Company Summary
INSET INFRASET PUBLIC COMPANY LIMITED
Technology/Information & Communication Technology
sSET
CG Report:   
 
  Data as of 03 Oct 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
3.56 8.05 / 3.56 14.85 2.25 365.74 2,604.04 2,717.54 86.56 11.78
News
Date/Time Subject
08 Sep 2022 08:43   Notification the exercise of INSET-W1
17 Aug 2022 13:26   No Right Adjustment of INSET-W1
05 Aug 2022 13:27   Financial Statement Quarter 2/2022 (Reviewed)
05 Aug 2022 09:06   Payment of Interim Dividend for the first half year operations of 2022
05 Aug 2022 08:43   Payment of Interim Dividend for the first half year operations of 2022
more

Company Profile
Address 165/37-39 Ramindra Road, Anusaowaree sub-district, Bangkaen district Bangkok 10220
Telephone 0-2092-7444
Fax 0-2092-7448
URL http://www.infraset.co.th
  Annual Report 2021
Establish Date 2006 Listed Date 08/10/2019
IPO Price (Baht) 2.69 @Par0.50 Baht
IPO Financial Advisory
  • ASIA PLUS ADVISORY COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 11/03/2022
    Previous Market/Industry/Sector mai  / Technology / Technology
    Current Market/Industry/Sector SET  / Technology / Information & Communication Technology

    Business
    Construction, installation, maintenence and service contractor for data center, ICT infrastructure and telecommunications infrastructure.

    Free Float 10 Mar 2022 10 Mar 2021
    % /Shareholders
    55.54% 9,292 39.36% 3,661
    Foreign Shareholders 0.70% (As of 03/10/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.96% (As of 03/10/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -10.10 -7.27 -6.45
    20 Days -13.59 -12.18 -10.04
    60 Days -26.45 -23.36 -25.76
    120 Days -40.17 -22.04 -34.67
    YTD -41.16 -32.01 -37.40
    P/E (X) 14.85 31.01 17.17
    P/BV (X) 2.25 2.75 1.56
    Turnover Ratio (%) 0.78 0.34 0.94

    Top 10 Shareholders(@19 Aug 2022) Share %
    1. นาย ศักดิ์บวร พุกกะณะสุต 234,135,000 32.01
    2. MR. ARNONCHAI VEERAPRAVATI 25,000,000 3.42
    3. MR. METHA CHOTIAPISITKUL 23,595,000 3.23
    4. MR. RUTHAI RUGRACHAGARN 18,900,000 2.58
    5. นาย ธนเมธ วัฒนโกเมร 11,196,000 1.53
    6. MR. SORNSAK SOMWATTANA 8,900,000 1.22
    7. กองทุนเปิด เค Mid Small Cap หุ้นทุนเพื่อการเลี้ยงชีพ 8,446,700 1.15
    8. กองทุนเปิด บรรษัทภิบาล หุ้นระยะยาว 8,424,100 1.15
    9. บริษัท Thai NVDR Company Limited 8,351,865 1.14
    10. กองทุนเปิด ยูโอบี หุ้นระยะยาว 6,072,700 0.83

    Management Position
    1. Mr. KAMPANART LOHACHAROENVANICH CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. SAKBOWORN PUKKANASUT MANAGING DIRECTOR / DIRECTOR
    3. Mr. METHA CHOTIAPISITKUL DIRECTOR
    4. Mr. AKARAWATT AKARASUWANNACHAI DIRECTOR
    5. Mr. VICHIEN JEARKJIRM DIRECTOR
    6. Mr. KASEM TECHAIYA DIRECTOR
    7. Mr. SARAN SUPAKSARAN INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    8. Miss LALITA HONGRATANAWONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    03 Oct 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 731.47  616.00  560.00 
    Market Cap (MB.) 2,604.04  3,726.80  1,937.60 
    Price (B./share) 3.56  6.05  3.15 
    BVPS (B./Share) 1.58  1.50  1.42 
    P/BV (X) 2.25  4.03  2.43 
    P/E (X) 14.85  22.71  15.44 
    Turnover Ratio (%) 232.71  760.77  396.27 
    Value Trade/Day (MB.) 48.78  107.38  30.40 
    Beta 1.87  1.53  0.88 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -41.16  92.34  33.08 
    Dividend Yield (%) 4.02  1.79  4.34 
    Payout Ratio 0.76  0.28  0.68 
    Dividend Policy Not less than 40% of the net profit from the Company's business performance

