NOVA |
NOVA EMPIRE PUBLIC COMPANY LIMITED |
Resources/Energy & Utilities |
SET |
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 |
12.50 |
17.50 / 9.00 |
9.24 |
1.46 |
84.97 |
2,124.36 |
6,667.84 | 186.07 |
24.42 |
|
News |
Date/Time |
Subject |
06 Jun 2022 17:02 | Industry group and sector reclassification of ICC JR NOVA and TH |
18 May 2022 19:09 | Credit Guarantee according to the shareholding proportion of Winchai Company Limited (corrected the figure, plus adding relating rules) |
17 May 2022 07:29 | Credit Guarantee according to the shareholding proportion of Winchai Company Limited |
12 May 2022 21:44 | Financial Statement Quarter 1/2022 (Reviewed) |
12 May 2022 21:44 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
No. 88 Soi Bangna-Trad 30, Theprattana Road, Bangna Tai, Bangna Bangkok 10260 |
Telephone |
- |
Fax |
- |
URL |
http://www.tiw.co.th |
|
Annual Report 2021 |
Establish Date |
10/04/1958 |
Listed Date |
25/01/1993 |
IPO Price (Baht) |
130.00 |
@Par10.00 Baht |
IPO Financial Advisory |
SAKURA-THAI FINANCE AND SECURITIES CO.,LTD.
UNION ASIA FINANCE PUBLIC COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
Old 10.00 : New 0.50 @ 03/02/2021 |
Market/Industry/Sector Change |
Effective Date |
14/06/2022 |
Previous Market/Industry/Sector |
SET / Industrials / Steel and Metal Products |
Current Market/Industry/Sector |
SET / Resources / Energy & Utilities |
Business |
The Company focuses on the investment in the energy business, under Resource & Energy Sector |
Free Float |
15 Mar 2022 |
29 Mar 2021 |
% /Shareholders |
|
Foreign Shareholders |
5.54% (As of 01/07/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.20% (As of 01/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
5.93 |
4.58 |
5.67 |
20 Days |
26.90 |
35.08 |
33.95 |
60 Days |
28.87 |
35.36 |
39.41 |
120 Days |
25.00 |
28.11 |
31.75 |
YTD |
25.00 |
28.11 |
31.75 |
P/E (X) |
9.24 |
13.86 |
18.51 |
P/BV (X) |
1.46 |
1.46 |
1.65 |
Turnover Ratio (%) |
0.09 |
0.25 |
0.69 |
|
Top 10 Major Shareholders(@15 Mar 2022) |
Share |
% |
1. |
MISS Parleerat Panboonhom |
80,708,783 |
47.49 |
2. |
บริษัท SERMSANG POWER CORPORATION PUBLIC COMPANY LIMITED |
16,430,000 |
9.67 |
3. |
ดร. ประสิทธิ์ กาญจนศักดิ์ชัย |
15,280,000 |
8.99 |
4. |
UBS AG LONDON BRANCH |
11,950,000 |
7.03 |
5. |
MR. TOSSRI KHOWSURAT |
6,501,800 |
3.83 |
6. |
น.ส. สุรียส โควสุรัตน์ |
6,500,000 |
3.82 |
7. |
MITSIAM INTERNATIONAL LTD. |
6,000,000 |
3.53 |
8. |
MR. VASUPON THANKAKAN |
4,479,934 |
2.64 |
9. |
นาย KEREEPUT SUPASINPRAPAPONG |
3,644,567 |
2.14 |
10. |
นาย ภาณุ มหัทธโนบล |
1,940,000 |
1.14 |
Management |
Position |
1. |
Mr. PRASIT KANCHANASAKDICHAI |
CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR |
2. |
Miss PARLEERAT PANBOONHOM |
CHIEF EXECUTIVE OFFICER |
3. |
Mr. NITI JUNGNITNIRUNDR |
VICE CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR |
4. |
Mr. KRIENGCHAI TRINAPAKORN |
DIRECTOR |
5. |
Miss SUKANYA TIPMANEE |
DIRECTOR |
6. |
Mr. TOSSRI KHOWSURAT |
DIRECTOR |
7. |
Mr. SUDWIN PANYAWONGKHANTI |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Miss PUNCHADA SIRIVUNNABOOD |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mrs. RATANA SITHIPRASASNA |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 01 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
169.95 |
140.00 |
6.00 |
Market Cap (MB.) |
2,124.36 |
1,399.99 |
1,200.00 |
Price (B./share) |
12.50 |
10.00 |
9.41 |
BVPS (B./Share) |
8.56 |
6.75 |
123.55 |
P/BV (X) |
1.46 |
1.48 |
1.62 |
P/E (X) |
9.24 |
54.99 |
N/A |
Turnover Ratio (%) |
37.85 |
23.14 |
2.47 |
Value Trade/Day (MB.) |
6.86 |
1.49 |
0.13 |
Beta |
0.05 |
0.17 |
0.11 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
25.00 |
6.27 |
11.11 |
Dividend Yield (%) |
N/A |
N/A |
N/A |
Payout Ratio |
- |
- |
N/A |
Dividend Policy |
At least 50 percent of the net profit after deducting tax and legal reserve each year (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
No Information Found |
