Company Summary
ESTAR EASTERN STAR REAL ESTATE PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET
CG Report:   
 
  Data as of 11 Aug 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
0.34 0.66 / 0.31 76.06 0.36 5,022.25 1,707.56 3,594.65 59.32 46.64
News
Date/Time Subject
10 Aug 2022 17:34   Notification of the Change of the Company Secretary.
10 Aug 2022 17:07   Financial Statement Quarter 2/2022 (Reviewed)
10 Aug 2022 17:06   Financial Performance Quarter 2 (F45) (Reviewed)
10 Aug 2022 17:05   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022
18 May 2022 12:45   Publication of the Minutes of the Annual General Meeting of Shareholders No. 1/2022
more

Company Profile
Address PLOENCHIT TOWER, FLOOR 5, 898 PLOENCHIT ROAD, LUMPINI, PATHUM WAN Bangkok 10330
Telephone 0-2263-1010
Fax 0-2263-1009
URL http://www.estarpcl.com
  Annual Report 2021
Establish Date 8/09/1980 Listed Date 15/02/1994
IPO Price (Baht) 27.00 @Par10.00 Baht
IPO Financial Advisory
  • ASIA PLUS GROUP HOLDINGS PUBLIC COMPANY LIMITED
    		•
    Par 1.00 Baht
    Last Par Change Old 4.00 : New 1.00 @ 10/03/2004

    Business
    The principal business of the Company is related to real estate development for sale or rent and golf course business in Bangkok and Rayong Province.

    Free Float 15 Mar 2022 28 May 2021
    % /Shareholders
    39.65% 9,156 39.65% 8,102
    Foreign Shareholders 0.65% (As of 11/08/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.92% (As of 11/08/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 3.03 0.99 1.54
    20 Days 3.03 -2.57 -1.09
    60 Days -12.82 -14.53 -13.30
    120 Days -32.00 -30.43 -28.77
    YTD -33.33 -34.84 -31.88
    P/E (X) 76.06 20.35 18.39
    P/BV (X) 0.36 1.33 1.70
    Turnover Ratio (%) 0.05 0.17 0.93

    Top 10 Major Shareholders(@15 Mar 2022) Share %
    1. บริษัท กรุงเทพโทรทัศน์และวิทยุ จำกัด 2,192,260,984 43.65
    2. บริษัท บีบีทีวี เอ็คควิตี้ จำกัด 554,009,100 11.03
    3. บริษัท ซันไรส์ อีคิวตี้ จำกัด 279,212,609 5.56
    4. นาย กฤตย์ รัตนรักษ์ 131,058,500 2.61
    5. MR. THAVEE HARNKRIVIIAI 68,500,000 1.36
    6. บริษัท Thai NVDR Company Limited 50,734,521 1.01
    7. บริษัท ไซเบอร์ เวนเจอร์ จำกัด 42,923,612 0.85
    8. นาย ทนนท์ กิตติเมธี 32,255,200 0.64
    9. บริษัท สตาร์บล็อค กรุ๊ป จำกัด (มหาชน) 32,000,000 0.64
    10. นาย สุชาติ หวังสว่างกุล 29,016,800 0.58

    Management Position
    1. Mr. ANAND PANYARACHUN CHAIRMAN / INDEPENDENT DIRECTOR
    2. Mr. PONGPINIT TEJAGUPTA CHAIRMAN OF THE EXECUTIVE COMMITTEE / VICE CHAIRMAN
    3. Dr. TORSAK LERTSRISAKULRAT MANAGING DIRECTOR / DIRECTOR
    4. Mr. TITIWUT SOUKPORNCHAIKUL DIRECTOR
    5. Mr. NUTTAWIT BOONYAWAT DIRECTOR
    6. Mr. TINNAWAT MAHATHARADOL DIRECTOR
    7. Mr. CHATCHAWIN CHAROEN-RAJAPARK DIRECTOR
    8. Mr. PAIBOON WONGJONGJAIHARN DIRECTOR
    9. Mrs. SUNANTA TIASUWAN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    10. Mr. JESSADA PROMJART INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. Mrs. WANNA THAMSIRISUP INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    11 Aug 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 5,022.25  5,022.25  5,022.25 
    Market Cap (MB.) 1,707.56  2,561.35  2,159.57 
    Price (B./share) 0.34  0.51  0.43 
    BVPS (B./Share) 0.95  0.94  0.95 
    P/BV (X) 0.36  0.54  0.45 
    P/E (X) 76.06  66.29  12.99 
    Turnover Ratio (%) 15.45  95.94  9.36 
    Value Trade/Day (MB.) 2.52  11.97  0.63 
    Beta 0.99  0.92  0.94 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -33.33  18.60  19.44 
    Dividend Yield (%) N/A  1.96  N/A 
    Payout Ratio -  1.30  - 
    Dividend Policy Approximately 50% of the net profits after corporate income tax

