Company Summary
WHAUP WHA UTILITIES AND POWER PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
sSET / SETTHSI
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
3.84 4.44 / 3.76 21.50 1.15 3,825.00 14,688.00 27,423.74 265.21 19.27
News
Date/Time Subject
01 Jun 2022 17:01   Issuance of Debenture no. 2/2022
13 May 2022 17:29   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 17:27   Financial Statement Quarter 1/2022 (Reviewed)
13 May 2022 17:27   Financial Performance Quarter 1 (F45) (Reviewed)
05 May 2022 17:18   Publicity of the Minutes of the Annual General Meeting 2022 on the Company's website
more

Company Profile
Address 777 WHA TOWER, 22nd Floor, Unit 2203-2205, Moo 13, Debaratna Road (Bangna-Trad) KM.7, Bang Kaeo, Bang Phli Samut Prakarn 10540
Telephone 0-2719-9559
Fax 0-2719-9558
URL http://www.wha-up.com
  Annual Report 2021
Establish Date 30/6/2008 Listed Date 10/04/2017
IPO Price (Baht) 26.25 @Par5.00 Baht
IPO Financial Advisory
  • THE SIAM COMMERCIAL BANK PUBLIC COMPANY LIMITED
    		•
    Par 1.00 Baht
    Last Par Change Old 5.00 : New 1.00 @ 13/07/2017

    Business
    The Company?s core business relates to the: (i) utility business of distributing raw water, producing and distributing industrial water and providing wastewater treatment services to operators in industrial estates and industrial lands; and (ii) power business through investment in power generation business, both domestically and abroad.

    Free Float 11 Mar 2022 12 Mar 2021
    % /Shareholders
    25.58% 16,073 25.59% 12,197
    Foreign Shareholders 1.84% (As of 01/07/2022) Foreign Limit 49.00%
    NVDR Shareholders  1.76% (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 -1.54 -2.80 -1.78
    20 Days -3.03 3.22 2.36
    60 Days -8.57 -3.96 -1.09
    120 Days -5.88 -3.54 -0.80
    YTD -5.88 -3.54 -0.80
    P/E (X) 21.50 13.86 18.51
    P/BV (X) 1.15 1.46 1.65
    Turnover Ratio (%) 0.03 0.25 0.69

    Top 10 Major Shareholders(@03 May 2022) Share %
    1. บริษัท WHA INDUSTRIAL DEVELOPMENT PUBLIC COMPANY LIMITED 2,694,852,570 70.45
    2. BANGKOK LIFE ASSURANCE PUBLIC COMPANY LIMITED 98,124,300 2.57
    3. MISS JAREEPORN JARUKORNSAKUL 73,836,600 1.93
    4. บริษัท Thai NVDR Company Limited 67,025,620 1.75
    5. WHA INDUSTRIAL DEVELOPMENT INTERNATIONAL (SG) PTE. LTD. 43,500,010 1.14
    6. MISS CHATCHAMOL ANANTAPRAYOON 33,363,478 0.87
    7. MR. CHAIWAT PHUPISUT 26,684,956 0.70
    8. น.ส. สุพิชญา พู่พิสุทธิ์ 26,536,506 0.69
    9. KKP EQUITY RETIREMENT MUTUAL FUND 15,459,000 0.40
    10. บริษัท อาคเนย์ประกันชีวิต จำกัด (มหาชน) 12,900,000 0.34

