Company Summary
SABUY SABUY TECHNOLOGY PUBLIC COMPANY LIMITED
Services/Commerce
SET
CG Report:   
 
  Data as of 06 Jul 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
18.20 38.00 / 7.90 90.69 4.13 1,431.16 26,047.18 28,617.15 247.68 36.91
News
Date/Time Subject
30 Jun 2022 20:03   The acquisition in iSoftel (Thailand) Co., Ltd., Softel Communication (Thailand) Co., Ltd., Oops Network Co., Ltd. and Redhouse Digital Co., Ltd., Capital Increase, issued warrants Sabuy-W2 (Revised) and convened EGM1/2022 (Revision)
27 Jun 2022 19:15   The investment in a new company, the investment in Blue Parking Company Limited, the investment in Kumo Company Limited by SABUY Infrastructure Company Limited, and the establishment of a subsidiary. (Revision)
24 Jun 2022 08:17   The acquisition in iSoftel (Thailand) Co., Ltd., Softel Communication (Thailand) Co., Ltd., Oops Network Co., Ltd. and Redhouse Digital Co., Ltd., Capital Increase, issued warrants Sabuy-W2 (Revised) and convened EGM1/2022
22 Jun 2022 07:14   The investment in a new company, the investment in Blue Parking Company ("BPARK") Limited, the investment in Kumo Company Limited ("KUMO") by SABUY Infrastructure Company Limited, and the establishment of a subsidiary.
16 Jun 2022 08:30   New shares of SABUY to be traded on June 17, 2022
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 0.30% (As of 06/07/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.91% (As of 06/07/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -8.54 -6.14 -5.91
    20 Days -26.61 -18.57 -21.65
    60 Days -36.70 -26.05 -30.15
    120 Days -37.78 -33.11 -33.29
    YTD -26.32 -20.08 -20.78
    P/E (X) 90.69 32.52 18.14
    P/BV (X) 4.13 2.33 1.62
    Turnover Ratio (%) 0.77 0.24 1.05

    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
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    06 Jul 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 1,431.16  1,201.38  1,005.00 
    Market Cap (MB.) 26,047.18  29,674.08  1,819.05 
    Price (B./share) 18.20  24.70  1.81 
    BVPS (B./Share) 4.48  2.26  N/A 
    P/BV (X) 4.13  11.54  - 
    P/E (X) 90.69  175.98  23.89 
    Turnover Ratio (%) 122.19  481.58  185.37 
    Value Trade/Day (MB.) 346.81  145.10  113.24 
    Beta 1.59  1.74  - 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -26.32  1,264.64  -27.60 
    Dividend Yield (%) 0.27  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
    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 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
    Annualized: ROE, ROA
    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

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    13 Jun 2022 PP 7,518,584 1,431,163,735 1.00
    13 Jun 2022 PP 6,896,005 1,423,645,151 1.00
    01 Jun 2022 PP 1,785,714 1,416,749,146 1.00
    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

    Annualized
    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

    Market Alert (Latest)
    Market Surveillance Measures List 07 Dec 2021 - 14 Jan 2022
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name SABUY-W1, SABUY-W1-R

    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.