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.01 Baht 25 May 2021 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED
    MRS. GINGKARN ATSAWARANGSALIT/EY OFFICE LIMITED
    MISS PIMJAI MANITKAJOHNKIT/EY OFFICE LIMITED
    MISS SUMANA PUNPONGSANON/EY OFFICE LIMITED
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 257.71 305.11 312.17 362.56 101.72
    A/R Net 19.45 8.87 8.41 10.90 8.74
    Inventories 2,977.70 3,015.47 2,831.37 3,020.34 4,194.52
    Current Assets 3,414.67 3,584.93 3,340.38 3,883.35 4,610.03
    PP&E Net 406.81 423.66 413.91 467.80 456.88
    Non-Current Assets 3,399.40 3,346.70 3,412.95 3,320.15 3,169.98
    Total Assets 6,814.07 6,931.63 6,753.33 7,203.50 7,780.00
    OD 50.00 - - - 780.29
    A/P Net 75.12 43.85 60.69 42.57 76.34
    Current portion of LT 396.53 311.11 441.83 226.92 729.47
    Current Liabilities 918.21 664.20 795.83 794.27 2,103.16
    Non-Current Liabilities 992.24 1,385.10 1,073.38 1,493.69 955.29
    Total Liabilities 1,910.45 2,049.30 1,869.22 2,287.97 3,058.45
    Authorized Capital 5,172.25 5,172.25 5,172.25 5,172.25 5,172.25
    Paid-Up Capital 5,022.25 5,022.25 5,022.25 5,022.25 5,022.25
    Premium (Discount) on Share Capital -429.26 -429.26 -429.26 -429.26 -429.26
    Retained Earnings (Deficit) 124.05 101.60 104.26 132.84 -58.16
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 75.11 75.11 75.11 74.13 75.11
     - Surplus (Deficits) - - - - 0.98
    Shareholders' Equity 4,792.14 4,769.69 4,772.36 4,800.93 4,609.93
    Minority Interest 111.48 112.64 111.76 114.61 111.62
    more
    Statement of Comprehensive Income (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 759.36 597.20 1,253.62 2,646.12 1,372.96
    Other Income 14.91 59.31 72.76 32.39 27.24
    Total Revenues 774.27 656.52 1,326.38 2,679.23 1,400.20
    Costs 551.43 441.25 917.01 1,797.53 953.17
    Selling And Administrative Expenses 187.47 182.82 380.04 439.08 398.81
    Total Cost And Expenses 738.89 624.07 1,280.37 2,396.24 1,323.51
    EBITDA 59.32 65.24 110.65 339.81 118.10
    Depre. & Amor. 23.95 32.79 64.64 65.16 41.41
    EBIT 35.37 32.44 46.01 274.64 76.69
    Net Profit : Owners Of The Parent 19.79 18.98 21.64 188.52 52.65
    EPS (B.) 0.00 0.00 0.00 0.04 0.01
    more
    Statement of Cash Flow (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 25.42 -95.11 75.42 559.01 259.59
    Investing Cash Flow 17.43 100.97 111.64 469.18 -1,880.14
    Financing Cash Flow -97.31 -63.31 -237.44 -767.35 1,523.56
    Net Cash Flow -54.46 -57.45 -50.39 260.84 -96.99
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 3.72 5.40 4.20 4.89
    ROE (%) 0.47 3.73 0.45 4.01
    ROA (%) 0.71 3.40 0.66 3.67
    D/E (X) 0.39 0.42 0.38 0.47
    Total Asset Turnover (X) 0.21 0.33 0.19 0.36
    Gross Profit Margin (%) 27.38 26.11 26.85 32.07
    EBIT Margin (%) 4.57 4.94 3.47 10.25
    Net Profit Margin (%) 2.52 2.59 1.42 7.15

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth 27.15 -27.49 -52.62 92.73
    COGs Growth 24.97 -25.05 -48.99 88.58
    Total Revenue Growth 17.94 -21.42 -50.49 91.35
    Total Expense Growth 18.40 -20.56 -46.57 81.05
    Net Profit Growth 4.27 -41.01 -88.52 258.04

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 99.99 248.35 129.87 269.43
    Avg. Collection Period (Days) 3.65 1.47 2.81 1.35
    Inventory Turnover (Times) 0.34 0.46 0.31 0.50
    Avg. Inventory Period (Days) 1,064.81 790.79 1,164.59 732.51
    A/P Turnover (Times) 17.27 33.31 17.76 30.23
    Avg. Payment Period (Days) 21.14 10.96 20.55 12.07
    Cash Cycle (Days) 1,047.32 781.30 1,146.85 721.79


    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.