|
|
Auditor (Effective Until 31/12/2022) |
MR. SUPACHAI PHANYAWATTANO/EY OFFICE LIMITED |
MR. PREECHA ARUNNARA/EY OFFICE LIMITED |
Miss ISARAPORN WISUTTHIYAN/EY OFFICE LIMITED |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion with an emphasis of matters |
|
|
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 |
181.90 |
745.73 |
37.44 |
653.05 |
91.14 |
A/R Net |
152.59 |
4.87 |
3.02 |
54.43 |
34.43 |
Inventories |
- |
- |
- |
378.32 |
552.34 |
Current Assets |
342.72 |
1,368.05 |
47.04 |
1,098.42 |
684.22 |
PP&E Net |
2,833.60 |
301.95 |
231.65 |
307.15 |
174.01 |
Non-Current Assets |
5,836.73 |
485.34 |
1,226.65 |
614.13 |
264.42 |
Total Assets |
6,179.45 |
1,853.39 |
1,273.68 |
1,712.55 |
948.64 |
OD |
- |
0.35 |
- |
477.65 |
78.94 |
A/P Net |
480.49 |
16.51 |
11.86 |
59.49 |
8.60 |
Current portion of LT |
378.48 |
36.67 |
38.01 |
36.63 |
- |
Current Liabilities |
880.35 |
759.93 |
55.41 |
640.37 |
88.43 |
Non-Current Liabilities |
2,266.38 |
233.52 |
214.11 |
364.75 |
23.51 |
Total Liabilities |
3,146.72 |
993.45 |
269.52 |
1,005.12 |
111.94 |
Authorized Capital |
85.21 |
70.00 |
85.21 |
73.05 |
73.05 |
Paid-Up Capital |
84.97 |
70.00 |
70.00 |
60.00 |
60.00 |
Premium (Discount) on Share Capital |
607.00 |
311.99 |
311.99 |
140.00 |
140.00 |
Retained Earnings (Deficit) |
757.82 |
477.95 |
617.79 |
507.44 |
636.70 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
4.28 |
- |
4.38 |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
1,454.07 |
859.94 |
1,004.16 |
707.44 |
836.70 |
Minority Interest |
1,578.66 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
140.58 |
13.10 |
44.02 |
419.62 |
394.80 |
Other Income |
67.83 |
1.11 |
6.34 |
24.96 |
4.07 |
Total Revenues |
208.41 |
14.21 |
50.36 |
444.57 |
398.88 |
Costs |
59.93 |
6.48 |
36.64 |
492.29 |
367.77 |
Selling And Administrative Expenses |
16.99 |
11.56 |
46.14 |
52.36 |
33.56 |
Total Cost And Expenses |
76.93 |
18.04 |
82.78 |
544.65 |
411.07 |
EBITDA |
186.07 |
2.74 |
89.73 |
-81.04 |
12.98 |
Depre. & Amor. |
44.89 |
6.58 |
31.89 |
19.02 |
14.98 |
EBIT |
141.18 |
-3.84 |
57.84 |
-100.06 |
-2.00 |
Net Profit : Owners Of The Parent |
86.20 |
-29.48 |
114.29 |
-128.95 |
-5.35 |
EPS (B.) |
0.53 |
-0.23 |
0.84 |
-21.49 |
-0.89 |
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 |
160.93 |
107.46 |
96.16 |
99.87 |
-99.93 |
Investing Cash Flow |
-229.29 |
2.19 |
-710.83 |
41.41 |
78.75 |
Financing Cash Flow |
212.83 |
121.87 |
-0.95 |
420.63 |
9.03 |
Net Cash Flow |
144.47 |
231.52 |
-615.62 |
561.92 |
-12.15 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
0.39 |
1.80 |
0.85 |
1.72 |
ROE (%) |
19.88 |
-15.68 |
13.35 |
-16.70 |
ROA (%) |
5.05 |
-5.60 |
3.87 |
-7.52 |
D/E (X) |
1.04 |
1.16 |
0.27 |
1.42 |
Total Asset Turnover (X) |
0.06 |
0.25 |
0.03 |
0.33 |
Gross Profit Margin (%) |
57.37 |
50.53 |
16.76 |
-17.32 |
EBIT Margin (%) |
67.74 |
-27.00 |
114.84 |
-22.51 |
Net Profit Margin (%) |
57.58 |
-207.53 |
226.94 |
-29.01 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
24 Jan 2022 |
PP |
16,430,000 |
169,949,024 |
0.50 |
14 Jan 2022 |
XR |
13,520,200 |
153,519,024 |
0.50 |
03 Mar 2021 |
XR |
19,998,824 |
139,998,824 |
0.50 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
973.53 |
-88.13 |
-89.51 |
6.28 |
COGs Growth |
825.21 |
-94.04 |
-92.56 |
33.86 |
Total Revenue Growth |
1,366.98 |
-87.19 |
-88.67 |
11.46 |
Total Expense Growth |
326.36 |
-86.94 |
-84.80 |
32.49 |
Net Profit Growth |
N/A |
N/A |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
2.18 |
15.26 |
1.53 |
9.44 |
Avg. Collection Period (Days) |
167.56 |
23.92 |
238.16 |
38.64 |
Inventory Turnover (Times) |
N/A |
1.63 |
0.19 |
1.06 |
Avg. Inventory Period (Days) |
- |
223.30 |
1,884.44 |
345.01 |
A/P Turnover (Times) |
0.36 |
32.97 |
1.03 |
14.46 |
Avg. Payment Period (Days) |
1,006.77 |
11.07 |
355.38 |
25.24 |
Cash Cycle (Days) |
-839.21 |
236.16 |
1,767.22 |
358.42 |
|
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) |
|