Company Summary
MINT MINOR INTERNATIONAL PUBLIC COMPANY LIMITED
Agro & Food Industry/Food & Beverage
SET50 / SETCLMV / SETTHSI
CG Report:   
 
  Data as of 09 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
34.00 36.25 / 27.00 N/A 2.73 5,257.43 178,752.60 459,858.10 2,605.48 30.18
News
Date/Time Subject
27 Jul 2022 17:24   Notification of setting up a subsidiary company (Kiara Reserve)
27 Jul 2022 12:32   Notification for the schedule to exercise MINT-W9 on August 2022
27 Jul 2022 12:31   Notification for the schedule to exercise MINT-W7 on August 2022
27 Jul 2022 12:31   Notification for the schedule to exercise MINT-W8 on August 2022
24 May 2022 08:38   New shares of MINT to be traded on May 25, 2022
more

Company Profile
Address 88 The Parq Building 12th Fl., Ratchadaphisek Road, Klongtoey Subdistrict, Klongtoey District Bangkok 10110
Telephone 0-2365-7500
Fax 0-2365-7798-9
URL http://www.minor.com
  Annual Report 2021
Establish Date 1/9/1978 Listed Date 14/10/1988
IPO Price (Baht) 285.00 @Par100.00 Baht
IPO Financial Advisory N/A
Par 1.00 Baht
Last Par Change Old 5.00 : New 1.00 @ 27/05/2004

Market/Industry/Sector Change
Effective Date 01/07/2005
Previous Market/Industry/Sector SET  / Services / Tourism & Leisure
Current Market/Industry/Sector SET  / Agro & Food Industry / Food & Beverage

Business
Food and Beverages, Hotel and Mixed-use including Residential Development, Point-Based Vacation Club and Plaza and Entertainment Business, together with Retail Trading.

Free Float 14 Mar 2022 12 Mar 2021
% /Shareholders
61.28% 40,292 61.42% 45,358
Foreign Shareholders 30.69% (As of 09/08/2022) Foreign Limit 49.00%
NVDR Shareholders  9.96% (As of 09/08/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 0.74 -0.26 -1.10
20 Days 1.49 2.22 -2.33
60 Days 0.74 -2.07 -0.15
120 Days 6.25 8.93 11.79
YTD 18.26 20.81 21.10
P/E (X) N/A 37.70 18.73
P/BV (X) 2.73 1.96 1.69
Turnover Ratio (%) 0.30 0.32 0.80

Top 10 Major Shareholders(@14 Mar 2022) Share %
1. MINOR HOLDINGS (THAI) LIMITED 824,844,497 15.81
2. นาย นิติ โอสถานุเคราะห์ 497,600,851 9.54
3. บริษัท Thai NVDR Company Limited 474,025,221 9.08
4. UBS AG SINGAPORE BRANCH 340,582,203 6.53
5. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 177,630,568 3.40
6. CREDIT SUISSE AG, SINGAPORE BRANCH 175,175,800 3.36
7. นาย วิลเลียม เอ็ลล์วู๊ด ไฮเน็ค 168,969,095 3.24
8. RAFFLES NOMINEES (PTE) LIMITED 128,784,561 2.47
9. THE BANK OF NEW YORK MELLON 93,648,432 1.79
10. BANQUE PICTET & CIE SA 91,960,055 1.76

Management Position
1. Mr. WILLIAM ELLWOOD HEINECKE CHAIRMAN OF THE BOARD / CHAIRMAN OF EXECUTIVE MANAGEMENT COMMITTEE
2. Mr. EMMANUEL JUDE DILLIPRAJ RAJAKARIER GROUP CHIEF EXECUTIVE OFFICER / DIRECTOR
3. Mr. ANIL THADANI DIRECTOR
4. Mr. THIRAPHONG CHANSIRI DIRECTOR
5. Mr. JOHN SCOTT HEINECKE DIRECTOR
6. Mr. NITI OSATHANUGRAH DIRECTOR
7. Mr. ANHUL CHAUHAN DIRECTOR
8. Miss SUVABHA CHAROENYING INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
9. Mr. CHARAMPORN JOTIKASTHIRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
10. Miss CAMILLE MA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
11. Mr. MICHAEL DAVID SELBY INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
09 Aug 2022
2021
30 Dec 2021
2020
30 Dec 2020
Listed share (M.) 5,257.43  5,213.77  5,182.33 
Market Cap (MB.) 178,752.60  149,895.88  133,445.12 
Price (B./share) 34.00  28.75  25.75 
BVPS (B./Share) 12.44  10.38  14.09 
P/BV (X) 2.73  2.78  1.83 
P/E (X) N/A  N/A  N/A 
Turnover Ratio (%) 47.54  91.11  304.41 
Value Trade/Day (MB.) 560.60  590.21  1,307.74 
Beta 1.38  1.38  1.58 
 
Rate of Return YTD  2021  2020 
Price Change (%) 18.26  11.65  -27.38 
Dividend Yield (%) N/A  N/A  N/A 
Payout Ratio N/A  N/A  N/A 
Dividend Policy Consideration potential growth of the companies? performance, investment plans, business expansion, and terms and conditions of loans and debentures of the Company and its subsidiaries (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
No Information Found
 
Auditor
(Effective Until 31/12/2022)
MR. CHANCHAI CHAIPRASIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
MISS SINSIRI THANGSOMBAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
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 17,852.29 22,079.46 25,096.51 26,188.12 13,330.82
A/R Net 18,889.53 12,560.74 14,638.00 12,285.89 15,554.02
Inventories 5,842.55 4,830.07 5,057.85 5,640.26 5,566.92
Current Assets 46,849.94 47,030.46 48,826.74 52,064.47 38,598.79
PP&E Net 126,995.52 119,872.22 130,049.54 122,718.22 123,129.06
Non-Current Assets 316,581.05 305,972.42 320,806.15 310,262.05 215,584.98
Total Assets 363,430.99 353,002.88 369,632.89 362,326.52 254,183.77
OD - 3,832.57 0.17 140.44 300.00
A/P Net 18,781.60 15,245.52 18,393.64 15,310.44 20,036.18
Current portion of LT 8,514.01 9,402.86 17,395.63 6,301.89 9,659.72
Current Liabilities 51,822.08 47,405.01 58,058.26 41,238.00 35,591.64
Non-Current Liabilities 235,945.44 236,178.13 232,082.19 244,764.61 132,724.28
Total Liabilities 287,767.52 283,583.14 290,140.46 286,002.61 168,315.92
Authorized Capital 5,997.93 5,887.82 5,997.93 5,887.82 4,849.86
Paid-Up Capital 5,218.27 5,191.60 5,213.77 5,182.33 4,619.00
Premium (Discount) on Share Capital 24,986.38 24,386.90 24,892.67 24,195.69 15,018.40
Retained Earnings (Deficit) -4,491.19 7,912.41 -130.08 15,676.10 41,401.44
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity 7,766.94 -9,169.26 7,053.52 21,821.98 14,317.62
 - Surplus (Deficits) - - - - -
Shareholders' Equity 64,473.19 60,495.59 68,022.67 66,980.90 75,461.25
Minority Interest 11,190.28 8,924.15 11,469.76 9,343.00 10,406.60
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 19,688.50 12,046.99 69,480.96 55,953.98 119,022.65
Other Income 832.63 469.09 6,095.81 2,164.66 9,314.96
Total Revenues 20,672.25 12,653.86 76,211.26 58,695.64 129,061.60
Costs 13,590.84 10,055.77 47,417.15 47,253.98 65,193.97
Selling And Administrative Expenses 8,906.22 9,422.83 38,881.87 28,048.65 47,326.60
Total Cost And Expenses 22,497.06 19,478.60 86,299.02 75,927.84 112,520.57
EBITDA 2,605.48 -1,515.31 11,114.38 906.27 26,550.02
Depre. & Amor. 4,690.20 4,800.53 19,941.76 18,602.39 9,181.48
EBIT -2,084.71 -6,315.85 -8,827.38 -17,696.11 17,368.54
Net Profit : Owners Of The Parent -3,793.73 -7,249.72 -13,166.51 -21,407.34 10,697.93
EPS (B.) -0.80 -1.47 -2.83 -4.71 2.04
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 3,908.45 593.05 13,025.67 -2,499.68 14,765.76
Investing Cash Flow -4,386.87 -1,320.11 9,209.86 -10,531.24 -3,780.83
Financing Cash Flow -6,627.84 -3,455.22 -23,710.57 24,949.29 -11,357.46
Net Cash Flow -7,106.26 -4,182.27 -1,475.04 11,918.37 -372.53
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
Current Ratio (X) 0.90 0.99 0.84 1.26
ROE (%) -15.54 -41.21 -19.51 -30.06
ROA (%) -1.28 -6.59 -2.41 -5.74
D/E (X) 3.80 4.09 3.65 3.75
Total Asset Turnover (X) 0.24 0.13 0.21 0.19
Gross Profit Margin (%) 30.97 16.53 31.76 15.55
EBIT Margin (%) -10.08 -49.91 -11.58 -30.15
Net Profit Margin (%) -19.68 -61.63 -18.60 -38.68

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
23 Jul 2020 XR 563,293,156 5,182,298,016 1.00

Growth Rate (%) 3M/2022  3M/2021  2021  2020 
Sales Growth 63.43 -44.84 24.18 -52.99
COGs Growth 35.15 -30.86 0.35 -27.52
Total Revenue Growth 63.37 -46.96 29.84 -54.52
Total Expense Growth 15.50 -19.83 13.66 -32.52
Net Profit Growth N/A N/A N/A N/A

Annualized
Cash Cycle 3M/2022  3M/2021  2021  2020 
A/R Turnover (Times) 4.90 3.50 5.16 4.02
Avg. Collection Period (Days) 74.42 104.23 70.72 90.80
Inventory Turnover (Times) 9.55 8.23 8.86 8.43
Avg. Inventory Period (Days) 38.23 44.34 41.18 43.28
A/P Turnover (Times) 2.99 2.59 2.81 2.67
Avg. Payment Period (Days) 121.88 140.79 129.72 136.51
Cash Cycle (Days) -9.23 7.78 -17.83 -2.43


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 MINT-W7, MINT-W7-R, MINT-W8, MINT-W8-R, MINT-W9, MINT-W9-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.