HARN |
HARN ENGINEERING SOLUTIONS PUBLIC COMPANY LIMITED |
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
2.20 |
3.26 / 2.10 |
19.70 |
0.96 |
292.25 |
1,285.90 |
1,444.19 | 32.77 |
11.12 |
|
News |
Date/Time |
Subject |
13 May 2022 19:12 | Financial Statement Quarter 1/2022 (Reviewed) |
13 May 2022 19:12 | Notification of Appointment of Chairman of the Risk Management Committee |
13 May 2022 19:10 | Notification of Change member of the Nomination and Remuneration Committee |
13 May 2022 19:10 | Financial Performance Quarter 1 (F45) (Reviewed) |
13 May 2022 19:09 | Form to Report on Names of Members and Scope of Work of the Audit Committee (F24-1) |
more
|
Company Profile |
Address |
559 Soi Soonvijai 4, Rama 9 Road, Bangkapi, Huaykwang Bangkok 10310 |
Telephone |
0-2318-9744 |
Fax |
0-2318-9744 ต่อ 4000 |
URL |
http://www.harn.co.th |
|
Annual Report 2021 |
IPO Price (Baht) |
3.00 |
@Par0.50 Baht |
IPO Financial Advisory |
ADVISORY PLUS CO., LTD.
|
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 |
Removal of causes of possible delisting/Additional Listed Securities: Backdoor Listing |
Trading Date |
09/12/2016 |
Financial Advisor |
- |
Business |
import and distribution of products, fire suppression system, air-conditioning system and sanitary system, refrigeration system, digital printing system, provide development IOT Products and Solutions, including the provision of consulting, designing services in projects and provision of engineering solutions complete |
Free Float |
14 Mar 2022 |
15 Mar 2021 |
% /Shareholders |
36.91% |
3,760 |
34.05% |
3,102 |
|
Foreign Shareholders |
12.65% (As of 29/06/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.46% (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 |
-0.90 |
-1.61 |
-2.02 |
20 Days |
-1.79 |
2.42 |
3.74 |
60 Days |
-5.17 |
-3.15 |
0.49 |
120 Days |
-6.78 |
-8.35 |
-11.16 |
YTD |
-7.56 |
-9.76 |
-11.18 |
P/E (X) |
19.70 |
37.05 |
51.65 |
P/BV (X) |
0.96 |
3.78 |
3.16 |
Turnover Ratio (%) |
0.33 |
0.12 |
0.36 |
|
Top 10 Major Shareholders(@14 Mar 2022) |
Share |
% |
1. |
นาย WIRAT SUKCHAI |
87,870,031 |
15.03 |
2. |
นาง สิริมา เอี่ยมสกุลรัตน์ |
84,234,151 |
14.41 |
3. |
NICE NOBLE LIMITED |
73,316,475 |
12.54 |
4. |
นาย JAIN CHARNNARONG |
72,319,130 |
12.37 |
5. |
น.ส. นพพร ชาญณรงค์ |
26,257,444 |
4.49 |
6. |
MR. THAMMANOON TRIPETCHR |
22,438,140 |
3.84 |
7. |
นาย ชัยวัฒน์ แต้ไพสิฐพงษ์ |
15,920,000 |
2.72 |
8. |
MISS PANATDA THONGLIAM |
14,832,149 |
2.54 |
9. |
นาง NOPPHARAT SUKCHAI |
13,000,000 |
2.22 |
10. |
นาย WASAN NANTAKHWANG |
12,728,000 |
2.18 |
Management |
Position |
1. |
Mr. THAKOL NUNTHIRAPAKORN |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
2. |
Mr. WIRAT SUKCHAI |
CHAIRMAN OF THE EXECUTIVE COMMITTEE / DIRECTOR |
3. |
Mr. THAMMANOON TRIPETCHR |
CHIEF EXECUTIVE OFFICER / DIRECTOR |
4. |
Mrs. SIRIMA IAMSAKULRAT |
DIRECTOR |
5. |
Mr. JAIN CHARNNARONG |
DIRECTOR |
6. |
Mr. PRASERT DEEJONGKIT |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
7. |
Mr. TEERACHAI PORNSINSIRIRAK |
INDEPENDENT DIRECTOR |
8. |
Mrs. VALEERATN CHUERBOONCHAI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 29 Jun 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
584.50 |
584.50 |
584.50 |
Market Cap (MB.) |
1,285.90 |
1,391.11 |
1,274.21 |
Price (B./share) |
2.20 |
2.38 |
2.18 |
BVPS (B./Share) |
2.28 |
2.21 |
2.22 |
P/BV (X) |
0.96 |
1.08 |
0.98 |
P/E (X) |
19.70 |
19.00 |
10.19 |
Turnover Ratio (%) |
13.33 |
80.31 |
20.97 |
Value Trade/Day (MB.) |
1.56 |
5.23 |
1.07 |
Beta |
0.51 |
0.89 |
0.62 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-7.56 |
9.17 |
-4.39 |
Dividend Yield (%) |
4.55 |
5.46 |
8.26 |
Payout Ratio |
0.90 |
1.04 |
0.84 |
Dividend Policy |
No less than 40% of net profit of financial statements after income tax and all legally required reserves |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.10 |
Baht |
13 May 2022 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.13 |
