Industrial/ |
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 |
4.90 |
5.95 / 3.54 |
29.61 |
2.88 |
235.95 |
2,312.27 |
2,844.40 | 33.05 |
19.99 |
|
News |
Date/Time |
Subject |
17 May 2022 17:35 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
17 May 2022 17:34 | Financial Performance Quarter 1 (F45) (Reviewed) |
17 May 2022 17:33 | Notification of the Resolutions of the Board of Director's Meeting No. 1/2022 / the Issuanec of the Convertible Debentures / Dividend Payment / Notification of the date of 2022 AGM of Shareholders (Revised of the detail of the 2021 dividend payment) |
17 May 2022 17:33 | Financial Statement Quarter 1/2022 (Reviewed) |
22 Apr 2022 17:02 | Shareholders meeting's resolution |
more
|
Company Profile |
Address |
149 Moo 6 Suksawad rd., Bangjak, Prapadang Samut Prakarn 10130 |
Telephone |
0-2817-5555-7, 0-2817-5440-3 |
Fax |
0-2817-5432 , 0-2817-5443 |
URL |
http://www.bmplc.co.th |
|
Annual Report 2021 |
Establish Date |
11/5/1995 |
Listed Date |
17/05/2016 |
IPO Price (Baht) |
2.88 |
@Par0.50 Baht |
IPO Financial Advisory |
ASSET PRO MANAGEMENT COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Business |
BM operates as a manufacturer and distributor of processed metal products. The Company's products can be classified into 6 categories comprising of (1) Metal Trunking and White Conduits, (2) Communication Racks, Cabinets and Enclosures, (3) Electrical Switchboards and Lighting Fixtures, (4) Fabrication and Metal Working, (5) Mold & Die Making, Machine Tools and Equipments, and (6) Sheet Metal Parts, Press Parts, Machine Parts and Assembly Parts. |
Free Float |
14 Mar 2022 |
12 Mar 2021 |
% /Shareholders |
42.60% |
1,505 |
38.33% |
1,455 |
|
Foreign Shareholders |
9.32% (As of 26/05/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
2.61% (As of 26/05/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
2.94 |
0.65 |
-1.82 |
20 Days |
-9.26 |
-1.31 |
-5.84 |
60 Days |
-13.27 |
-6.00 |
-14.79 |
120 Days |
- |
4.21 |
-12.53 |
YTD |
9.87 |
18.44 |
-1.00 |
P/E (X) |
29.61 |
23.39 |
55.55 |
P/BV (X) |
2.88 |
1.97 |
3.49 |
Turnover Ratio (%) |
0.79 |
0.76 |
0.77 |
|
Top 10 Major Shareholders(@14 Mar 2022) |
Share |
% |
1. |
นาย TANES SUJJABORIBOON |
53,555,500 |
11.35 |
2. |
นาย ธีรวัต อมรธาตรี |
51,697,000 |
10.96 |
3. |
MR. VARIT BHO-OB |
40,572,550 |
8.60 |
4. |
NITTO KOGYO CORPORATION |
40,000,000 |
8.48 |
5. |
นาย ธานิน สัจจะบริบูรณ์ |
31,699,000 |
6.72 |
6. |
นาย วินัย วงศ์สว่างรัศมี |
21,592,200 |
4.58 |
7. |
บริษัท Thai NVDR Company Limited |
20,944,300 |
4.44 |
8. |
บริษัท MECT CO.,LTD |
18,285,050 |
3.87 |
9. |
นาย ลือชา โพธิ์อบ |
15,115,000 |
3.20 |
10. |
นาย PAVIT WONGSAVANGRUSME |
13,767,800 |
2.92 |
Management |
Position |
1. |
Mr. DAMNOEN KAEWTHAWEE |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. TANIN SAJJABORIBUN |
CHIEF EXECUTIVE OFFICER / VICE CHAIRMAN OF THE BOARD OF DIRECTORS |
3. |
Mr. TIRAWAT AMORNTHATRI |
MANAGING DIRECTOR / DIRECTOR |
4. |
Mr. TANES SUJJABORIBOON |
DIRECTOR |
5. |
Mr. VINAI VONGSWANGRUSSAMEE |
DIRECTOR |
6. |
Mr. PRAPART PRAISUWANNA |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
7. |
Miss NAMTHIP KITSAKSAKUL |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 26 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
471.89 |
440.00 |
440.00 |
Market Cap (MB.) |
2,312.27 |
1,962.40 |
1,170.40 |
Price (B./share) |
4.90 |
4.46 |
2.66 |
BVPS (B./Share) |
1.70 |
1.70 |
1.58 |
P/BV (X) |
2.88 |
2.62 |
1.69 |
P/E (X) |
29.61 |
22.15 |
23.70 |
Turnover Ratio (%) |
195.37 |
358.56 |
14.15 |
Value Trade/Day (MB.) |
50.36 |
28.53 |
0.60 |
Beta |
0.50 |
0.47 |
0.93 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
9.87 |
67.67 |
40.74 |
Dividend Yield (%) |
0.82 |
1.79 |
3.01 |
Payout Ratio |
0.24 |
0.40 |
0.71 |
Dividend Policy |
Not less than forty percent (40%) of the net profit |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.04 |
Baht |
19 May 2022 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.08 |
Baht |
14 May 2021 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.08 |
Baht |
