Company Summary
WGE WELL GRADED ENGINEERING PUBLIC COMPANY LIMITED
Property & Construction/Construction Services
SET
CG Report:   
 
  Data as of 01 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
1.56 2.24 / 1.46 20.11 1.37 300.00 936.00 1,652.43 31.95 16.57
News
Date/Time Subject
09 May 2022 21:47   Form to Report on Names of Members and Scope of Work of the Audit Committee
06 May 2022 08:52   Financial Performance Quarter 1 (F45) (Reviewed) (Revised)
06 May 2022 08:12   Financial Performance Quarter 1 (F45) (Reviewed)
06 May 2022 08:12   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
06 May 2022 08:11   Financial Statement Quarter 1/2022 (Reviewed)
more

Company Profile
Address 50/1203 Moo 9, Bang Phut Sub-district, Pak kret District Nonthaburi 11120
Telephone 0-2981-7992?4
Fax 0-2981-7995, 0-2981-7970
URL http://www.well-graded.com
  Annual Report 2020
Establish Date 21/12/2010 Listed Date 03/11/2020
IPO Price (Baht) 2.30 @Par0.50 Baht
IPO Financial Advisory
  • COUNTRY GROUP ADVISORY CO., LTD.
    		•
    Par 0.50 Baht
    Last Par Change N/A

    Business
    Provides construction services for both public and private sectors e.g. Low-rise and High-rise condominiums, hospitals and office buildings.

    Free Float 21 Mar 2022 16 Mar 2021
    % /Shareholders
    26.38% 3,001 26.30% 2,199
    Foreign Shareholders 0.17% (As of 01/07/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.05% (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 0.65 -1.73 0.39
    20 Days -10.34 -4.84 -5.37
    60 Days -14.75 -8.04 -7.78
    120 Days -17.02 -4.06 -12.54
    YTD -17.02 -4.06 -12.54
    P/E (X) 20.11 88.57 18.51
    P/BV (X) 1.37 1.14 1.65
    Turnover Ratio (%) 0.05 0.37 0.69

    Top 10 Major Shareholders(@29 Apr 2022) Share %
    1. MR. KRAINGSAK BUANOOM 280,300,000 46.72
    2. MR. VAYU THONGPOON 79,800,000 13.30
    3. MRS. PLOYPATCHA BUANOOM 40,300,000 6.72
    4. MR. KRIANGKRAI BUANOOM 20,300,000 3.38
    5. MISS PAKAMOL CHANHOM 20,300,000 3.38
    6. MR. NARONGSAK DITKORNBUREE 7,021,000 1.17
    7. MR. ARTID SETAVAI 5,800,000 0.97
    8. น.ส. เบญจมาภรณ์ จันทร์รัตน์วิลาศ 4,824,500 0.80
    9. MR. THRITHOD MUNGCHAT 4,644,500 0.77
    10. นาง NAVARATT SULAKKNATIWASU 4,553,600 0.76

