Company Summary
HMPRO HOME PRODUCT CENTER PUBLIC COMPANY LIMITED
Services/Commerce
SET50 / SETTHSI / SETWB
CG Report:   
 
  Data as of 17 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
14.10 16.60 / 12.40 32.67 7.96 13,151.20 185,431.89 216,840.68 5,518.17 20.60
News
Date/Time Subject
26 Jul 2022 07:01   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022
26 Jul 2022 07:00   Financial Statement Quarter 2/2022 (Reviewed)
26 Jul 2022 07:00   Financial Performance Quarter 2 (F45) (Reviewed)
26 Apr 2022 17:18   Appointment of the Chairman of the Board of Directors
26 Apr 2022 07:04   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
more

Company Profile
Address 31 Prachachuennonthaburi Rd., Bangkhen, Amphoe Muang Nonthaburi 11000
Telephone 0-2832-1000
Fax 0-2832-1400
URL http://www.homepro.co.th
  Annual Report 2021
Establish Date 27/6/1995 Listed Date 30/10/2001
IPO Price (Baht) 3.60 @Par1.00 Baht
IPO Financial Advisory
  • UNITED ADVISORY SERVICES COMPANY LIMITED
    		•
    Par 1.00 Baht
    Last Par Change N/A

    Business
    The Company is the retail business in home improvement segment by selling goods and providing complete range of services relating to construction, refurbishment, addition, renovation, improvment of buildings, houses, and residencial places through One Stop Shopping Home Center under the trade name of HomePro which is the Company's trademark.

    Free Float 09 Mar 2022 10 Mar 2021
    % /Shareholders
    40.86% 32,017 40.83% 40,467
    Foreign Shareholders 13.58% (As of 17/08/2022) Foreign Limit 30.00%
    NVDR Shareholders  8.16% (As of 17/08/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.17 1.01 0.87
    20 Days 9.30 4.23 2.21
    60 Days -4.08 -0.60 -5.56
    120 Days -6.62 0.81 -2.53
    YTD -2.76 0.42 -1.70
    P/E (X) 32.67 31.99 18.06
    P/BV (X) 7.96 2.46 1.64
    Turnover Ratio (%) 0.25 0.29 0.87

    Top 10 Major Shareholders(@21 Apr 2022) Share %
    1. บริษัท แลนด์ แอนด์ เฮ้าส์ จำกัด (มหาชน) 3,975,878,432 30.23
    2. Quality Houses Public Company Limited 2,613,023,098 19.87
    3. บริษัท Thai NVDR Company Limited 1,094,765,920 8.32
    4. นาย นิติ โอสถานุเคราะห์ 665,764,862 5.06
    5. นาย มานิต อุดมคุณธรรม 268,989,197 2.05
    6. สำนักงานประกันสังคม 266,510,812 2.03
    7. THE BANK OF NEW YORK MELLON 242,176,661 1.84
    8. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 224,746,298 1.71
    9. STATE STREET EUROPE LIMITED 178,837,967 1.36
    10. บริษัท SARASIN COMPANY LIMITED 167,557,971 1.27

    Management Position
    1. Mr. ANANT ASAVABHOKHIN CHAIRMAN OF THE BOARD OF DIRECTORS
    2. MR. MANIT UDOMKUNATUM CHAIRMAN OF EXECUTIVE DIRECTOR / DIRECTOR
    3. Mr. KHUNAWUT THUMPOMKUL MANAGING DIRECTOR / DIRECTOR
    4. Mr. NAPORN SUNTHORNCHITCHAROEN DIRECTOR
    5. Mr. RUTT PHANIJPHAND DIRECTOR
    6. Mrs. SUWANNA BHUDDHAPRASART DIRECTOR
    7. Mr. ACHAWIN ASAVABHOKIN DIRECTOR
    8. Mr. WEERAPUN UNGSUMALEE DIRECTOR
    9. Mr. BOONSOM LERDHIRUNWONG INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    10. Mr. THAVEEVAT TATIYAMANEEKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. Mr. CHANIN ROONSAMRARN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    12. MR. PORNWUT SARASIN INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    17 Aug 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 13,151.20  13,151.20  13,151.20 
    Market Cap (MB.) 185,431.89  190,692.37  180,171.41 
    Price (B./share) 14.10  14.50  13.70 
    BVPS (B./Share) 1.77  1.60  1.52 
    P/BV (X) 7.96  9.06  9.00 
    P/E (X) 32.67  36.60  33.63 
    Turnover Ratio (%) 37.89  48.12  49.02 
    Value Trade/Day (MB.) 488.21  369.80  374.20 
    Beta 1.00  0.99  1.20 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -2.76  5.84  -14.38 
    Dividend Yield (%) 2.27  2.07  2.77 
    Payout Ratio 0.74  0.81  0.76 
    Dividend Policy Not less than 40% of the net profit

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jul 2021 - 31 Dec 2021 0.20 Baht 06 May 2022 Cash
    01 Jan 2021 - 30 Jun 2021 0.12 Baht 28 Sep 2021 Cash
    01 Jul 2020 - 31 Dec 2020 0.20 Baht 06 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.10 Baht 23 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.21 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.17 Baht 25 Sep 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED
    MRS. GINGKARN ATSAWARANGSALIT/EY OFFICE LIMITED
    Miss ORAWAN TECHAWATANASIRIKUL/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 4,165.80 3,200.37 4,545.97 3,282.69 2,859.98
    A/R Net 1,449.56 1,409.44 1,674.87 1,769.38 1,912.40
    Inventories 12,525.50 11,684.49 12,572.20 10,344.56 10,421.26
    Current Assets 18,343.75 16,721.55 18,920.21 15,828.32 15,689.84
    PP&E Net 27,832.08 28,009.66 27,584.17 28,741.16 32,806.18
    Non-Current Assets 40,527.23 39,859.33 39,666.14 40,262.45 36,359.11
    Total Assets 58,870.98 56,580.88 58,586.35 56,090.77 52,048.96
    OD 1,055.97 723.31 1,231.83 1,248.71 280.74
    A/P Net 13,468.87 13,573.64 13,972.62 13,050.31 14,069.08
    Current portion of LT 6,323.17 2,066.33 3,182.50 4,075.17 6,020.21
    Current Liabilities 22,962.42 18,432.92 20,510.68 20,610.00 22,289.27
    Non-Current Liabilities 12,612.15 16,393.99 15,185.23 13,915.53 8,621.61
    Total Liabilities 35,574.58 34,826.91 35,695.91 34,525.53 30,910.88
    Authorized Capital 13,151.20 13,151.20 13,151.20 13,151.20 13,151.20
    Paid-Up Capital 13,151.20 13,151.20 13,151.20 13,151.20 13,151.20
    Premium (Discount) on Share Capital 646.32 646.32 646.32 646.32 646.32
    Retained Earnings (Deficit) 9,522.79 7,989.40 9,122.01 7,824.23 7,401.98
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -23.91 -32.95 -29.10 -56.51 -61.42
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 23,296.40 21,753.97 22,890.43 21,565.24 21,138.08
    Minority Interest 0.00 0.00 0.00 0.00 0.00
    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 32,895.16 31,833.69 61,791.07 59,873.93 65,253.31
    Other Income 1,084.91 953.17 2,134.72 1,875.06 2,170.56
    Total Revenues 33,983.75 32,791.48 63,925.79 61,765.43 67,423.88
    Costs 24,118.60 23,586.84 45,534.17 44,151.88 47,299.15
    Selling And Administrative Expenses 5,895.81 5,545.61 11,325.59 10,956.53 12,097.91
    Total Cost And Expenses 30,018.03 29,146.24 56,883.05 55,116.58 59,414.84
    EBITDA 5,518.17 5,242.03 10,250.65 9,830.58 10,951.05
    Depre. & Amor. 1,552.45 1,596.80 3,207.91 3,181.74 2,942.01
    EBIT 3,965.72 3,645.23 7,042.74 6,648.84 8,009.04
    Net Profit : Owners Of The Parent 3,031.01 2,795.06 5,440.52 5,154.70 6,176.59
    EPS (B.) 0.23 0.21 0.41 0.39 0.47
    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 4,268.77 3,998.16 7,825.41 8,362.88 8,375.38
    Investing Cash Flow -1,749.38 -577.67 -1,673.08 -3,144.81 -3,016.64
    Financing Cash Flow -2,901.89 -3,521.63 -4,915.31 -4,797.48 -8,729.03
    Net Cash Flow -382.50 -101.14 1,237.02 420.58 -3,370.29
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 0.80 0.91 0.92 0.77
    ROE (%) 25.20 27.54 24.48 24.14
    ROA (%) 12.76 13.25 12.28 12.30
    D/E (X) 1.53 1.60 1.56 1.60
    Total Asset Turnover (X) 1.13 1.17 1.11 1.14
    Gross Profit Margin (%) 26.68 25.91 26.31 26.26
    EBIT Margin (%) 11.67 11.12 11.02 10.76
    Net Profit Margin (%) 8.92 8.52 8.51 8.35

    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 3.33 9.91 3.20 -8.24
    COGs Growth 2.25 9.14 3.13 -6.65
    Total Revenue Growth 3.64 10.33 3.50 -8.39
    Total Expense Growth 2.99 8.83 3.20 -7.23
    Net Profit Growth 8.44 26.52 5.54 -16.54

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 43.97 44.44 35.88 32.52
    Avg. Collection Period (Days) 8.30 8.21 10.17 11.22
    Inventory Turnover (Times) 3.81 4.38 3.97 4.25
    Avg. Inventory Period (Days) 95.91 83.27 91.85 85.83
    A/P Turnover (Times) 3.41 3.61 3.37 3.26
    Avg. Payment Period (Days) 107.13 101.05 108.31 112.10
    Cash Cycle (Days) -2.92 -9.56 -6.28 -15.04


    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.