Industrial/ |
mai |
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 |
5.10 |
6.50 / 4.92 |
11.04 |
1.73 |
191.90 |
978.67 |
1,873.17 | 44.43 |
9.09 |
|
News |
Date/Time |
Subject |
11 May 2022 08:53 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
11 May 2022 08:52 | Financial Statement Quarter 1/2022 (Reviewed) |
11 May 2022 08:52 | Financial Performance Quarter 1 (F45) (Reviewed) |
19 Apr 2022 17:01 | Publicity of the minutes of the 2022 AGM of Shareholders on the Company's Website |
08 Apr 2022 08:38 | Shareholders meeting's resolution(Revised) |
more
|
Company Profile |
Address |
211 MOO 3, TUNGSUKLA, SI RACHA Chonburi 20230 |
Telephone |
038-491-725-9 |
Fax |
038-492-485 |
URL |
http://www.multibax.com |
Establish Date |
19/6/1995 |
Listed Date |
29/01/2007 |
IPO Price (Baht) |
5.00 |
@Par1.00 Baht |
IPO Financial Advisory |
KASIKORN SECURITIES PUBLIC COMPANY LIMITED
|
Par |
1.00 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 / Industrial / Industrial |
Business |
The Company is a manufacturer and distributor of various kinds of high-quality plastic bags. The products are manufactured according to customers' specifications and 100% of the Company's products are exported. |
Free Float |
04 Mar 2022 |
04 Mar 2021 |
% /Shareholders |
55.83% |
4,348 |
55.52% |
3,092 |
|
Foreign Shareholders |
0.11% (As of 17/05/2022) |
Foreign Limit |
30.00% |
NVDR Shareholders |
1.78% (As of 17/05/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
0.99 |
1.28 |
-1.14 |
20 Days |
-6.42 |
0.80 |
-0.75 |
60 Days |
-15.00 |
3.20 |
-10.06 |
120 Days |
-1.92 |
3.82 |
-11.41 |
YTD |
-0.97 |
8.47 |
-6.75 |
P/E (X) |
11.04 |
38.86 |
59.79 |
P/BV (X) |
1.73 |
2.08 |
3.46 |
Turnover Ratio (%) |
0.08 |
0.61 |
0.84 |
|
Top 10 Major Shareholders(@22 Apr 2022) |
Share |
% |
1. |
นาย วีระชาติ โลห์ศิริ |
29,496,237 |
15.37 |
2. |
นาย สุรชัย อัศวแก้วมงคล |
16,534,231 |
8.62 |
3. |
MR. PISUTH LERTVILAI |
8,888,800 |
4.63 |
4. |
นาย กวิน ตั้งอุทัยศักดิ์ |
6,621,466 |
3.45 |
5. |
MISS CHANTANA PANYADILOK |
6,212,600 |
3.24 |
6. |
น.ส. จันทร์เพ็ญ วรกิตติวงศ์ |
5,744,696 |
2.99 |
7. |
MISS WILAWAN PANYADILOK |
5,512,682 |
2.87 |
8. |
นาง TUNYANEE CHOTCHINTANATHAT |
4,743,990 |
2.47 |
9. |
MISS NANTANUCH VILASSAKDANONT |
4,509,525 |
2.35 |
10. |
MR. PASIN LERTVILAI |
3,412,900 |
1.78 |
Management |
Position |
1. |
Mr. PRAKIT SEKSARN |
CHAIRMAN OF THE BOARD OF DIRECTORS |
2. |
Mr. SURACHAI ATSAWAKAEWMONGKHON |
VICE CHAIRMAN OF THE BOARD OF DIRECTORS / MANAGING DIRECTOR |
3. |
Mr. VICHIEN TANGUDTAISUK |
DIRECTOR |
4. |
Miss SUWANNA TEERAPAPTHAMKUL |
DIRECTOR |
5. |
Mr. NOPPAROCH CHOTCHINTANATHAT |
DIRECTOR |
6. |
Mr. PISUTH LERTVILAI |
DIRECTOR |
7. |
Mr. SAWAT KENGCHON |
DIRECTOR |
8. |
Mr. ADIREK SRIWATANAWONGSA |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDITING COMMITTEE |
