SCI |
SCI ELECTRIC 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 |
1.93 |
2.76 / 1.59 |
N/A |
1.03 |
750.00 |
1,447.50 |
2,950.61 | -23.69 |
126.74 |
|
News |
Date/Time |
Subject |
12 May 2022 17:30 | Financial Statement Quarter 1/2022 (Reviewed) |
12 May 2022 17:30 | Financial Performance Quarter 1 (F45) (Reviewed) |
12 May 2022 17:30 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
03 May 2022 07:49 | Shareholders meeting's resolution |
11 Apr 2022 08:04 | Notification of the Board of Directors' resolution: Increase of registered capital of the subsidiary "SCIV" for investing in Bitcoin mining business (Amendment) |
more
|
Company Profile |
Address |
107/1 Moo 1 Bangna-Trad Km.27 Road, Bangbor Samut Prakarn 10560 |
Telephone |
0-2338-1414-9 |
Fax |
0-2708-0326-7 |
URL |
http://www.sci-mfgr.com |
|
Annual Report 2021 |
Establish Date |
1966 |
Listed Date |
13/10/2015 |
IPO Price (Baht) |
5.90 |
@Par1.00 Baht |
IPO Financial Advisory |
PHILLIP SECURITIES (THAILAND) PUBLIC CO., LTD.
|
Par |
1.00 Baht |
Last Par Change |
N/A |
Business |
SCI and its subsidiaries business can be distinguished into 4 major areas:1.Switchboard, cable tray, and supporting system2.High voltage transmission tower, telecom tower, steel structure, and hot-dip galvanizing services (HDG) 3.Renewable energy (small hydro power plant)4.Power transmission and distribution turnkey project |
Free Float |
08 Mar 2022 |
15 Mar 2021 |
% /Shareholders |
46.64% |
4,781 |
44.64% |
3,682 |
|
Foreign Shareholders |
4.32% (As of 23/05/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.41% (As of 23/05/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
7.22 |
3.38 |
3.88 |
20 Days |
-11.47 |
-11.64 |
-8.47 |
60 Days |
-11.47 |
-10.56 |
-8.16 |
120 Days |
-5.39 |
-9.43 |
-4.75 |
YTD |
6.04 |
5.20 |
7.49 |
P/E (X) |
N/A |
14.32 |
18.68 |
P/BV (X) |
1.03 |
1.52 |
1.72 |
Turnover Ratio (%) |
0.21 |
0.24 |
0.95 |
|
Top 10 Major Shareholders(@08 Mar 2022) |
Share |
% |
1. |
นาย ศิริชัย พฤฒินารากร |
115,356,300 |
15.38 |
2. |
นาง วนิดา พฤฒินารากร |
88,715,400 |
11.83 |
3. |
น.ส. รัศมี พฤฒินารากร |
86,686,800 |
11.56 |
4. |
น.ส. อุนนดา พฤฒินารากร |
62,810,586 |
8.37 |
5. |
นาง เปรมมิกา พฤฒินารากร |
27,872,786 |
3.72 |
6. |
AG AJIKAWA CORPORATION |
26,404,400 |
3.52 |
7. |
MR. RUTT PONGSURAPIPAT |
19,500,000 |
2.60 |
8. |
บริษัท Thai NVDR Company Limited |
12,362,331 |
1.65 |
9. |
นาง เบญจวรรณ ญาณิสรางค์กูล |
10,539,186 |
1.41 |
10. |
MISS ORAJID PHEANVITAYASKUL |
10,174,124 |
1.36 |
Management |
Position |
1. |
Mr. NOPPOL MILINTHANGGOON |
CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR |
2. |
Mr. KRIANGKRAI PHEANVITAYASKUL |
CHIEF EXECUTIVE OFFICER / DIRECTOR |
3. |
Miss AUNADA PHUTTINARAKORN |
DIRECTOR |
4. |
Mr. THANAWAT YANISRANGKUL |
DIRECTOR |
5. |
Mr. SIRICHAI PHUTTINARAKORN |
DIRECTOR |
6. |
Mr. VICHAI YANISRANGKUL |
DIRECTOR |
7. |
Mrs. PRANEE PHASIPOL |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Mrs. CHATTONG TIPPAYAKALIN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Miss CHAOVANA VIWATPANACHATI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
10. |
Mr. SUMETH CHAILERTVANITKUL |
INDEPENDENT DIRECTOR |
|
Statistics |
YTD 23 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
750.00 |
750.00 |
750.00 |
Market Cap (MB.) |
1,447.50 |
1,365.00 |
990.00 |
Price (B./share) |
1.93 |
1.82 |
1.32 |
BVPS (B./Share) |
1.88 |
1.93 |
2.18 |
P/BV (X) |
1.03 |
0.94 |
0.60 |
P/E (X) |
N/A |
N/A |
N/A |
Turnover Ratio (%) |
171.86 |
290.40 |
103.75 |
Value Trade/Day (MB.) |
32.67 |
18.87 |
4.90 |
Beta |
1.88 |
1.34 |
0.81 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
6.04 |
37.88 |
-15.92 |
Dividend Yield (%) |
N/A |
N/A |
1.52 |
Payout Ratio |
N/A |
N/A |
N/A |
Dividend Policy |
At least 40% of net profit after income tax and legal reserve based on its separated financial statements (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
- |
0.02 |
Baht |
