Company Summary
UPF UNION PIONEER PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
CG Report:   
 
  Data as of 09 Aug 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
53.75 73.75 / 52.00 14.17 1.07 75.00 403.12 478.14 11.31 7.61
News
Date/Time Subject
20 Jul 2022 13:19   F 24-1
25 May 2022 12:31   Changing of Chief Accountant
13 May 2022 12:46   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 12:45   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 12:43   Financial Statement Quarter 1/2022 (Reviewed)
more

Company Profile
Address No. 1 Soi Serithai 62, Khwaeng Minburi, Khet Minburi Bangkok 10510
Telephone 0-2517-0105-8
Fax 0-2517-0345, 0-2517-9056
URL http://www.unionpioneer.co.th
  Annual Report 2021
Establish Date 1/10/1974 Listed Date 21/04/1978
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change Old 100.00 : New 10.00 @ 14/02/1991

Business
The Company produces and sells the products which are made of natural rubber, such as Rubber Thread & Rubber Tape, Esmarch Bandages, Tourniquet,Conforming Bandage, Exercise&Therapy Band, Elastic Braid, Elastic Webbing & Crochet, Covering Yarn, Elastic Bandage, Elastic products for cloth mask and surgical mask, under the trademark ?Venus?, and also produces under other brands.

Free Float 30 Mar 2022 31 Mar 2021
% /Shareholders
27.08% 818 32.81% 816
Foreign Shareholders 1.10% (As of 09/08/2022) Foreign Limit 20.00%
NVDR Shareholders  0.61% (As of 09/08/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days - -1.63 -1.83
20 Days -0.46 -2.24 -4.21
60 Days -2.27 -10.93 -3.14
120 Days -20.96 -22.52 -16.84
YTD -18.56 -21.75 -16.61
P/E (X) 14.17 9.40 18.73
P/BV (X) 1.07 0.58 1.69
Turnover Ratio (%) 0.03 0.57 0.80

Top 10 Major Shareholders(@30 Mar 2022) Share %
1. บริษัท สหยูเนี่ยน จำกัด (มหาชน) 3,671,820 48.96
2. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 558,600 7.45
3. นาย สุเมธ ดารกานนท์ 491,365 6.55
4. นาย นิติพันธุ์ ดารกานนท์ 430,075 5.73
5. บริษัท สหยูเนี่ยนโฮลดิ้ง จำกัด 282,790 3.77
6. MR. PANUD YOUTHONG 78,600 1.05
7. MARUE NISSAN CO., LTD. 78,000 1.04
8. นาย ปริญญา เหลี่ยมไทย 71,900 0.96
9. MRS. SUMPORN KRAIRIKSH 64,450 0.86
10. นาย WARANON BUNCHANANUNTHAKUD 55,000 0.73

Management Position
1. Miss DALAD SAPTHAVICHAIKUL CHAIRMAN
2. Mr. KOMON IAMWATCHARIN MANAGING DIRECTOR / DIRECTOR
3. Mr. CHUTINDHON DARAKANANDA DIRECTOR
4. Mrs. CHANTORNTREE DARAKANANDA DIRECTOR
5. Mr. VACHARAPHONG DARAKANANDA DIRECTOR
6. Mr. NANTHIYA DARAKANANDA DIRECTOR
7. Mr. KOLLATAT TANGCHITKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
8. Mrs. NUNTAWAN SAKUNTANAGA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
9. Mr. WANCHAI RATTANAWONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
09 Aug 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 7.50  7.50  7.50 
Market Cap (MB.) 403.12  495.00  525.00 
Price (B./share) 53.75  66.00  70.00 
BVPS (B./Share) 50.20  47.93  53.18 
P/BV (X) 1.07  1.38  1.32 
P/E (X) 14.17  14.41  9.31 
Turnover Ratio (%) 14.78  35.95  4.79 
Value Trade/Day (MB.) 0.51  0.86  0.08 
Beta 0.55  -0.03  -0.03 
 
Rate of Return YTD  2021  2020 
Price Change (%) -18.56  -5.71  89.19 
Dividend Yield (%) 8.76  13.48  0.19 
Payout Ratio 1.24  1.94  0.02 
Dividend Policy Depending on the performance of the Company, at a rate not less than 1/3 of the annual net profit, after accumulated loss (if any), from the separate financial statement of the Company

