Services/Commerce |
sSET |
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 |
4.94 |
5.95 / 3.24 |
13.63 |
3.55 |
528.00 |
4,347.19 |
4,926.76 | 101.80 |
10.84 |
|
News |
Date/Time |
Subject |
13 May 2022 17:08 | The Interim dividend payment |
13 May 2022 17:07 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
13 May 2022 17:06 | Financial Performance Quarter 1 (F45) (Reviewed) |
13 May 2022 17:05 | Financial Statement Quarter 1/2022 (Reviewed) |
06 May 2022 17:04 | Disclosure of the Minutes of AGM of Shareholders 2022 |
more
|
Company Profile |
Address |
81-81/1 Soi Phetchakasem54 Yak 3 Bangduan, Phasicharoen Bangkok 10160 |
Telephone |
0-2805-2756-60 |
Fax |
0-2805-2751-52 |
URL |
http://www.karmarts.co.th |
|
Annual Report 2021 |
Establish Date |
11/05/1982 |
Listed Date |
17/01/1995 |
IPO Price (Baht) |
70.00 |
@Par10.00 Baht |
IPO Financial Advisory |
MEC FAR EAST INTERNATIONAL PUBLIC COMPANY LIMITED
|
Par |
0.60 Baht |
Last Par Change |
Old 1.00 : New 0.60 @ 02/03/2012 |
Market/Industry/Sector Change |
Effective Date |
02/07/2012 |
Previous Market/Industry/Sector |
SET / Industrials / Automotive |
Current Market/Industry/Sector |
SET / Services / Commerce |
Business |
The Company is enterprising and distributing imported cosmetics, skin care products, toiletries, dietary supplement etc |
Free Float |
11 Mar 2022 |
12 Mar 2021 |
% /Shareholders |
72.49% |
6,208 |
72.57% |
5,960 |
|
Foreign Shareholders |
9.26% (As of 20/05/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
3.61% (As of 20/05/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
18.18 |
14.83 |
15.38 |
20 Days |
-5.90 |
-0.32 |
-2.58 |
60 Days |
41.14 |
46.09 |
48.99 |
120 Days |
26.67 |
34.15 |
28.39 |
YTD |
32.80 |
30.21 |
35.63 |
P/E (X) |
13.63 |
35.76 |
18.52 |
P/BV (X) |
3.55 |
2.67 |
1.71 |
Turnover Ratio (%) |
2.53 |
0.23 |
0.99 |
|
Top 10 Major Shareholders(@10 May 2022) |
Share |
% |
1. |
MR. WIWAT THEEKHAKHIRIKUL |
204,083,788 |
23.19 |
2. |
นาย พลกฤต ทีฆคีรีกุล |
39,893,333 |
4.53 |
3. |
น.ส. วรมน ทีฆคีรีกุล |
35,933,333 |
4.08 |
4. |
MR. PARIT TEEKAKIRIKUL |
33,025,200 |
3.75 |
5. |
THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED, SINGAPORE BRANCH |
30,649,733 |
3.48 |
6. |
UBS AG SINGAPORE BRANCH |
30,000,000 |
3.41 |
7. |
บริษัท Thai NVDR Company Limited |
29,393,029 |
3.34 |
8. |
นาย ธรรมฤทธิ์ เอกสมิทธ์ |
28,538,000 |
3.24 |
9. |
นาย EKARITH EKASMITH |
28,009,333 |
3.18 |
10. |
นาย เฉลิมเดช ลีวงศ์เจริญ |
23,905,466 |
2.72 |
Management |
Position |
1. |
MR. WIWAT THEEKHAKHIRIKUL |
CHAIRMAN / CHIEF EXECUTIVE OFFICER / MANAGING DIRECTOR (ACTING) |
2. |
Mr. KRAIWIT SATAYAPIWAT |
DIRECTOR |
3. |
Mr. SEAH SIN LOO |
DIRECTOR |
4. |
Mr. PARIT TEEKAKIRIKUL |
DIRECTOR |
5. |
Mr. WONGWIWAT THEEKHAKHIRIKUL |
DIRECTOR |
6. |
Mr. KATTANANT YAPHANICH |
DIRECTOR |
7. |
Lt.Gen. KOBBOON VICHIT |
AUDIT COMMITTEE CHAIRMAN |
8. |
Mr. PRASIT DHEERARATBONGKOT |
AUDIT COMMITTEE |
9. |
Mr. PUTTITHORN JIRAYUS |
AUDIT COMMITTEE |
|
Statistics |
YTD 20 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
880.00 |
880.00 |
880.00 |
Market Cap (MB.) |
4,347.19 |
3,273.59 |
3,484.79 |
Price (B./share) |
4.94 |
3.72 |
3.96 |
BVPS (B./Share) |
1.39 |
1.28 |
1.13 |
P/BV (X) |
3.55 |
2.91 |
3.50 |
P/E (X) |
13.63 |
12.12 |
21.48 |
Turnover Ratio (%) |
119.78 |
64.31 |
127.93 |
Value Trade/Day (MB.) |
53.87 |
9.74 |
15.04 |
Beta |
0.85 |
0.72 |
0.91 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
32.80 |
-6.06 |
2.59 |
Dividend Yield (%) |
3.64 |
3.76 |
7.07 |
Payout Ratio |
0.39 |
0.52 |
0.92 |
Dividend Policy |
Not less than 50 percent of the net profit after the legal reserve and other reserves each year, if there is no compelling reason or otherwise and no impact on its business operations significantly |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.06 |
Baht |
24 May 2022 |
Cash |
01 Jul 2021 - 30 Sep 2021 |
0.04 |
Baht |
09 Dec 2021 |
Cash |
01 Apr 2021 - 30 Jun 2021 |
0.04 |
Baht |
10 Sep 2021 |
Cash |
01 Jan 2021 - 31 Mar 2021 |
0.04 |
Baht |
11 Jun 2021 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.04 |
Baht |
21 May 2021 |
Cash |
01 Jul 2020 - 30 Sep 2020 |
0.04 |
Baht |
09 Dec 2020 |
Cash |
01 Apr 2020 - 30 Jun 2020 |
0.03 |
Baht |
09 Sep 2020 |
Cash |
01 Jan 2020 - 31 Mar 2020 |
0.03 |
Baht |
12 Jun 2020 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.07 |
Baht |
26 May 2020 |
Cash |
01 Jul 2019 - 30 Sep 2019 |
0.07 |
Baht |
11 Dec 2019 |
Cash |
01 Apr 2019 - 30 Jun 2019 |
0.07 |
Baht |
06 Sep 2019 |
Cash |
01 Jan 2019 - 31 Mar 2019 |
0.07 |
Baht |
12 Jun 2019 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED |
MISS PIMJAI MANITKAJOHNKIT/EY OFFICE LIMITED |
Miss ORAWAN TECHAWATANASIRIKUL/EY OFFICE LIMITED |
MISS ROSAPORN DECHARKOM/EY OFFICE LIMITED |
MISS SUMANA PUNPONGSANON/EY OFFICE LIMITED |
MS. KERTSIRI KARNCHANAPRAKASIT/EY OFFICE LIMITED |
|
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 |
70.53 |
44.83 |
151.84 |
9.26 |
16.09 |
A/R Net |
338.77 |
282.71 |
320.13 |
323.33 |
393.80 |
Inventories |
330.19 |
314.16 |
333.57 |
327.95 |
312.98 |
Current Assets |
800.73 |
689.52 |
857.71 |
702.54 |
765.92 |
PP&E Net |
716.43 |
440.55 |
466.55 |
476.69 |
480.79 |
Non-Current Assets |
1,072.21 |
812.66 |
857.12 |
818.25 |
838.44 |
Total Assets |
1,872.93 |
1,502.18 |
1,714.83 |
1,520.79 |
1,604.36 |
OD |
230.34 |
129.92 |
163.01 |
181.85 |
210.42 |
A/P Net |
165.79 |
127.62 |
146.68 |
145.94 |
150.37 |
Current portion of LT |
12.06 |
17.90 |
16.41 |
17.90 |
17.90 |
Current Liabilities |
545.57 |
382.98 |
497.12 |
437.69 |
482.27 |
Non-Current Liabilities |
58.39 |
68.95 |
56.55 |
76.09 |
100.18 |
Total Liabilities |
603.96 |
451.93 |
553.67 |
513.78 |
582.45 |
Authorized Capital |
528.00 |
528.00 |
528.00 |
528.00 |
528.00 |
Paid-Up Capital |
528.00 |
528.00 |
528.00 |
528.00 |
528.00 |
Premium (Discount) on Share Capital |
88.40 |
88.40 |
88.40 |
88.40 |
88.40 |
Retained Earnings (Deficit) |
520.85 |
339.39 |
451.85 |
296.44 |
313.21 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
85.59 |
85.78 |
85.51 |
86.01 |
85.70 |
- Surplus (Deficits) |
14.84 |
15.27 |
14.84 |
15.27 |
15.27 |
Shareholders' Equity |
1,222.84 |
1,041.57 |
1,153.75 |
998.84 |
1,015.31 |
Minority Interest |
46.13 |
8.68 |
7.41 |
8.18 |
6.61 |
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 |
412.47 |
341.08 |
1,493.37 |
1,315.16 |
1,507.71 |
Other Income |
5.66 |
0.83 |
9.62 |
10.96 |
17.85 |
Total Revenues |
418.13 |
342.13 |
1,503.24 |
1,326.11 |
1,525.57 |
Costs |
212.49 |
168.44 |
673.09 |
638.20 |
694.91 |
Selling And Administrative Expenses |
116.37 |
118.18 |
458.11 |
509.02 |
493.80 |
Total Cost And Expenses |
328.86 |
286.62 |
1,131.20 |
1,147.23 |
1,188.71 |
EBITDA |
101.80 |
68.41 |
421.09 |
251.19 |
380.02 |
Depre. & Amor. |
12.93 |
12.57 |
49.29 |
73.46 |
41.43 |
EBIT |
88.87 |
55.84 |
371.80 |
177.74 |
338.59 |
Net Profit : Owners Of The Parent |
69.00 |
42.96 |
292.87 |
132.82 |
261.24 |
EPS (B.) |
0.08 |
0.05 |
0.33 |
0.15 |
0.30 |
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 |
77.24 |
117.58 |
433.04 |
251.40 |
326.56 |
Investing Cash Flow |
-182.36 |
-14.47 |
-79.23 |
-38.62 |
-35.86 |
Financing Cash Flow |
23.81 |
-67.54 |
-211.24 |
-219.61 |
-282.48 |
Net Cash Flow |
-81.31 |
35.57 |
142.58 |
-6.83 |
8.22 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.47 |
1.80 |
1.73 |
1.61 |
ROE (%) |
28.17 |
13.71 |
27.21 |
13.19 |
ROA (%) |
23.99 |
12.23 |
22.98 |
11.37 |
D/E (X) |
0.48 |
0.43 |
0.48 |
0.51 |
Total Asset Turnover (X) |
0.94 |
0.85 |
0.93 |
0.85 |
Gross Profit Margin (%) |
48.48 |
50.62 |
54.93 |
51.47 |
EBIT Margin (%) |
21.25 |
16.32 |
24.73 |
13.40 |
Net Profit Margin (%) |
16.56 |
12.70 |
19.47 |
10.13 |
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 |
20.93 |
-5.27 |
13.55 |
-12.77 |
COGs Growth |
26.15 |
-4.29 |
5.47 |
-8.16 |
Total Revenue Growth |
22.21 |
-5.31 |
13.36 |
-13.07 |
Total Expense Growth |
14.74 |
-9.10 |
-1.40 |
-3.49 |
Net Profit Growth |
60.63 |
32.24 |
120.50 |
-49.16 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
5.04 |
4.13 |
4.64 |
3.67 |
Avg. Collection Period (Days) |
72.48 |
88.44 |
78.64 |
99.51 |
Inventory Turnover (Times) |
2.23 |
2.12 |
2.03 |
1.99 |
Avg. Inventory Period (Days) |
163.98 |
172.13 |
179.36 |
183.28 |
A/P Turnover (Times) |
4.89 |
4.65 |
4.60 |
4.31 |
Avg. Payment Period (Days) |
74.67 |
78.54 |
79.34 |
84.73 |
Cash Cycle (Days) |
161.79 |
182.03 |
178.66 |
198.06 |
|
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) |