    Management Position
    1. Miss TACHANUN KANGWANTRAKOOL CHAIRPERSON OF BOD / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. KRAINGSAK BUANOOM MANAGING DIRECTOR / DIRECTOR
    3. Mr. VAYU THONGPOON DIRECTOR
    4. Mrs. PLOYPATCHA BUANOOM DIRECTOR
    5. Miss PAKAMOL CHANHOM DIRECTOR
    6. Mr. KRIANGKRAI BUANOOM DIRECTOR
    7. Mr. WIKROM JARUPHONGSA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. CHAMNARN WANGTAL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    01 Jul 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 600.00  600.00  600.00 
    Market Cap (MB.) 936.00  1,128.00  882.00 
    Price (B./share) 1.56  1.88  1.47 
    BVPS (B./Share) 1.14  1.07  N/A 
    P/BV (X) 1.37  1.76  - 
    P/E (X) 20.11  N/A  12.31 
    Turnover Ratio (%) 14.23  357.10  113.93 
    Value Trade/Day (MB.) 1.32  18.45  35.66 
    Beta 1.18  1.30  - 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -17.02  27.89  -36.09 
    Dividend Yield (%) 3.21  N/A  N/A 
    Payout Ratio 0.64  N/A  - 
    Dividend Policy Not less than 40% of the net profit under the consolidated financial statement after deduction of all specified reserves under the law and as specified by the Company (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.05 Baht 18 May 2022 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MRS. SUVIMOL KRITTAYAKIERN/D I A INTERNATIONAL AUDIT CO.,LTD.
    MISS SOMJINTANA PHOLHIRUNRAT/D I A INTERNATIONAL AUDIT CO.,LTD.
    Mr. WIROTE SATJATHAMNUKUL/D I A INTERNATIONAL AUDIT CO.,LTD.
    Miss KAMOLMETT CHRITYAKIERNE/D I A INTERNATIONAL AUDIT CO.,LTD.
    		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 324.54 423.87 349.38 445.93 170.31
    A/R Net 369.56 101.52 347.67 159.93 189.99
    Inventories 31.90 9.68 11.89 9.02 6.34
    Current Assets 1,125.46 687.69 1,056.17 726.38 382.58
    PP&E Net 381.44 238.17 346.39 188.85 196.77
    Non-Current Assets 600.12 357.77 537.06 296.27 298.84
    Total Assets 1,725.58 1,045.46 1,593.23 1,022.65 681.42
    OD 149.41 32.39 146.56 26.25 20.08
    A/P Net 447.49 182.44 349.85 160.62 308.61
    Current portion of LT - - - 5.61 -
    Current Liabilities 925.37 357.15 859.91 313.56 355.44
    Non-Current Liabilities 115.38 50.01 63.67 52.98 33.45
    Total Liabilities 1,040.75 407.17 923.59 366.54 388.89
    Authorized Capital 300.00 300.00 300.00 300.00 220.00
    Paid-Up Capital 300.00 300.00 300.00 300.00 220.00
    Premium (Discount) on Share Capital 276.96 276.96 276.96 276.96 -
    Retained Earnings (Deficit) 107.65 61.11 92.46 78.43 72.27
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 684.61 638.07 669.42 655.39 292.27
    Minority Interest 0.22 0.22 0.22 0.72 0.26
    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 515.04 143.46 1,185.47 857.74 1,506.94
    Other Income 0.77 0.60 4.18 6.99 8.82
    Total Revenues 515.84 144.09 1,190.19 865.38 1,515.76
    Costs 470.22 137.79 1,076.94 716.63 1,286.34
    Selling And Administrative Expenses 24.57 22.38 89.77 87.08 82.95
    Total Cost And Expenses 494.79 160.17 1,166.71 803.72 1,369.29
    EBITDA 31.95 -9.19 58.59 84.09 163.40
    Depre. & Amor. 10.90 6.89 35.11 22.42 16.93
    EBIT 21.05 -16.08 23.48 61.67 146.47
    Net Profit : Owners Of The Parent 15.19 -17.32 14.04 45.13 114.60
    EPS (B.) 0.03 -0.03 0.02 0.10 57.16
    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 -32.46 33.44 -6.29 -51.27 62.86
    Investing Cash Flow -39.27 -57.48 -191.74 -25.84 -82.73
    Financing Cash Flow 46.89 1.98 101.48 352.73 -106.86
    Net Cash Flow -24.84 -22.06 -96.55 275.62 -126.73
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 1.22 1.93 1.23 2.32
    ROE (%) 7.04 2.60 2.12 9.52
    ROA (%) 4.37 2.89 1.80 7.24
    D/E (X) 1.52 0.64 1.38 0.56
    Total Asset Turnover (X) 1.13 0.76 0.91 1.02
    Gross Profit Margin (%) 8.70 3.95 9.15 16.45
    EBIT Margin (%) 4.08 -11.16 1.97 7.13
    Net Profit Margin (%) 2.94 -12.02 1.18 5.27

    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 259.01 N/A 38.21 -43.08
    COGs Growth 241.26 N/A 50.28 -44.29
    Total Revenue Growth 257.99 N/A 37.53 -42.91
    Total Expense Growth 208.91 N/A 45.16 -41.30
    Net Profit Growth N/A N/A -68.90 -60.62

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 6.61 7.76 4.67 4.90
    Avg. Collection Period (Days) 55.21 47.03 78.14 74.45
    Inventory Turnover (Times) 67.78 69.84 102.97 93.29
    Avg. Inventory Period (Days) 5.38 5.23 3.54 3.91
    A/P Turnover (Times) 4.47 3.71 4.22 3.05
    Avg. Payment Period (Days) 81.57 98.47 86.50 119.50
    Cash Cycle (Days) -20.97 -46.22 -4.82 -41.13


    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.