Baht |
14 May 2021 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.18 |
Baht |
15 May 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. THANAWUT PIBOONSAWAT/DHARMNITI AUDITING CO., LTD. |
Miss POTJANARAT SIRIPIPAT/DHARMNITI AUDITING CO., LTD. |
Miss ROONGNAPHA SAENGCHAN/DHARMNITI AUDITING CO., LTD. |
Miss TECHINEE PORNPENPOB/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 |
Consolidate |
Cash And Cash Equivalents |
250.40 |
335.84 |
242.83 |
306.07 |
127.10 |
A/R Net |
270.80 |
274.10 |
255.44 |
250.99 |
316.11 |
Inventories |
360.03 |
277.76 |
328.30 |
257.85 |
305.04 |
Current Assets |
943.45 |
910.26 |
877.70 |
835.07 |
889.86 |
PP&E Net |
133.34 |
129.35 |
135.78 |
129.53 |
30.67 |
Non-Current Assets |
799.85 |
817.35 |
808.02 |
822.39 |
706.44 |
Total Assets |
1,743.30 |
1,727.61 |
1,685.72 |
1,657.46 |
1,596.30 |
OD |
- |
- |
- |
- |
- |
A/P Net |
241.33 |
209.99 |
203.95 |
167.66 |
194.40 |
Current portion of LT |
- |
- |
- |
- |
- |
Current Liabilities |
267.53 |
239.62 |
225.72 |
191.07 |
223.59 |
Non-Current Liabilities |
140.54 |
147.43 |
141.47 |
148.75 |
51.04 |
Total Liabilities |
408.06 |
387.05 |
367.19 |
339.83 |
274.64 |
Authorized Capital |
292.25 |
292.25 |
292.25 |
292.25 |
292.25 |
Paid-Up Capital |
292.25 |
292.25 |
292.25 |
292.25 |
292.25 |
Premium (Discount) on Share Capital |
776.42 |
776.42 |
776.42 |
776.42 |
776.42 |
Retained Earnings (Deficit) |
259.03 |
271.89 |
242.94 |
248.81 |
253.05 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
6.91 |
-0.52 |
6.36 |
-0.45 |
-0.05 |
- Surplus (Deficits) |
6.69 |
- |
6.40 |
- |
- |
Shareholders' Equity |
1,334.61 |
1,340.04 |
1,317.97 |
1,317.02 |
1,321.66 |
Minority Interest |
0.62 |
0.52 |
0.57 |
0.61 |
- |
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 |
289.95 |
265.38 |
1,025.98 |
1,152.33 |
1,366.88 |
Other Income |
7.24 |
3.90 |
20.15 |
17.10 |
27.09 |
Total Revenues |
297.18 |
269.28 |
1,046.13 |
1,169.43 |
1,393.97 |
Costs |
212.78 |
180.42 |
713.71 |
799.28 |
948.69 |
Selling And Administrative Expenses |
62.94 |
59.79 |
240.07 |
244.62 |
258.34 |
Total Cost And Expenses |
275.73 |
240.20 |
953.78 |
1,043.89 |
1,207.03 |
EBITDA |
32.77 |
39.26 |
136.38 |
160.53 |
218.57 |
Depre. & Amor. |
11.31 |
10.18 |
44.02 |
35.00 |
31.62 |
EBIT |
21.46 |
29.08 |
92.35 |
125.53 |
186.95 |
Net Profit : Owners Of The Parent |
16.09 |
23.08 |
72.27 |
100.97 |
149.62 |
EPS (B.) |
0.03 |
0.04 |
0.12 |
0.17 |
0.26 |
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 |
19.09 |
34.07 |
68.25 |
184.44 |
151.00 |
Investing Cash Flow |
-8.73 |
-1.83 |
-45.69 |
100.10 |
40.37 |
Financing Cash Flow |
-2.83 |
-2.80 |
-86.76 |
-105.25 |
-93.52 |
Net Cash Flow |
7.53 |
29.44 |
-64.20 |
179.29 |
97.84 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
3.53 |
3.80 |
3.89 |
4.37 |
ROE (%) |
4.88 |
6.62 |
5.49 |
7.65 |
ROA (%) |
4.88 |
6.62 |
5.52 |
7.72 |
D/E (X) |
0.31 |
0.29 |
0.28 |
0.26 |
Total Asset Turnover (X) |
0.62 |
0.67 |
0.63 |
0.72 |
Gross Profit Margin (%) |
26.61 |
32.02 |
30.44 |
30.64 |
EBIT Margin (%) |
7.22 |
10.80 |
8.83 |
10.73 |
Net Profit Margin (%) |
5.43 |
8.54 |
6.90 |
8.63 |
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 |
9.26 |
-12.79 |
-10.96 |
-15.70 |
COGs Growth |
17.94 |
-11.72 |
-10.71 |
-15.75 |
Total Revenue Growth |
10.36 |
-13.32 |
-10.54 |
-16.11 |
Total Expense Growth |
14.79 |
-10.15 |
-8.63 |
-13.52 |
Net Profit Growth |
-30.28 |
-33.67 |
-28.42 |
-32.52 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
3.86 |
3.92 |
4.05 |
4.06 |
Avg. Collection Period (Days) |
94.66 |
93.12 |
90.08 |
89.81 |
Inventory Turnover (Times) |
2.34 |
2.64 |
2.44 |
2.84 |
Avg. Inventory Period (Days) |
156.01 |
138.40 |
149.88 |
128.53 |
A/P Turnover (Times) |
3.31 |
3.85 |
3.84 |
4.42 |
Avg. Payment Period (Days) |
110.40 |
94.83 |
95.02 |
82.67 |
Cash Cycle (Days) |
140.27 |
136.69 |
144.94 |
135.67 |
|
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) |
|