NOBLE |
NOBLE DEVELOPMENT PUBLIC COMPANY LIMITED |
Property & Construction/Property Development |
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 |
4.70 |
7.40 / 4.64 |
14.59 |
1.15 |
1,369.41 |
6,436.24 |
20,447.18 | 131.91 |
20.34 |
|
News |
Date/Time |
Subject |
29 Jun 2022 20:37 | Notification of the Cessation of Subsidiary Status |
21 Jun 2022 18:59 | Notification of the establishment of the subsidiary company |
15 Jun 2022 18:09 | Notification of the Schedule for the Exercise of Rights to Purchase the Newly Issued Ordinary Shares of Noble Development Public Company Limited under the NOBLE-W2 Warrants (the 1st Exercise) |
12 May 2022 19:17 | Disclosure of the minutes of the Annual General Shareholders' Meeting for the year 2022 on the Company's website |
12 May 2022 19:04 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
NOBLE Building, 1035 Ploenchit Road, Lumpini, Pathumwan Bangkok 10330 |
Telephone |
0-2251-9955 |
Fax |
0-2251-9977 |
URL |
http://www.noblehome.com |
|
Annual Report 2021 |
Establish Date |
19/07/1991 |
Listed Date |
12/06/1997 |
IPO Price (Baht) |
16.00 |
@Par10.00 Baht |
IPO Financial Advisory |
NITHIPAT FINANCE PUBLIC COMPANY LIMITED
|
Par |
1.00 Baht |
Last Par Change |
Old 3.00 : New 1.00 @ 07/01/2021 |
Business |
The principal business are development of real estate for sale, providing construction rental and service. |
Free Float |
11 Mar 2022 |
12 Mar 2021 |
% /Shareholders |
51.03% |
29,692 |
49.41% |
10,907 |
|
Foreign Shareholders |
40.45% (As of 30/06/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
2.73% (As of 30/06/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
0.43 |
-0.07 |
-0.26 |
20 Days |
-6.93 |
-2.64 |
-1.87 |
60 Days |
-7.84 |
-1.36 |
-0.20 |
120 Days |
-23.58 |
-21.75 |
-19.23 |
YTD |
-23.58 |
-21.75 |
-19.23 |
P/E (X) |
14.59 |
21.08 |
18.46 |
P/BV (X) |
1.15 |
1.27 |
1.65 |
Turnover Ratio (%) |
0.10 |
0.18 |
0.96 |
|
Top 10 Major Shareholders(@10 May 2022) |
Share |
% |
1. |
RAFFLES NOMINEES (PTE) LIMITED |
274,624,812 |
20.05 |
2. |
CITIBANK NOMINEES SINGAPORE PTE LTD-UBS SWITZERLAND AG |
226,355,000 |
16.53 |
3. |
บริษัท BTS GROUP HOLDINGS PLC. |
115,000,000 |
8.40 |
4. |
นาย ธงชัย บุศราพันธ์ |
48,686,021 |
3.56 |
5. |
บริษัท Thai NVDR Company Limited |
38,319,234 |
2.80 |
6. |
UBS AG HONG KONG BRANCH |
31,644,600 |
2.31 |
7. |
MR. SUPOL WATTANAVEKIN |
10,679,300 |
0.78 |
8. |
นาย สุนทร ด่านเฉลิมนนท์ |
10,050,000 |
0.73 |
9. |
นาย KITTINUT TIKAWAN |
7,578,900 |
0.55 |
10. |
MR. PONGSAK THANASRIVANICHCHAI |
6,132,000 |
0.45 |
Management |
Position |
1. |
Miss PUNNEE CHAIYAKUL |
CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. THONGCHAI BUSRAPAN |
CHAIRMAN OF THE EXECUTIVE COMMITTEE / CO - CHIEF EXECUTIVE OFFICER / FIRST VICE CHAIRMAN |
3. |
Mr. FRANK FUNG KUEN LEUNG |
CO - CHIEF EXECUTIVE OFFICER / SECOND VICE CHAIRMAN |