    Management Position
    1. Miss JAREEPORN JARUKORNSAKUL CHAIRMAN OF THE BOARD OF DIRECTORS / CHAIRMAN OF THE EXECUTIVE COMMITTEE
    2. Mr. SOMKIAT MASUNTHASUWUN CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. DAVID RICHARD NARDONE DIRECTOR
    4. MR. VIVAT JIRATIKARNSAKUL DIRECTOR
    5. Mr. KRAILUCK ASAWACHATROJ DIRECTOR
    6. Mr. PAJONGWIT PONGSIVAPAI DIRECTOR
    7. Mr. WEIDT NUCHJALEARN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mrs. PUNNEE WORAWUTHICHONGSATHIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. EKAJAI TIVUTANOND INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. NUMCHAI LOWATTANATAKUL INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    01 Jul 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 3,825.00  3,825.00  3,825.00 
    Market Cap (MB.) 14,688.00  15,606.00  16,065.00 
    Price (B./share) 3.84  4.08  4.20 
    BVPS (B./Share) 3.35  3.28  3.17 
    P/BV (X) 1.15  1.24  1.33 
    P/E (X) 21.50  18.44  16.95 
    Turnover Ratio (%) 12.33  38.93  42.10 
    Value Trade/Day (MB.) 15.90  26.62  28.80 
    Beta 0.67  0.80  0.78 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -5.88  -2.86  -22.94 
    Dividend Yield (%) 6.58  6.19  6.01 
    Payout Ratio 1.41  1.14  1.02 
    Dividend Policy Not less than 40 per cent. of the Company?s consolidated net profit after deducting corporate income tax and other reserve funds as required by law in each year (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.16 Baht 19 May 2022 Cash
    01 Jan 2021 - 30 Sep 2021 0.0925 Baht 08 Dec 2021 Cash
    01 Jan 2020 - 31 Dec 2020 0.16 Baht 18 May 2021 Cash
    01 Jan 2020 - 30 Sep 2020 0.0925 Baht 09 Dec 2020 Cash
    01 Jan 2019 - 31 Dec 2019 0.16 Baht 20 May 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.0925 Baht 04 Dec 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Mr. KAN TANTHAWIRAT/PRICEWATERHOUSE COOPERS ABAS 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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 755.92 1,500.87 904.51 1,784.15 754.59
    A/R Net 379.41 440.27 295.44 241.53 811.38
    Inventories - - - - -
    Current Assets 1,295.43 2,143.33 1,363.65 2,244.00 2,074.27
    PP&E Net 5,659.06 5,057.33 5,454.72 5,039.01 3,950.24
    Non-Current Assets 25,020.55 24,327.71 24,475.16 23,927.61 24,344.45
    Total Assets 26,315.98 26,471.04 25,838.81 26,171.61 26,418.72
    OD 998.89 - 999.92 - 1,765.00
    A/P Net 371.97 251.62 458.87 342.43 292.21
    Current portion of LT 3,499.09 2,389.65 3,498.68 2,639.08 4,123.11
    Current Liabilities 4,967.46 3,408.77 5,049.31 3,034.23 6,481.67
    Non-Current Liabilities 8,524.20 10,370.41 8,405.57 10,980.30 6,377.78
    Total Liabilities 13,491.67 13,779.18 13,454.89 14,014.53 12,859.45
    Authorized Capital 3,825.00 3,825.00 3,825.00 3,825.00 3,825.00
    Paid-Up Capital 3,825.00 3,825.00 3,825.00 3,825.00 3,825.00
    Premium (Discount) on Share Capital 2,557.84 2,557.84 2,557.84 2,557.84 2,557.84
    Retained Earnings (Deficit) 3,410.39 3,693.10 3,332.09 3,562.38 3,656.38
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 3,031.08 2,615.93 2,669.00 2,211.85 3,520.05
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 12,824.31 12,691.86 12,383.93 12,157.08 13,559.27
    Minority Interest 0.00 0.00 0.00 0.00 0.00
    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 564.41 603.76 2,180.82 1,696.17 1,857.25
    Other Income 35.98 167.08 390.36 79.96 145.67
    Total Revenues 600.39 770.84 2,571.18 1,777.92 2,002.92
    Costs 376.68 397.30 1,476.20 1,198.13 1,164.41
    Selling And Administrative Expenses 69.45 79.33 253.23 188.11 197.55
    Total Cost And Expenses 446.13 476.72 1,729.43 1,387.37 1,361.96
    EBITDA 265.21 324.05 1,481.88 1,522.32 2,740.89
    Depre. & Amor. 85.63 76.54 322.79 265.49 218.81
    EBIT 179.58 247.51 1,159.09 1,256.82 2,522.08
    Net Profit : Owners Of The Parent 78.30 130.71 735.51 812.73 2,137.21
    EPS (B.) 0.02 0.03 0.19 0.21 0.56
    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 83.44 42.93 1,471.42 1,897.72 1,093.60
    Investing Cash Flow -227.02 -151.92 -612.22 -998.14 -2,771.59
    Financing Cash Flow -4.64 -178.58 -1,749.02 130.14 1,601.27
    Net Cash Flow -148.23 -287.57 -889.82 1,029.72 -76.72
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 0.26 0.63 0.27 0.74
    ROE (%) 5.35 7.24 5.99 6.32
    ROA (%) 4.13 4.98 4.46 4.78
    D/E (X) 1.05 1.09 1.09 1.15
    Total Asset Turnover (X) 0.09 0.07 0.10 0.07
    Gross Profit Margin (%) 33.26 34.20 32.31 29.36
    EBIT Margin (%) 29.91 32.11 45.08 70.69
    Net Profit Margin (%) 13.04 16.96 28.61 45.71

    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 -6.52 40.31 28.57 -8.67
    COGs Growth -5.19 35.22 23.21 2.90
    Total Revenue Growth -22.11 17.38 44.62 -11.23
    Total Expense Growth -6.42 42.26 24.66 1.87
    Net Profit Growth -40.09 200.50 -9.50 -61.97

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 5.23 5.36 8.12 3.22
    Avg. Collection Period (Days) 69.85 68.07 44.94 113.29
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) - - - -
    A/P Turnover (Times) 4.67 4.55 3.68 3.78
    Avg. Payment Period (Days) 78.19 80.25 99.06 96.67
    Cash Cycle (Days) -8.33 -12.18 -54.13 16.62


    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.