Company Summary
PDG PRODIGY PUBLIC COMPANY LIMITED
Industrial/
mai
CG Report:   
 
  Data as of 20 May 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
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
    Accumulated: Turnover Ratio, Value Trade/Day
    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
    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 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
    Annualized: ROE, ROA
    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

    Information only PP, PO, XR and XD
    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

    Annualized
    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

    Only Preferred Share and Warrants
    Other Securities
    Securities Name -

    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.