9. |
Mr. THANADOL TONGSUKH |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
10. |
Miss BENJAWAN SINKUNAKORN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
11. |
Mr. KOWATE LIMTRAKUL |
INDEPENDENT DIRECTOR |
|
Statistics |
YTD 17 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
191.90 |
191.90 |
191.90 |
Market Cap (MB.) |
978.67 |
988.26 |
1,333.67 |
Price (B./share) |
5.10 |
5.15 |
6.95 |
BVPS (B./Share) |
2.95 |
2.67 |
3.02 |
P/BV (X) |
1.73 |
1.93 |
2.30 |
P/E (X) |
11.04 |
24.23 |
7.33 |
Turnover Ratio (%) |
20.95 |
171.73 |
161.56 |
Value Trade/Day (MB.) |
2.52 |
9.43 |
8.68 |
Beta |
0.49 |
0.65 |
0.40 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-0.97 |
-25.90 |
124.19 |
Dividend Yield (%) |
5.88 |
17.09 |
3.60 |
Payout Ratio |
0.65 |
2.63 |
0.47 |
Dividend Policy |
Not less than 40% of the net profit after deduction of the corporate income tax and reserve funds |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.30 |
Baht |
06 May 2022 |
Cash |
01 Jul 2020 - 31 Dec 2020 |
0.56 |
Baht |
07 May 2021 |
Cash |
01 Jan 2020 - 30 Jun 2020 |
0.32 |
Baht |
10 Sep 2020 |
Cash |
01 Jul 2019 - 31 Dec 2019 |
0.13 |
Baht |
24 Apr 2020 |
Cash |
01 Jan 2019 - 30 Jun 2019 |
0.12 |
Baht |
06 Sep 2019 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
Mr. KOMIN LINPHRACHAYA/KARIN AUDIT COMPANY LIMITED |
MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED |
MR. POJANA ASAWASONTICHAI/KARIN AUDIT COMPANY LIMITED |
MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED |
Mr. KRAISAENG THIRANULAK/KARIN AUDIT COMPANY LIMITED |
Mr. WICHIAN PROONGPANISH/KARIN AUDIT COMPANY LIMITED |
MRS. SUMANA SENIVONGSE/KARIN AUDIT COMPANY LIMITED |
MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY LIMITED |
Mr. WORAPOL WIRIYAKULAPONG/KARIN AUDIT COMPANY LIMITED |
Ms. KOJCHAMON SUNHUAN/KARIN AUDIT COMPANY 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 |
Company |
Company |
Company |
Company |
Company |
Cash And Cash Equivalents |
55.04 |
83.01 |
60.96 |
69.71 |
32.72 |
A/R Net |
267.41 |
255.96 |
306.94 |
255.28 |
295.68 |
Inventories |
461.27 |
422.55 |
366.90 |
349.59 |
190.73 |
Current Assets |
783.72 |
761.53 |
735.34 |
678.54 |
523.66 |
PP&E Net |
566.26 |
601.46 |
569.26 |
608.11 |
578.30 |
Non-Current Assets |
731.48 |
758.87 |
730.83 |
769.03 |
653.93 |
Total Assets |
1,515.19 |
1,520.40 |
1,466.16 |
1,447.56 |
1,177.59 |
OD |
540.69 |
556.90 |
465.00 |
390.44 |
361.70 |
A/P Net |
188.49 |
177.00 |
224.46 |
269.61 |
182.34 |
Current portion of LT |
41.24 |
26.64 |
41.72 |
26.64 |
27.09 |
Current Liabilities |
787.23 |
800.37 |
744.47 |
710.53 |
577.03 |
Non-Current Liabilities |
162.32 |
134.01 |
171.85 |
142.14 |
95.39 |
Total Liabilities |
949.54 |
934.38 |
916.33 |
852.67 |
672.42 |