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2022 - 30 Jun 2022 0.04 Baht 01 Sep 2022 Cash
    01 Jan 2021 - 31 Dec 2021 0.17 Baht 19 May 2022 Cash
    01 Jul 2020 - 31 Dec 2020 10.00 : 1.00 Share 20 May 2021 Stock
    01 Jul 2020 - 31 Dec 2020 0.081 Baht 20 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.038 Baht 03 Sep 2020 Cash
    01 Oct 2019 - 31 Dec 2019 0.115 Baht 05 May 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.035 Baht 06 Dec 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS AUDIT CO., LTD.
    Ms. KANITTHA SIRIPATTANASOMCHAI/ANS AUDIT CO., LTD.
    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 Company Company Company Company Company
    Cash And Cash Equivalents 199.35 38.98 139.24 110.85 223.05
    A/R Net 255.96 922.53 252.96 485.04 175.26
    Inventories - - - - -
    Current Assets 1,146.52 1,477.53 1,047.89 1,173.85 902.83
    PP&E Net 77.33 83.22 80.25 86.29 82.95
    Non-Current Assets 321.79 150.52 168.27 158.09 141.81
    Total Assets 1,468.31 1,628.05 1,216.16 1,331.94 1,044.63
    OD - - - - -
    A/P Net 262.70 713.86 215.71 439.53 179.12
    Current portion of LT - 8.38 3.83 8.97 8.58
    Current Liabilities 274.30 749.71 222.95 465.19 212.46
    Non-Current Liabilities 38.56 24.49 28.89 27.61 51.86
    Total Liabilities 312.86 774.20 251.84 492.80 264.32
    Authorized Capital 462.00 308.00 462.00 280.00 280.00
    Paid-Up Capital 365.74 308.00 308.00 280.00 280.00
    Premium (Discount) on Share Capital 543.80 370.60 370.60 370.60 370.60
    Retained Earnings (Deficit) 239.48 168.82 279.29 182.11 123.29
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 6.43 6.43 6.43 6.43 6.43
     - Surplus (Deficits) - - - 6.43 6.43
    Shareholders' Equity 1,155.45 853.85 964.32 839.14 780.31
    Minority Interest - - - - -
    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 Company Company Company Company Company
    Revenue From Operations 685.69 630.85 1,315.25 1,500.95 1,216.61
    Other Income 1.37 0.48 1.19 3.12 3.35
    Total Revenues 687.06 631.33 1,316.44 1,504.07 1,219.97
    Costs 576.10 522.68 1,039.17 1,267.71 1,003.82
    Selling And Administrative Expenses 29.49 33.06 63.27 65.93 67.49
    Total Cost And Expenses 605.59 555.74 1,102.44 1,333.64 1,071.31
    EBITDA 86.56 81.46 225.57 180.78 151.89
    Depre. & Amor. 5.09 5.88 11.57 10.34 3.24
    EBIT 81.47 75.58 214.00 170.43 148.66
    Net Profit : Owners Of The Parent 64.90 60.07 170.54 135.49 120.12
    EPS (B.) 0.10 0.10 0.28 0.24 0.27
    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 Company Company Company Company Company
    Operating Cash Flow -219.84 -50.08 276.59 -177.54 61.23
    Investing Cash Flow 158.66 29.78 -190.61 162.59 -298.96
    Financing Cash Flow 121.29 -51.56 -57.59 -97.25 286.64
    Net Cash Flow 60.11 -71.86 28.39 -112.20 48.91
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 4.18 1.97 4.70 2.52
    ROE (%) 17.46 17.95 18.91 16.73
    ROA (%) 14.20 13.41 16.80 14.34
    D/E (X) 0.27 0.91 0.26 0.59
    Total Asset Turnover (X) 0.89 1.18 1.03 1.27
    Gross Profit Margin (%) 15.98 17.15 20.99 15.54
    EBIT Margin (%) 11.86 11.97 16.26 11.33
    Net Profit Margin (%) 9.45 9.51 12.95 9.01

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    20 May 2021 XD 55,999,966 615,999,966 0.50

    Growth Rate (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth 8.69 19.57 -12.37 23.37
    COGs Growth 10.22 19.13 -18.03 26.29
    Total Revenue Growth 8.83 19.07 -12.47 23.29
    Total Expense Growth 8.97 19.00 -17.34 24.49
    Net Profit Growth 8.05 19.75 25.87 12.79

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 2.33 2.73 3.56 4.55
    Avg. Collection Period (Days) 156.98 133.89 102.40 80.29
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) - - - -
    A/P Turnover (Times) 2.24 2.76 3.17 4.10
    Avg. Payment Period (Days) 163.12 132.49 115.07 89.06
    Cash Cycle (Days) -6.14 1.41 -12.67 -8.78


    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 INSET-W1, INSET-W1-R

    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.