15 May 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MISS WANNISA NGAMBUATHONG/DHARMNITI AUDITING CO., LTD. |
MS. CHOTIMA KITSIRAKORN/DHARMNITI AUDITING CO., LTD. |
Miss NITINEE KITTIKUNAPONG/DHARMNITI AUDITING CO., LTD. |
MISS CHUTINANT KOPRASERTTHAWORN/DHARMNITI AUDITING CO., LTD. |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion |
|
|
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 |
Company |
Cash And Cash Equivalents |
59.97 |
29.22 |
23.46 |
16.86 |
3.30 |
A/R Net |
199.33 |
188.62 |
214.55 |
180.79 |
205.48 |
Inventories |
204.00 |
186.54 |
209.06 |
154.00 |
102.09 |
Current Assets |
493.91 |
420.80 |
476.03 |
360.75 |
314.00 |
PP&E Net |
813.94 |
747.52 |
776.03 |
744.03 |
624.79 |
Non-Current Assets |
899.94 |
940.39 |
866.09 |
931.43 |
799.22 |
Total Assets |
1,393.86 |
1,361.20 |
1,342.12 |
1,292.18 |
1,113.22 |
OD |
120.00 |
207.76 |
166.69 |
100.00 |
92.02 |
A/P Net |
251.88 |
206.16 |
188.36 |
250.51 |
165.31 |
Current portion of LT |
32.81 |
26.07 |
27.13 |
31.11 |
39.53 |
Current Liabilities |
429.56 |
470.66 |
415.69 |
410.02 |
322.41 |
Non-Current Liabilities |
162.27 |
163.28 |
142.29 |
169.60 |
98.84 |
Total Liabilities |
591.83 |
633.94 |
557.98 |
579.62 |
421.25 |
Authorized Capital |
293.33 |
275.00 |
293.33 |
275.00 |
275.00 |
Paid-Up Capital |
235.95 |
220.00 |
235.95 |
220.00 |
220.00 |
Premium (Discount) on Share Capital |
390.01 |
374.06 |
390.01 |
374.06 |
374.06 |
Retained Earnings (Deficit) |
175.76 |
131.36 |
156.35 |
118.36 |
98.07 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
0.05 |
1.55 |
1.55 |
-0.15 |
-0.15 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
801.75 |
726.97 |
783.86 |
712.26 |
691.97 |
Minority Interest |
0.27 |
0.29 |
0.28 |
0.29 |
- |
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 |
Company |
Revenue From Operations |
300.89 |
278.74 |
1,121.00 |
993.76 |
907.72 |
Other Income |
4.22 |
2.80 |
14.38 |
5.07 |
5.62 |
Total Revenues |
305.12 |
281.54 |
1,135.38 |
998.82 |
913.34 |
Costs |
254.16 |
233.85 |
921.89 |
811.64 |
711.09 |
Selling And Administrative Expenses |
28.48 |
36.59 |
128.65 |
128.69 |
119.77 |
Total Cost And Expenses |
282.64 |
270.44 |
1,050.54 |
940.34 |
830.86 |
EBITDA |
33.05 |
28.60 |
137.86 |
120.38 |
99.96 |
Depre. & Amor. |
13.22 |
13.38 |
54.62 |
49.02 |
42.74 |
EBIT |
19.82 |
15.22 |
83.24 |
71.36 |
57.22 |
Net Profit : Owners Of The Parent |
17.90 |
13.82 |
74.01 |
56.17 |
36.01 |
EPS (B.) |
0.04 |
0.03 |
0.17 |
0.13 |
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 |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Company |
Operating Cash Flow |
99.19 |
-77.41 |
-37.62 |
140.44 |
102.13 |
Investing Cash Flow |
-41.02 |
-4.43 |
20.30 |
-163.47 |
-108.45 |
Financing Cash Flow |
-22.04 |
94.21 |
24.37 |
36.53 |
8.72 |
Net Cash Flow |
36.13 |
12.37 |
7.04 |
13.51 |
2.41 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.15 |
0.89 |
1.15 |
0.88 |
ROE (%) |
10.22 |
8.21 |
9.89 |
8.00 |
ROA (%) |
6.38 |
5.77 |
6.32 |
5.93 |
D/E (X) |
0.74 |
0.87 |
0.71 |
0.81 |
Total Asset Turnover (X) |
0.84 |
0.84 |
0.86 |
0.83 |
Gross Profit Margin (%) |
15.53 |
16.11 |
17.76 |
18.33 |
EBIT Margin (%) |
6.50 |
5.41 |
7.33 |
7.14 |
Net Profit Margin (%) |
5.86 |
4.91 |
6.52 |
5.62 |
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 |
7.95 |
27.91 |
12.80 |
9.48 |
COGs Growth |
8.69 |
29.26 |
13.58 |
14.14 |
Total Revenue Growth |
8.37 |
27.52 |
13.67 |
9.36 |
Total Expense Growth |
4.51 |
27.11 |
11.72 |
13.18 |
Net Profit Growth |
29.52 |
22.38 |
31.77 |
55.98 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
5.89 |
5.49 |
5.67 |
5.15 |
Avg. Collection Period (Days) |
61.93 |
66.45 |
64.36 |
70.94 |
Inventory Turnover (Times) |
4.83 |
6.11 |
5.08 |
6.34 |
Avg. Inventory Period (Days) |
75.65 |
59.77 |
71.87 |
57.58 |
A/P Turnover (Times) |
4.11 |
4.43 |
4.20 |
3.90 |
Avg. Payment Period (Days) |
88.72 |
82.41 |
86.88 |
93.50 |
Cash Cycle (Days) |
48.86 |
43.81 |
49.35 |
35.02 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
BM-W2, BM-W2-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |