Consumer Products/Fashion |
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 |
54.50 |
73.75 / 53.00 |
14.37 |
1.09 |
75.00 |
408.75 |
483.76 | 11.31 |
7.70 |
|
News |
Date/Time |
Subject |
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) |
20 Apr 2022 19:47 | Shareholders meeting's resolution |
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 |
|
Foreign Shareholders |
1.10% (As of 01/07/2022) |
Foreign Limit |
20.00% |
NVDR Shareholders |
0.60% (As of 01/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-5.22 |
-5.21 |
-5.45 |
20 Days |
-9.92 |
-10.21 |
-4.91 |
60 Days |
-14.51 |
-20.74 |
-7.52 |
120 Days |
-17.42 |
-20.87 |
-12.96 |
YTD |
-17.42 |
-20.87 |
-12.96 |
P/E (X) |
14.37 |
9.44 |
18.51 |
P/BV (X) |
1.09 |
0.58 |
1.65 |
Turnover Ratio (%) |
0.09 |
1.60 |
0.69 |
|
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 |
|
Statistics |
YTD 01 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
7.50 |
7.50 |
7.50 |
Market Cap (MB.) |
408.75 |
495.00 |
525.00 |
Price (B./share) |
54.50 |
66.00 |
70.00 |
BVPS (B./Share) |
50.20 |
47.93 |
53.18 |
P/BV (X) |
1.09 |
1.38 |
1.32 |
P/E (X) |
14.37 |
14.41 |
9.31 |
Turnover Ratio (%) |
14.22 |
35.95 |
4.79 |
Value Trade/Day (MB.) |
0.59 |
0.86 |
0.08 |
Beta |
0.49 |
-0.03 |
-0.03 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-17.42 |
-5.71 |
89.19 |
Dividend Yield (%) |
8.64 |
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 |
|
|
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 |
|
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 |
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 |
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
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |