SABUY |
SABUY TECHNOLOGY PUBLIC COMPANY LIMITED |
Services/Commerce |
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 |
26.00 |
38.00 / 6.45 |
117.17 |
9.05 |
1,408.60 |
36,623.50 |
39,193.47 | 247.68 |
50.56 |
|
News |
Date/Time |
Subject |
19 May 2022 08:35 | New shares of SABUY to be traded on May 20, 2022 |
18 May 2022 08:17 | Private Placement of newly issued ordinary share under General Mandate No. 2 and the investment in the ordinary shares of ISOFTEL (Thailand) Co., Ltd., S.K. Management & Supply Co., Ltd. and SKV Unity Supply Co.,Ltd.. (Revised 1) |
18 May 2022 07:51 | Report the result of the calculation of the weighted average price of the past 15 working days in the case of allocation of newly issued shares by General Mandate No. 1 |
18 May 2022 07:51 | Report the result of the calculation of the weighted average price of the past 15 working days in the case of allocation of newly issued shares by General Mandate No. 2 |
17 May 2022 20:05 | Private Placement of newly issued ordinary share under General Mandate for the investment in the ordinary shares of Thiensurat PCL, newly issued ordinary shares of Thiensurat Leasing Co., Ltd. and ordinary shares of Double Seven Co., Ltd. (Revised 1) |
more
|
Company Profile |
Address |
230 Bang Khun Tian-Chai Talay Road, Samae Dam Sub-District, Bang Khun Tian District Bangkok 10150 |
Telephone |
0-2451-5335 |
Fax |
0-2451-5338 |
URL |
http://www.sabuytechnology.com |
|
Annual Report 2021 |
Establish Date |
18/07/2014 |
Listed Date |
11/11/2020 |
IPO Price (Baht) |
2.50 |
@Par1.00 Baht |
IPO Financial Advisory |
MAYBANK SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
|
Par |
1.00 Baht |
Last Par Change |
N/A |
Market/Industry/Sector Change |
Effective Date |
16/03/2021 |
Previous Market/Industry/Sector |
mai / Services / Services |
Current Market/Industry/Sector |
SET / Services / Commerce |
Business |
1. The company provides electronic payment service through "Termsabuy Plus" top-up machine and distributes the machine by cash and installment selling plans to customers 2. The company's group distributes beverages and instant foods through "Vending Plus" machine 3. The company's group provides food court system solution, including installation and maintenance services 4. The Company's group provides payment solutions and e-money |
Free Float |
09 Mar 2022 |
18 Mar 2021 |
% /Shareholders |
31.91% |
10,883 |
32.96% |
4,205 |
|
Foreign Shareholders |
0.08% (As of 20/05/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.15% (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 |
6.56 |
3.53 |
4.03 |
20 Days |
-4.59 |
1.07 |
-1.21 |
60 Days |
-22.39 |
-19.67 |
-18.07 |
120 Days |
78.08 |
88.60 |
80.51 |
YTD |
5.26 |
3.21 |
7.51 |
P/E (X) |
117.17 |
35.76 |
18.52 |
P/BV (X) |
9.05 |
2.67 |
1.71 |
Turnover Ratio (%) |
0.86 |
0.23 |
0.99 |
|
Top 10 Major Shareholders(@05 May 2022) |
Share |
% |
1. |
MR. CHOOKIAT RUJANAPORNPAJEE |
415,145,545 |
32.08 |
2. |
MR. ARNONCHAI VEERAPRAVATI |
181,350,000 |
14.01 |
3. |
บริษัท ที. เค. เอส. เทคโนโลยี จำกัด (มหาชน) |
110,000,000 |
8.50 |
4. |
บริษัท แคช แมชชีน แคปปิตอล จำกัด |
70,000,000 |
5.41 |
5. |
น.ส. ภรัณยา รุจนพรพจี |
60,963,360 |
4.71 |
6. |
MR. WORAVIT CHAILIMPAMONTRI |
31,235,370 |
2.41 |
7. |
MISS VIJITRA PINRUANGHIRUN |
26,134,000 |
2.02 |
8. |
บริษัท Thai NVDR Company Limited |
15,899,977 |
1.23 |
9. |
MR. SARAN SUPAKSARAN |
12,891,000 |
1.00 |
10. |
MRS. TANAPHON LAOTRAKOOL |
11,610,000 |
0.90 |
Management |
Position |
1. |
Mr. CHAKKRIT PARAPUNTAKUL |
CHAIRMAN / INDEPENDENT DIRECTOR / CHAIR OF THE AUDIT COMMITTEE |
2. |
Mr. CHOOKIAT RUJANAPORNPAJEE |
CHIEF EXECUTIVE OFFICE / DIRECTOR |
3. |
Mr. WORAVIT CHAILIMPAMONTRI |
VICE CHAIRMAN |
4. |
Mr. WACHIRATHON KONGSUK |
DIRECTOR |
5. |
Mr. WIRACH MORAKOTKARN |
DIRECTOR |
6. |
Mr. SARAN SUPAKSARAN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
7. |
Mrs. UMAWADEE RATTANA-UDOM |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 20 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
1,408.60 |
1,201.38 |
1,005.00 |
Market Cap (MB.) |
36,623.50 |
29,674.08 |
1,819.05 |
Price (B./share) |
26.00 |
24.70 |
1.81 |
BVPS (B./Share) |
2.93 |
2.26 |
N/A |
P/BV (X) |
9.05 |
11.54 |
- |
P/E (X) |
117.17 |
175.98 |
23.89 |
Turnover Ratio (%) |
93.38 |
481.58 |
185.37 |
Value Trade/Day (MB.) |
371.29 |
145.10 |
113.24 |
Beta |
1.43 |
1.74 |
- |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
5.26 |
1,264.64 |
-27.60 |
Dividend Yield (%) |
0.21 |
0.10 |
N/A |
Payout Ratio |
0.24 |
0.37 |
- |
Dividend Policy |
Not less than 40 percent of the profit for the year of net profit according to the separate financial statements after deduction of corporate income tax and after deduction of various reserves (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.03 |
Baht |
19 May 2022 |
Cash |
01 Jan 2021 - 30 Jun 2021 |
0.03 |
Baht |
02 Sep 2021 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.03 |
Baht |
- |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MISS PORNTHIP RIMDUSIT/KPMG PHOOMCHAI AUDIT LIMITED |
MR. WAIYAWAT KORSAMARNCHAIYAKIJ/KPMG PHOOMCHAI AUDIT LIMITED |
Mr. WATCHARA PATTARAPITAK/KPMG PHOOMCHAI AUDIT 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 |
287.20 |
115.12 |
236.04 |
93.44 |
127.46 |
A/R Net |
555.84 |
217.40 |
1,371.41 |
103.85 |
116.98 |
Inventories |
222.74 |
98.22 |
192.68 |
108.36 |
86.89 |
Current Assets |
1,188.29 |
700.97 |
1,881.58 |
693.36 |
537.84 |
PP&E Net |
1,479.99 |
1,147.21 |
1,405.91 |
1,133.07 |
1,012.61 |
Non-Current Assets |
5,388.76 |
2,081.43 |
4,254.95 |
2,079.10 |
1,723.23 |
Total Assets |
6,577.04 |
2,782.40 |
6,136.53 |
2,772.46 |
2,261.07 |
OD |
186.77 |
246.89 |
223.34 |
241.67 |
92.21 |
A/P Net |
563.65 |
287.82 |
1,518.14 |
290.52 |
461.55 |
Current portion of LT |
167.94 |
101.67 |
178.43 |
127.01 |
58.51 |
Current Liabilities |
1,110.50 |
822.72 |
2,087.29 |
842.65 |
711.41 |
Non-Current Liabilities |
1,110.68 |
379.93 |
661.34 |
395.71 |
95.88 |
Total Liabilities |
2,221.19 |
1,202.65 |
2,748.62 |
1,238.36 |
807.29 |
Authorized Capital |
1,365.41 |
1,050.00 |
1,365.41 |
1,050.00 |
1,050.00 |
Paid-Up Capital |
1,271.38 |
1,026.51 |
1,201.38 |