20 Apr 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. PRADIT RODLOYTUK/AST MASTER CO., LTD. |
MISS NONGRAM LAOHAAREEDILOK/AST MASTER CO., LTD. |
MRS. PORNTIP LERTTHANONGSAK/AST MASTER CO., LTD. |
|
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 |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Cash And Cash Equivalents |
175.57 |
236.17 |
248.14 |
228.55 |
206.47 |
A/R Net |
470.37 |
569.26 |
488.82 |
578.68 |
461.79 |
Inventories |
525.11 |
414.18 |
501.56 |
380.86 |
338.66 |
Current Assets |
1,964.11 |
1,967.82 |
2,027.66 |
1,855.29 |
1,851.88 |
PP&E Net |
586.95 |
592.66 |
595.36 |
581.23 |
612.91 |
Non-Current Assets |
1,121.35 |
1,068.46 |
1,117.16 |
1,078.11 |
1,116.49 |
Total Assets |
3,085.46 |
3,036.28 |
3,144.82 |
2,933.40 |
2,968.37 |
OD |
- |
20.00 |
- |
20.00 |
- |
A/P Net |
1,134.61 |
1,045.32 |
1,208.33 |
965.85 |
942.11 |
Current portion of LT |
370.66 |
348.77 |
372.11 |
334.31 |
338.35 |
Current Liabilities |
1,610.39 |
1,526.77 |
1,632.87 |
1,440.12 |
1,285.82 |
Non-Current Liabilities |
67.09 |
62.46 |
63.75 |
60.69 |
54.95 |
Total Liabilities |
1,677.48 |
1,589.23 |
1,696.62 |
1,500.81 |
1,340.77 |
Authorized Capital |
750.00 |
750.00 |
750.00 |
750.00 |
750.00 |
Paid-Up Capital |
750.00 |
750.00 |
750.00 |
750.00 |
750.00 |
Premium (Discount) on Share Capital |
879.04 |
879.04 |
879.04 |
879.04 |
879.04 |
Retained Earnings (Deficit) |
-209.41 |
-163.93 |
-169.54 |
-172.56 |
23.07 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-12.85 |
-20.76 |
-12.92 |
-27.04 |
-29.90 |
- Surplus (Deficits) |
5.85 |
5.85 |
5.85 |
5.85 |
5.85 |
Shareholders' Equity |
1,406.78 |
1,444.35 |
1,446.58 |
1,429.43 |
1,622.22 |
Minority Interest |
1.20 |
2.70 |
1.63 |
3.16 |
5.39 |
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 |
371.30 |
383.77 |
1,569.23 |
1,401.26 |
1,102.66 |
Other Income |
3.44 |
12.67 |
56.98 |
10.23 |
29.59 |
Total Revenues |
374.74 |
396.44 |
1,626.21 |
1,411.48 |
1,132.26 |
Costs |
371.17 |
332.40 |
1,437.15 |
1,211.34 |
1,013.47 |
Selling And Administrative Expenses |
39.13 |
44.34 |
160.51 |
170.89 |
225.53 |
Total Cost And Expenses |
411.56 |
376.53 |
1,597.27 |
1,555.93 |
1,239.01 |
EBITDA |
-23.69 |
32.57 |
79.54 |
-92.81 |
-49.21 |
Depre. & Amor. |
13.34 |
13.47 |
56.57 |
56.36 |
63.82 |
EBIT |
-37.03 |
19.10 |
22.98 |
-149.17 |
-113.03 |
Net Profit : Owners Of The Parent |
-39.88 |
8.63 |
3.45 |
-180.64 |
-134.83 |
EPS (B.) |
-0.05 |
0.01 |
0.00 |
-0.24 |
-0.18 |
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 |
-46.06 |
59.51 |
196.03 |
29.42 |
-119.06 |
Investing Cash Flow |
-26.78 |
-42.12 |
-131.17 |
-0.74 |
85.82 |
Financing Cash Flow |
-0.42 |
-2.93 |
-26.20 |
-9.31 |
-82.51 |
Net Cash Flow |
-73.26 |
14.47 |
38.66 |
19.37 |
-115.75 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.22 |
1.29 |
1.24 |
1.29 |
ROE (%) |
-3.16 |
-12.07 |
0.24 |
-11.84 |
ROA (%) |
-1.08 |
-4.87 |
0.76 |
-5.06 |
D/E (X) |
1.19 |
1.10 |
1.17 |
1.05 |
Total Asset Turnover (X) |
0.52 |
0.49 |
0.54 |
0.48 |
Gross Profit Margin (%) |
0.04 |
13.39 |
8.42 |
13.55 |
EBIT Margin (%) |
-9.88 |
4.82 |
1.41 |
-10.57 |
Net Profit Margin (%) |
-10.76 |
2.02 |
0.10 |
-12.96 |
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 |
-3.25 |
59.45 |
11.99 |
27.08 |
COGs Growth |
11.66 |
56.96 |
18.64 |
19.52 |
Total Revenue Growth |
-5.47 |
42.13 |
15.21 |
24.66 |
Total Expense Growth |
9.30 |
46.58 |
2.66 |
25.58 |
Net Profit Growth |
N/A |
-38.95 |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
2.99 |
2.80 |
2.94 |
2.69 |
Avg. Collection Period (Days) |
121.88 |
130.18 |
124.15 |
135.51 |
Inventory Turnover (Times) |
3.14 |
3.17 |
3.26 |
3.37 |
Avg. Inventory Period (Days) |
116.14 |
114.98 |
112.06 |
108.40 |
A/P Turnover (Times) |
1.35 |
1.25 |
1.32 |
1.27 |
Avg. Payment Period (Days) |
269.55 |
290.89 |
276.09 |
287.45 |
Cash Cycle (Days) |
-31.53 |
-45.73 |
-39.89 |
-43.54 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|