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 |
3.50 |
4.22 / 3.45 |
23.39 |
1.74 |
135.00 |
945.00 |
822.85 | 24.29 |
7.65 |
|
News |
Date/Time |
Subject |
10 May 2022 17:04 | Financial Statement Quarter 1/2022 (Reviewed) |
10 May 2022 17:04 | Financial Performance Quarter 1 (F45) (Reviewed) |
10 May 2022 17:04 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
03 May 2022 17:02 | Disclosure for the Minutes of 2022 Annual General Meeting of Shareholders |
21 Apr 2022 17:05 | Shareholders meeting's resolution (Revised 2) |
more
|
Company Profile |
Address |
7/3 Moo 3 Bangkrabau, Nakornchaisri Nakorn Phathom 73120 |
Telephone |
0-3433-2611-2 |
Fax |
0-3433-2613 |
URL |
http://www.prodigy.co.th |
|
Annual Report 2021 |
Establish Date |
23/04/1992 |
Listed Date |
29/07/2014 |
IPO Price (Baht) |
2.80 |
@Par0.50 Baht |
IPO Financial Advisory |
MAYBANK SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
|
Par |
0.50 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 operates as manufacturer of PET bottles. The company's PET bottle product can be categorised into 4 main groups based on the usage of product. The groups are 1) Fruit Juice PET Bottle 2) Vegetable Oil PET Bottle 3) Drinking Water PET Bottle and 4) Fish Sauce and Seasoning PET bottle. |
Free Float |
16 Mar 2022 |
16 Mar 2021 |
% /Shareholders |
44.75% |
2,712 |
50.15% |
2,198 |
|
Foreign Shareholders |
- |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.98% (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 |
0.57 |
-1.71 |
-5.52 |
20 Days |
-7.45 |
2.32 |
1.40 |
60 Days |
-7.45 |
11.58 |
-3.80 |
120 Days |
-4.70 |
1.20 |
-14.39 |
YTD |
-3.27 |
5.81 |
-10.00 |
P/E (X) |
23.39 |
23.06 |
53.79 |
P/BV (X) |
1.74 |
2.00 |
3.43 |
Turnover Ratio (%) |
0.01 |
0.44 |
0.60 |
|
Top 10 Major Shareholders(@26 Apr 2022) |
Share |
% |
1. |
บริษัท น้ำมันพืชไทย จำกัด (มหาชน) |
86,000,000 |
31.85 |
2. |
บริษัท น้ำมันบริโภคไทย จำกัด |
30,000,000 |
11.11 |
3. |
นาย ปริญญา เธียรวร |
14,700,000 |
5.44 |
4. |
บริษัท เชียร์ กรุ๊ป โฮลดิ้งส์ จำกัด |
13,097,700 |
4.85 |
5. |
นาย วีรชัย เดชอมรธัญ |
6,590,000 |
2.44 |
6. |
น.ส. สุดารัตน์ วิทยฐานกรณ์ |
6,000,000 |
2.22 |
7. |
นาย ธงชัย ตันสุทัตต์ |
6,000,000 |
2.22 |
8. |
MR. Pachai Chanpitaksa |
6,000,000 |
2.22 |
9. |
นาง ปัทมา ตั้งพิรุฬห์ธรรม |
6,000,000 |
2.22 |
10. |
MR. Vachara Vitayatanagorn |
6,000,000 |
2.22 |
Management |
Position |
1. |
Mr. PRAYOON BOONPRASURD |
CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. THONGCHAI TANSUTAT |
MANAGING DIRECTOR / DIRECTOR |
3. |
Mr. VACHARA VITAYATANAGORN |
DIRECTOR |
4. |
Mr. VISUTH VITAYATHANAGORN |
DIRECTOR |
5. |
Mr. VORRAVUTH TANGPIROONTHUM |
DIRECTOR |
6. |
Mr. PRAMOTE SANTIWATTANA |
DIRECTOR |
7. |
Miss THIPAWAN UTHAISANG |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Miss PUKIL TAKSINWARACHARN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. THANET NORABHOOMPIPAT |
INDEPENDENT DIRECTOR |
|
Statistics |
YTD 20 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
270.00 |
270.00 |
270.00 |
Market Cap (MB.) |
945.00 |
1,074.60 |
923.40 |
Price (B./share) |
3.50 |
3.62 |
3.11 |
BVPS (B./Share) |
2.01 |
2.12 |
2.21 |
P/BV (X) |
1.74 |
1.88 |
1.55 |
P/E (X) |
23.39 |
16.83 |
10.73 |
Turnover Ratio (%) |
7.82 |
50.77 |
20.87 |
Value Trade/Day (MB.) |
0.92 |
2.26 |
0.78 |
Beta |
0.36 |
0.46 |
0.55 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-3.27 |
16.37 |
17.12 |
Dividend Yield (%) |
4.68 |
8.04 |
5.85 |
Payout Ratio |
1.09 |
1.35 |
0.63 |
Dividend Policy |
Not less than 50 percent of the net profit after corporate tax and deduction of all reserves required by law (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jul 2021 - 31 Dec 2021 |
10.00 : 1.00 |
Share |
20 May 2022 |
Stock |
01 Jul 2021 - 31 Dec 2021 |
0.08 |
Baht |
20 May 2022 |
Cash |
01 Jan 2021 - 30 Jun 2021 |
0.10 |
Baht |