4. |
Mr. SHUO TING WU |
DIRECTOR |
5. |
Mr. ARTTAVIT CHALERMSAPHAYAKORN |
DIRECTOR |
6. |
Mr. SIRA UDOL |
DIRECTOR |
7. |
Mr. NATCHANONT KOMUTPUTIPONG |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Mr. TORBOON PUANGMAHA |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. WILLIAM WAYNE LAU |
INDEPENDENT DIRECTOR |
10. |
Mr. VORAPHOT CHANYAKOMOL |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 30 Jun 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
1,369.41 |
1,369.41 |
456.47 |
Market Cap (MB.) |
6,436.24 |
8,421.89 |
11,320.49 |
Price (B./share) |
4.70 |
6.15 |
8.27 |
BVPS (B./Share) |
4.10 |
4.11 |
11.43 |
P/BV (X) |
1.15 |
1.50 |
2.17 |
P/E (X) |
14.59 |
5.35 |
6.72 |
Turnover Ratio (%) |
29.28 |
166.45 |
180.01 |
Value Trade/Day (MB.) |
18.36 |
71.29 |
56.65 |
Beta |
0.67 |
1.07 |
0.64 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-23.58 |
-25.60 |
51.22 |
Dividend Yield (%) |
9.15 |
14.09 |
29.84 |
Payout Ratio |
1.33 |
0.74 |
0.89 |
Dividend Policy |
Not less than 40% of the net profit in the consolidated financial statement annually after deduction of all reserves as required by law (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jul 2021 - 31 Dec 2021 |
0.08 |
Baht |
26 May 2022 |
Cash |
01 Jan 2021 - 30 Jun 2021 |
0.35 |
Baht |
07 Sep 2021 |
Cash |
01 Jul 2020 - 31 Dec 2020 |
0.50 |
Baht |
27 May 2021 |
Cash |
01 Jan 2020 - 30 Jun 2020 |
1.10 |
Baht |
09 Sep 2020 |
Cash |
01 Jul 2019 - 31 Dec 2019 |
2.20 |
Baht |
28 May 2020 |
Cash |
01 Jan 2019 - 30 Jun 2019 |
5.20 |
Baht |
10 Oct 2019 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MRS. ANUTAI POOMSURAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED |
MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED |
MR. SA-NGA CHOKENITISAWAT/PRICEWATERHOUSE COOPERS ABAS 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 |
2,696.27 |
2,784.23 |
1,387.14 |
1,840.40 |
1,666.99 |
A/R Net |
1,024.52 |
380.26 |
585.60 |
319.78 |
1,436.44 |
Inventories |
14,304.39 |
12,522.40 |
13,992.27 |
13,565.44 |
16,048.39 |
Current Assets |
19,610.34 |
16,091.79 |
16,971.82 |
16,188.69 |
19,633.36 |
PP&E Net |
218.03 |
181.69 |
227.53 |
168.22 |
121.74 |
Non-Current Assets |
2,716.69 |
3,438.36 |
3,308.01 |
3,009.12 |
1,997.75 |
Total Assets |
22,327.03 |
19,530.15 |
20,279.83 |
19,197.82 |
21,631.11 |
OD |
- |
- |
- |
- |
- |
A/P Net |
1,233.90 |
893.34 |
1,103.02 |
1,011.83 |
1,105.55 |
Current portion of LT |
3,753.26 |
151.08 |
3,261.66 |
1,807.57 |
3,066.80 |
Current Liabilities |
8,073.84 |
3,555.58 |
7,306.03 |
5,766.31 |
8,710.25 |
Non-Current Liabilities |
8,632.44 |
9,629.60 |
7,346.09 |
7,568.01 |
7,441.38 |
Total Liabilities |
16,706.28 |
13,185.19 |
14,652.11 |
13,334.31 |
16,151.63 |
Authorized Capital |
1,711.77 |
1,711.77 |
1,711.77 |
1,711.77 |
1,369.41 |
Paid-Up Capital |
1,369.41 |
1,369.41 |
1,369.41 |
1,369.41 |
1,369.41 |
Premium (Discount) on Share Capital |
69.17 |
69.17 |
69.17 |
69.17 |
69.17 |
Retained Earnings (Deficit) |
4,198.38 |
4,921.16 |
4,205.01 |
4,437.14 |
4,065.17 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-17.16 |
-15.64 |
-16.81 |
-13.05 |
-24.94 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
5,619.81 |
6,344.10 |
5,626.79 |
5,862.68 |
5,478.82 |
Minority Interest |
0.94 |
0.86 |
0.93 |
0.82 |
0.66 |
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 |
1,450.58 |
2,437.17 |
6,827.50 |
10,722.66 |
14,916.02 |
Other Income |
45.86 |
244.92 |
602.25 |
262.61 |
363.09 |
Total Revenues |
1,496.44 |
2,682.09 |
7,429.75 |
10,985.26 |
15,279.12 |
Costs |
1,079.68 |
1,482.52 |
4,572.01 |
6,556.26 |
9,404.09 |
Selling And Administrative Expenses |
326.08 |
511.69 |
1,668.13 |
1,789.89 |
1,774.27 |
Total Cost And Expenses |
1,405.76 |
1,994.20 |
6,240.14 |
8,346.15 |
11,178.36 |
EBITDA |
131.91 |
688.51 |
1,562.01 |
2,708.90 |
4,216.70 |
Depre. & Amor. |
49.43 |
26.36 |
140.55 |
97.75 |
115.95 |
EBIT |
82.49 |
662.15 |
1,421.45 |
2,611.15 |
4,100.75 |
Net Profit : Owners Of The Parent |
-6.63 |
484.03 |
931.78 |
1,878.30 |
3,071.22 |
EPS (B.) |
-0.01 |
0.35 |
0.68 |
1.37 |
6.73 |
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 |
-436.39 |
1,001.96 |
-1,048.27 |
4,072.71 |
7,920.22 |
Investing Cash Flow |
-21.88 |
-487.02 |
-196.27 |
-634.85 |
639.47 |
Financing Cash Flow |
1,767.63 |
428.90 |
789.86 |
-3,264.46 |
-8,456.55 |
Net Cash Flow |
1,309.37 |
943.84 |
-454.68 |
173.40 |
103.14 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
2.43 |
4.53 |
2.32 |
2.81 |
ROE (%) |
7.37 |
31.89 |
16.22 |
33.12 |
ROA (%) |
4.02 |
13.02 |
7.20 |
12.79 |
D/E (X) |
2.97 |
2.08 |
2.60 |
2.27 |
Total Asset Turnover (X) |
0.30 |
0.55 |
0.38 |
0.54 |
Gross Profit Margin (%) |
25.57 |
39.17 |
33.04 |
38.86 |
EBIT Margin (%) |
5.51 |
24.69 |
19.13 |
23.77 |
Net Profit Margin (%) |
-0.44 |
18.05 |
12.54 |
17.10 |
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 |
-40.48 |
14.88 |
-36.33 |
-28.11 |
COGs Growth |
-27.17 |
17.42 |
-30.26 |
-30.28 |
Total Revenue Growth |
-44.21 |
23.72 |
-32.37 |
-28.10 |
Total Expense Growth |
-29.51 |
25.21 |
-25.23 |
-25.34 |
Net Profit Growth |
N/A |
17.79 |
-50.39 |
-38.84 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
8.32 |
11.93 |
15.08 |
12.21 |
Avg. Collection Period (Days) |
43.89 |
30.60 |
24.20 |
29.89 |
Inventory Turnover (Times) |
0.31 |
0.48 |
0.33 |
0.44 |
Avg. Inventory Period (Days) |
1,174.31 |
757.11 |
1,100.02 |
824.33 |
A/P Turnover (Times) |
9.33 |
6.73 |
4.32 |
6.19 |
Avg. Payment Period (Days) |
39.10 |
54.25 |
84.42 |
58.94 |
Cash Cycle (Days) |
1,179.10 |
733.45 |
1,039.80 |
795.28 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
NOBLE-W2, NOBLE-W2-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|