Authorized Capital |
191.90 |
191.90 |
191.90 |
191.90 |
191.90 |
Paid-Up Capital |
191.90 |
191.90 |
191.90 |
191.90 |
191.90 |
Premium (Discount) on Share Capital |
229.00 |
229.00 |
229.00 |
229.00 |
229.00 |
Retained Earnings (Deficit) |
144.75 |
165.12 |
128.94 |
173.99 |
84.28 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
565.65 |
586.02 |
549.84 |
594.89 |
505.18 |
Minority Interest |
- |
- |
- |
- |
- |
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 |
Company |
Company |
Company |
Company |
Company |
Revenue From Operations |
370.42 |
315.15 |
1,458.74 |
1,882.19 |
1,434.35 |
Other Income |
4.21 |
11.72 |
42.39 |
9.94 |
5.84 |
Total Revenues |
374.63 |
326.87 |
1,501.14 |
1,892.13 |
1,440.18 |
Costs |
329.46 |
302.93 |
1,294.11 |
1,571.11 |
1,284.20 |
Selling And Administrative Expenses |
23.26 |
23.04 |
100.64 |
106.85 |
105.12 |
Total Cost And Expenses |
352.71 |
325.96 |
1,394.75 |
1,677.96 |
1,389.32 |
EBITDA |
44.43 |
11.94 |
173.57 |
293.49 |
126.35 |
Depre. & Amor. |
19.68 |
19.22 |
78.55 |
74.32 |
58.85 |
EBIT |
24.75 |
-7.28 |
95.02 |
219.18 |
67.50 |
Net Profit : Owners Of The Parent |
17.36 |
-8.87 |
62.41 |
176.06 |
50.98 |
EPS (B.) |
0.09 |
-0.05 |
0.33 |
0.92 |
0.27 |
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 |
Company |
Company |
Company |
Company |
Company |
Operating Cash Flow |
-51.80 |
-142.41 |
40.60 |
234.90 |
137.20 |
Investing Cash Flow |
-12.27 |
1.33 |
-39.08 |
-92.28 |
-75.47 |
Financing Cash Flow |
58.05 |
154.34 |
-10.38 |
-105.61 |
-47.07 |
Net Cash Flow |
-6.02 |
13.27 |
-8.86 |
37.00 |
14.65 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.00 |
0.95 |
0.99 |
0.95 |
ROE (%) |
15.39 |
23.77 |
10.90 |
32.01 |
ROA (%) |
8.37 |
11.91 |
6.52 |
16.70 |
D/E (X) |
1.68 |
1.59 |
1.67 |
1.43 |
Total Asset Turnover (X) |
1.02 |
1.27 |
1.03 |
1.44 |
Gross Profit Margin (%) |
11.06 |
3.88 |
11.29 |
16.53 |
EBIT Margin (%) |
6.61 |
-2.23 |
6.33 |
11.58 |
Net Profit Margin (%) |
4.63 |
-2.71 |
4.16 |
9.31 |
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 |
17.54 |
-21.84 |
-22.50 |
31.22 |
COGs Growth |
8.76 |
-9.69 |
-17.63 |
22.34 |
Total Revenue Growth |
14.61 |
-19.06 |
-20.66 |
31.38 |
Total Expense Growth |
8.21 |
-8.98 |
-16.88 |
20.78 |
Net Profit Growth |
N/A |
N/A |
-64.55 |
245.38 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
5.79 |
6.38 |
5.19 |
6.83 |
Avg. Collection Period (Days) |
63.09 |
57.23 |
70.34 |
53.42 |
Inventory Turnover (Times) |
2.99 |
4.67 |
3.61 |
5.82 |
Avg. Inventory Period (Days) |
122.14 |
78.18 |
101.04 |
62.76 |
A/P Turnover (Times) |
7.23 |
7.67 |
5.24 |
6.95 |
Avg. Payment Period (Days) |
50.51 |
47.60 |
69.67 |
52.50 |
Cash Cycle (Days) |
134.72 |
87.80 |
101.71 |
63.69 |
|
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) |