10 Sep 2021 |
Cash |
01 Jul 2020 - 31 Dec 2020 |
0.22 |
Baht |
20 May 2021 |
Cash |
01 Jan 2020 - 30 Jun 2020 |
0.10 |
Baht |
10 Sep 2020 |
Cash |
01 Jul 2019 - 31 Dec 2019 |
0.10 |
Baht |
30 Apr 2020 |
Cash |
01 Jan 2019 - 30 Jun 2019 |
0.10 |
Baht |
05 Sep 2019 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MISS SIRAPORN OUAANUNKUN/EY OFFICE LIMITED |
MRS. CHONLAROS SUNTIASVARAPORN/EY OFFICE LIMITED |
Mr. CHATCHAI KASEMSRITHANAWAT/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 |
Company |
Company |
Company |
Company |
Company |
Cash And Cash Equivalents |
282.94 |
287.92 |
294.36 |
251.52 |
217.67 |
A/R Net |
107.89 |
105.71 |
104.38 |
96.84 |
97.54 |
Inventories |
102.98 |
62.83 |
90.09 |
59.65 |
59.70 |
Current Assets |
495.70 |
458.54 |
490.04 |
409.08 |
375.83 |
PP&E Net |
254.47 |
292.19 |
265.72 |
300.93 |
287.83 |
Non-Current Assets |
263.19 |
302.38 |
274.44 |
311.96 |
294.35 |
Total Assets |
758.89 |
760.92 |
764.48 |
721.04 |
670.18 |
OD |
- |
- |
- |
- |
- |
A/P Net |
130.24 |
84.74 |
149.17 |
71.29 |
63.31 |
Current portion of LT |
- |
- |
- |
- |
- |
Current Liabilities |
140.33 |
102.88 |
156.37 |
84.27 |
74.76 |
Non-Current Liabilities |
20.46 |
21.05 |
19.63 |
20.19 |
18.46 |
Total Liabilities |
160.79 |
123.93 |
176.00 |
104.46 |
93.22 |
Authorized Capital |
135.00 |
135.00 |
135.00 |
135.00 |
135.00 |
Paid-Up Capital |
135.00 |
135.00 |
135.00 |
135.00 |
135.00 |
Premium (Discount) on Share Capital |
156.34 |
156.34 |
156.34 |
156.34 |
156.34 |
Retained Earnings (Deficit) |
306.75 |
345.64 |
297.14 |
325.23 |
285.62 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
598.10 |
636.99 |
588.48 |
616.58 |
576.96 |
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 |
182.35 |
161.22 |
684.10 |
626.87 |
672.85 |
Other Income |
0.29 |
0.27 |
1.15 |
2.59 |
3.78 |
Total Revenues |
182.64 |
161.50 |
685.25 |
629.47 |
676.62 |
Costs |
154.36 |
119.72 |
555.13 |
452.41 |
528.48 |
Selling And Administrative Expenses |
16.54 |
14.47 |
60.51 |
51.41 |
63.59 |
Total Cost And Expenses |
170.41 |
135.91 |
615.88 |
508.34 |
591.74 |
EBITDA |
24.29 |
39.01 |
122.24 |
178.02 |
142.59 |
Depre. & Amor. |
12.06 |
13.41 |
52.86 |
56.89 |
57.71 |
EBIT |
12.23 |
25.59 |
69.37 |
121.13 |
84.88 |
Net Profit : Owners Of The Parent |
9.62 |
20.41 |
55.24 |
98.25 |
65.88 |
EPS (B.) |
0.03 |
0.08 |
0.19 |
0.36 |
0.24 |
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 |
-10.60 |
41.08 |
145.94 |
157.21 |
137.67 |
Investing Cash Flow |
-0.81 |
-4.67 |
-17.60 |
-70.05 |
-48.95 |
Financing Cash Flow |
- |
- |
-85.49 |
-53.31 |
-53.65 |
Net Cash Flow |
-11.42 |
36.41 |
42.84 |
33.85 |
35.07 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
3.53 |
4.46 |
3.13 |
4.85 |
ROE (%) |
7.20 |
13.58 |
9.17 |
16.46 |
ROA (%) |
7.37 |
14.05 |
9.34 |
17.41 |
D/E (X) |
0.27 |
0.19 |
0.30 |
0.17 |
Total Asset Turnover (X) |
0.93 |
0.79 |
0.92 |
0.90 |
Gross Profit Margin (%) |
15.61 |
26.19 |
19.00 |
27.83 |
EBIT Margin (%) |
6.70 |
15.85 |
10.12 |
19.24 |
Net Profit Margin (%) |
5.27 |
12.64 |
8.06 |
15.61 |
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 |
13.11 |
-15.33 |
9.13 |
-6.83 |
COGs Growth |
29.33 |
-12.00 |
22.49 |
-14.40 |
Total Revenue Growth |
13.09 |
-15.52 |
8.86 |
-6.97 |
Total Expense Growth |
25.39 |
-9.72 |
21.15 |
-14.09 |
Net Profit Growth |
-52.89 |
-40.38 |
-43.78 |
49.15 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
6.60 |
5.18 |
6.80 |
6.45 |
Avg. Collection Period (Days) |
55.27 |
70.49 |
53.68 |
56.59 |
Inventory Turnover (Times) |
7.10 |
6.82 |
7.40 |
7.58 |
Avg. Inventory Period (Days) |
51.37 |
53.52 |
49.32 |
48.14 |
A/P Turnover (Times) |
5.48 |
4.68 |
5.03 |
6.72 |
Avg. Payment Period (Days) |
66.61 |
77.97 |
72.60 |
54.30 |
Cash Cycle (Days) |
40.04 |
46.04 |
30.39 |
50.44 |
|
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) |