57.49 |
349.98 |
115.19 |
249.47 |
256.58 |
A/P Net |
327.51 |
1,033.29 |
439.77 |
909.34 |
433.68 |
Current portion of LT |
20.00 |
15.21 |
13.06 |
9.49 |
11.55 |
Current Liabilities |
470.79 |
1,446.74 |
624.72 |
1,197.31 |
773.56 |
Non-Current Liabilities |
325.89 |
256.95 |
341.95 |
260.84 |
238.64 |
Total Liabilities |
796.67 |
1,703.69 |
966.67 |
1,458.15 |
1,012.19 |
Authorized Capital |
220.00 |
200.00 |
220.00 |
200.00 |
200.00 |
Paid-Up Capital |
200.00 |
200.00 |
200.00 |
200.00 |
200.00 |
Premium (Discount) on Share Capital |
222.33 |
222.33 |
222.33 |
222.33 |
222.33 |
Retained Earnings (Deficit) |
405.64 |
191.58 |
371.16 |
109.83 |
164.93 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
827.98 |
613.92 |
793.49 |
532.16 |
587.26 |
Minority Interest |
47.81 |
43.37 |
47.65 |
42.35 |
57.12 |
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 |
Revenue From Operations |
326.58 |
547.27 |
2,920.76 |
755.33 |
724.51 |
Other Income |
1.77 |
0.16 |
13.38 |
9.79 |
8.49 |
Total Revenues |
328.35 |
547.43 |
2,934.15 |
765.13 |
733.00 |
Costs |
263.59 |
426.25 |
2,298.82 |
621.89 |
540.24 |
Selling And Administrative Expenses |
17.78 |
15.50 |
84.82 |
56.72 |
77.58 |
Total Cost And Expenses |
281.37 |
441.75 |
2,383.64 |
678.62 |
617.82 |
EBITDA |
52.02 |
114.57 |
570.86 |
90.55 |
124.07 |
Depre. & Amor. |
5.04 |
5.03 |
20.35 |
20.51 |
7.89 |
EBIT |
46.98 |
109.55 |
550.51 |
70.03 |
116.18 |
Net Profit : Owners Of The Parent |
34.49 |
81.76 |
420.33 |
44.40 |
91.46 |
EPS (B.) |
0.06 |
0.20 |
1.05 |
0.11 |
0.23 |
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 |
213.76 |
-114.30 |
434.84 |
193.32 |
-158.09 |
Investing Cash Flow |
3.27 |
-3.36 |
-8.12 |
16.48 |
-286.69 |
Financing Cash Flow |
-65.99 |
97.64 |
-309.77 |
-105.54 |
427.92 |
Net Cash Flow |
151.05 |
-20.02 |
116.95 |
104.27 |
-16.86 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
2.69 |
1.35 |
2.23 |
1.35 |
ROE (%) |
51.75 |
19.86 |
63.42 |
7.93 |
ROA (%) |
24.19 |
7.73 |
28.67 |
3.80 |
D/E (X) |
0.91 |
2.59 |
1.15 |
2.54 |
Total Asset Turnover (X) |
1.35 |
0.52 |
1.53 |
0.41 |
Gross Profit Margin (%) |
19.29 |
22.11 |
21.29 |
17.67 |
EBIT Margin (%) |
14.31 |
20.01 |
18.76 |
9.15 |
Net Profit Margin (%) |
10.37 |
15.12 |
14.26 |
3.86 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
09 May 2022 |
XD |
199,964,910 |
600,278,785 |
0.50 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
-40.33 |
111.90 |
286.68 |
4.25 |
COGs Growth |
-38.16 |
86.80 |
269.65 |
15.11 |
Total Revenue Growth |
-40.02 |
111.51 |
283.48 |
4.38 |
Total Expense Growth |
-36.31 |
83.28 |
251.25 |
9.84 |
Net Profit Growth |
-57.82 |
435.07 |
846.64 |
-51.45 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
5.87 |
2.36 |
6.86 |
3.86 |
Avg. Collection Period (Days) |
62.16 |
154.44 |
53.23 |
94.49 |
Inventory Turnover (Times) |
3.15 |
0.96 |
3.20 |
0.65 |
Avg. Inventory Period (Days) |
115.85 |
380.74 |
114.03 |
562.94 |
A/P Turnover (Times) |
3.14 |
0.90 |
3.41 |
0.93 |
Avg. Payment Period (Days) |
116.26 |
406.56 |
107.10 |
394.12 |
Cash Cycle (Days) |
61.75 |
128.63 |
60.16 |
263.31 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
BIZ-W1, BIZ-W1-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|