Company Summary
AI ASIAN INSULATORS PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
sSET
CG Report:   -
 
  Data as of 10 Jul 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
1.34 1.50 / 0.71 8.96 1.45 700.00 3,751.99 4,708.73 260.59 7.77
News
Date/Time Subject
08 Jul 2020 07:55   Substitution of Songkran holidays for the year 2020 (27 July 2020)
18 Jun 2020 17:00   Shareholders meeting's resolution
18 May 2020 12:32   Publication of The Annual General Meeting of Shareholders No. 1/2563
14 May 2020 13:03   Reviewed financial performance Quarter 1 (F45)
14 May 2020 13:03   The resolution of the Board of Directors 5/2020 and The 2020 AGM, Record Date and Agenda.
more

Company Profile
Address 254, SERI THAI ROAD, KHAN NA YAO Bangkok 10230
Telephone 0-2517-1451, 0-2517-1026, 0-2517-9447-8
Fax 0-2517-1465
URL http://www.asianinsulators.com
  Annual Report 2019
Establish Date 12/05/1981 Listed Date 09/09/2004
IPO Price (Baht) 48.00 @Par5.00 Baht
IPO Financial Advisory
  • FINANSA SECURITIES LIMITED
    		•
    Par 0.25 Baht
    Last Par Change Old 1.00 : New 0.25 @ 06/05/2015

    Business
    The manufacturer and distributor of porcelain insulators products for electricity distribution

    Free Float 29 May 2020 13 Mar 2019
    % /Shareholders
    49.90% 7,188 48.98% 7,906
    Foreign Shareholders 1.13% (As of 10/07/2020) Foreign Limit 15.00%
    NVDR Shareholders  0.46% (As of 10/07/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 0.75 2.18 2.51
    20 Days 3.08 5.90 8.29
    60 Days 31.37 18.36 19.46
    120 Days 34.00 58.42 56.83
    YTD 27.62 45.80 49.29
    P/E (X) 8.96 27.35 19.15
    P/BV (X) 1.45 1.52 1.51
    Turnover Ratio (%) 0.12 0.57 0.87

    Top 10 Major Shareholders(@29 May 2020) Share %
    1. นาย ณรงค์ ธารีรัตนาวิบูลย์ 596,228,892 21.29
    2. นาย นพพล ธารีรัตนาวิบูลย์ 457,856,540 16.35
    3. นาย ธนิตย์ ธารีรัตนาวิบูลย์ 192,816,064 6.89
    4. MR. KOVIT THARERATANAVIBOOL 72,000,000 2.57
    5. นาย ชลสินธุ์ วรกิจจานุวัฒน์ 60,000,000 2.14
    6. MR. NATHAKIT THARERATANAVIBOOL 51,053,080 1.82
    7. นาย ANURAG THARERATANAVIBOOL 50,400,000 1.80
    8. นาง อุษณา ธารีรัตนาวิบูลย์ 43,609,524 1.56
    9. นาง จารุณี วรกิจจานุวัฒน์ 35,200,532 1.26
    10. MRS. NUALCHAN CHUENGSAMRANPHONG 34,545,200 1.23

    Management Position
    1. Mr. NARONG THARERATANAVIBOOL CHAIRMAN
    2. Mr. THANIT THARERATANAVIBOOL MANAGING DIRECTOR / DIRECTOR
    3. Mr. KOVIT THARERATANAVIBOOL DIRECTOR
    4. POL. GEN. WICHEAN POTEPHOSREE INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. BOONLERT KHAWCHAROENPORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. VEERAPHAT PHETCHARAKUPT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Jul 2020    		 2019
    30 Dec 2019    		 2018
    28 Dec 2018
    Listed share (M.) 2,800.00  2,800.00  2,800.00 
    Market Cap (MB.) 3,751.99  2,940.00  - 
    Price (B./share) 1.34  1.05  1.52 
    BVPS (B./Share) 0.93  0.81  0.86 
    P/BV (X) 1.45  1.29  - 
    P/E (X) 8.96  14.22  - 
    Turnover Ratio (%) 27.30  89.72  N/A 
    Value Trade/Day (MB.) 6.89  14.71  - 
    Beta 0.52  1.71  - 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) 27.62  -30.92  0.00 
    Dividend Yield (%) 8.96  11.43  - 
    Payout Ratio 0.80  1.63  - 
    Dividend Policy Not less than 40% of the net profit after tax and legal reserved