1,005.00 |
887.98 |
Premium (Discount) on Share Capital |
2,197.03 |
370.10 |
1,497.03 |
348.60 |
187.23 |
Retained Earnings (Deficit) |
278.49 |
164.76 |
268.84 |
153.27 |
378.45 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-42.01 |
-42.01 |
-42.01 |
-42.01 |
-42.01 |
- Surplus (Deficits) |
-42.01 |
-42.01 |
-42.01 |
-42.01 |
-42.01 |
Shareholders' Equity |
3,719.87 |
1,540.37 |
2,937.31 |
1,482.86 |
1,418.80 |
Minority Interest |
635.99 |
39.38 |
450.60 |
51.24 |
34.98 |
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 |
730.44 |
354.24 |
2,095.80 |
1,395.63 |
1,123.17 |
Other Income |
100.42 |
9.69 |
212.27 |
51.90 |
44.76 |
Total Revenues |
835.43 |
373.78 |
2,339.11 |
1,512.72 |
1,279.37 |
Costs |
509.25 |
193.81 |
1,376.87 |
835.77 |
721.42 |
Selling And Administrative Expenses |
167.13 |
124.43 |
558.18 |
509.76 |
437.82 |
Total Cost And Expenses |
670.34 |
316.20 |
1,930.77 |
1,366.79 |
1,194.49 |
EBITDA |
247.68 |
116.29 |
643.86 |
366.74 |
177.69 |
Depre. & Amor. |
88.06 |
69.98 |
293.43 |
220.81 |
92.80 |
EBIT |
159.62 |
46.31 |
350.43 |
145.93 |
84.89 |
Net Profit : Owners Of The Parent |
107.28 |
33.68 |
213.60 |
102.06 |
57.99 |
EPS (B.) |
0.09 |
0.03 |
0.20 |
0.11 |
0.07 |
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 |
65.78 |
101.77 |
378.49 |
411.45 |
306.53 |
Investing Cash Flow |
-493.86 |
-88.44 |
-1,108.31 |
-671.30 |
-349.66 |
Financing Cash Flow |
479.24 |
8.35 |
872.41 |
225.83 |
86.36 |
Net Cash Flow |
51.16 |
21.68 |
142.59 |
-34.02 |
43.22 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.07 |
0.85 |
0.90 |
0.82 |
ROE (%) |
10.92 |
7.16 |
9.67 |
7.03 |
ROA (%) |
9.91 |
5.61 |
7.87 |
5.80 |
D/E (X) |
0.51 |
0.76 |
0.81 |
0.81 |
Total Asset Turnover (X) |
0.60 |
0.54 |
0.53 |
0.60 |
Gross Profit Margin (%) |
30.28 |
45.29 |
34.30 |
40.12 |
EBIT Margin (%) |
19.11 |
12.39 |
14.98 |
9.65 |
Net Profit Margin (%) |
14.31 |
8.69 |
11.01 |
6.45 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
12 May 2022 |
PP |
1,714,284 |
1,408,596,185 |
1.00 |
11 May 2022 |
PP |
67,639,640 |
1,406,881,901 |
1.00 |
11 Mar 2022 |
PP |
70,000,000 |
1,271,379,956 |
1.00 |
16 Sep 2021 |
PP |
110,000,000 |
1,136,505,000 |
1.00 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
106.20 |
N/A |
50.17 |
24.26 |
COGs Growth |
162.76 |
N/A |
64.74 |
15.85 |
Total Revenue Growth |
123.51 |
N/A |
54.63 |
18.24 |
Total Expense Growth |
112.00 |
N/A |
41.26 |
14.43 |
Net Profit Growth |
218.53 |
N/A |
109.30 |
76.00 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
19.39 |
25.31 |
16.07 |
12.64 |
Avg. Collection Period (Days) |
18.82 |
14.42 |
22.72 |
28.88 |
Inventory Turnover (Times) |
10.55 |
8.37 |
9.15 |
8.56 |
Avg. Inventory Period (Days) |
34.61 |
43.63 |
39.90 |
42.64 |
A/P Turnover (Times) |
6.69 |
5.34 |
4.85 |
2.22 |
Avg. Payment Period (Days) |
54.52 |
68.33 |
75.28 |
164.22 |
Cash Cycle (Days) |
-1.09 |
-10.28 |
-12.65 |
-92.71 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
|
Other Securities |
Securities Name |
SABUY-W1, SABUY-W1-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|