Dividend
Operation Period Dividend/Share Unit Payment Date Type
- 4.71 Baht 21 Apr 2022 Cash
- 8.90 Baht 22 Apr 2021 Cash
- 0.13 Baht 23 Apr 2020 Cash
 
Auditor
(Effective Until 31/12/2022)
MR. KHITSADA LERDWANA/EY OFFICE LIMITED
MRS. POONNARD PAOCHAROEN/EY OFFICE LIMITED
Miss VILAILAK LAOHASRISAKUL/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 77.02 117.60 53.76 104.83 80.24
A/R Net 164.49 132.05 170.75 125.75 131.07
Inventories 165.49 169.05 170.74 174.78 139.47
Current Assets 411.12 441.11 414.41 439.65 352.68
PP&E Net 70.16 70.97 72.68 98.70 78.04
Non-Current Assets 117.44 118.31 120.70 120.58 96.92
Total Assets 528.56 559.41 535.11 560.24 449.60
OD - - - - -
A/P Net 60.87 45.80 69.88 66.50 55.87
Current portion of LT - - - - -
Current Liabilities 67.40 62.71 76.23 74.75 56.28
Non-Current Liabilities 84.64 81.87 86.16 81.38 48.20
Total Liabilities 152.03 144.58 162.40 156.13 104.48
Authorized Capital 75.00 75.00 75.00 75.00 75.00
Paid-Up Capital 75.00 75.00 75.00 75.00 75.00
Premium (Discount) on Share Capital 30.62 30.62 30.62 30.62 30.62
Retained Earnings (Deficit) 270.90 309.21 267.09 298.49 239.49
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity - - - - -
 - Surplus (Deficits) - - - - -
Shareholders' Equity 376.52 414.83 372.71 404.11 345.12
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 165.18 153.13 605.12 679.64 549.90
Other Income 4.11 9.68 15.92 13.43 12.68
Total Revenues 169.34 162.88 621.44 693.07 562.58
Costs 146.05 123.73 500.40 539.87 489.98
Selling And Administrative Expenses 18.16 18.92 71.99 70.30 73.23
Total Cost And Expenses 164.21 149.11 576.94 611.52 563.21
EBITDA 11.31 20.24 71.74 107.96 22.16
Depre. & Amor. 6.18 6.48 27.24 26.41 22.79
EBIT 5.13 13.76 44.50 81.55 -0.63
Net Profit : Owners Of The Parent 3.81 10.72 35.35 66.80 1.04
EPS (B.) 0.51 1.43 4.71 8.91 0.14
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 11.98 5.84 22.61 78.30 49.68
Investing Cash Flow 12.34 7.82 -3.22 -49.10 -4.72
Financing Cash Flow -1.06 -0.90 -70.46 -4.61 -18.07
Net Cash Flow 23.26 12.77 -51.07 24.59 26.89
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
Current Ratio (X) 6.10 7.03 5.44 5.88
ROE (%) 7.19 18.12 9.10 17.83
ROA (%) 6.59 16.14 8.13 16.15
D/E (X) 0.40 0.35 0.44 0.39
Total Asset Turnover (X) 1.15 1.32 1.13 1.37
Gross Profit Margin (%) 11.58 19.20 17.31 20.57
EBIT Margin (%) 3.03 8.45 7.16 11.77
Net Profit Margin (%) 2.25 6.58 5.69 9.64

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 7.87 -3.09 -10.96 23.59
COGs Growth 18.04 -4.52 -7.31 10.18
Total Revenue Growth 3.97 1.42 -10.34 23.20
Total Expense Growth 10.13 2.04 -5.65 8.58
Net Profit Growth -64.44 35.29 -47.08 6,310.56

Annualized
Cash Cycle 3M/2022  3M/2021  2021  2020 
A/R Turnover (Times) 4.16 4.90 4.08 5.29
Avg. Collection Period (Days) 87.69 74.56 89.42 68.96
Inventory Turnover (Times) 3.13 3.56 2.90 3.44
Avg. Inventory Period (Days) 116.80 102.60 126.01 106.23
A/P Turnover (Times) 9.80 10.70 7.34 8.82
Avg. Payment Period (Days) 37.24 34.12 49.74 41.37
Cash Cycle (Days) 167.24 143.04 165.70 133.82


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.