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.12 Baht 22 May 2020 Cash
    - 0.12 Baht 22 May 2019 Cash
    - 0.05 Baht 15 May 2018 Cash
    01 Jan 2017 - 30 Jun 2017 0.05 Baht 08 Sep 2017 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS 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/2020 
    (01/01/20 
    -31/03/20)     		 3M/2019 
    (01/01/19 
    -31/03/19)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Cash 287.52 102.85 145.42 125.72 127.69
    A/R Net 667.49 244.04 555.77 234.15 258.41
    Inventories 467.47 445.46 522.39 446.87 357.70
    Current Assets 1,807.22 1,358.69 1,538.30 1,379.17 1,266.52
    PP&E Net 2,006.51 2,007.86 2,022.13 1,959.63 1,834.08
    Total Assets 3,835.49 3,426.74 3,598.45 3,397.46 3,183.66
    OD 104.63 0.31 53.56 - -
    A/P Net 354.96 199.66 378.94 200.27 169.89
    Current portion of LT - - - - -
    Current Liabilities 513.17 203.85 494.35 202.07 187.96
    Non-Current Liabilities 37.04 27.96 36.26 27.13 30.50
    Total Liabilities 550.21 231.80 530.61 229.20 218.46
    Authorized Capital 700.00 700.00 700.00 700.00 700.00
    Paid-Up Capital 700.00 700.00 700.00 700.00 700.00
    Premium (Discount) on Share Capital 902.77 902.77 902.77 902.77 902.77
    Other Surplus (Deficit) 370.47 370.47 370.47 370.47 357.32
    Retained Earnings (Deficit) -247.94 -330.71 -414.65 -374.05 -556.77
    Treasury Stock - - - - -
    Shareholders' Equity 2,591.23 2,508.47 2,424.53 2,465.12 2,266.70
    Minority Interest 694.04 686.47 643.31 703.14 698.50
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20)     		 3M/2019 
    (01/01/19 
    -31/03/19)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Sales 2,085.45 625.78 3,024.78 2,586.04 3,274.56
    Other Income 3.22 3.31 26.18 22.24 183.68
    Total Revenues 2,088.67 629.09 3,050.96 2,608.27 3,458.23
    COGs 1,817.91 556.84 2,608.74 2,109.63 2,998.46
    SG&A 50.07 40.72 190.71 171.16 192.41
    Total Expenses 1,867.98 597.57 2,801.07 2,300.83 3,194.58
    EBITDA 260.59 65.97 411.41 450.74 402.97
    Depre. & Amor. 39.90 34.44 161.53 143.30 139.32
    EBIT 220.69 31.52 249.88 307.45 263.66
    Net Profit 166.70 43.34 295.40 322.71 255.68
    EPS (B.) 0.06 0.02 0.11 0.12 0.09
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20)     		 3M/2019 
    (01/01/19 
    -31/03/19)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 161.94 14.96 219.87 453.33 492.26
    Investing Cash Flow -70.04 -38.14 43.64 -493.39 -134.28
    Financing Cash Flow 50.20 0.31 -243.81 38.09 -521.46
    Net Cash Flow 142.10 -22.87 19.70 -1.97 -163.47
    more
    Annualized: ROE, ROA
    Ratios 3M/2020  3M/2019  2019  2018 
    Current Ratio (X) 3.52 6.67 3.11 6.83
    ROE (%) 16.42 11.74 12.08 13.64
    ROA (%) 12.09 7.56 7.14 9.34
    D/E (X) 0.21 0.09 0.22 0.09
    Total Asset Turnover (X) 1.24 0.76 0.87 0.79
    Gross Profit Margin (%) 12.83 11.02 13.75 18.42
    EBIT Margin (%) 10.57 5.01 8.19 11.79
    Net Profit Margin (%) 7.98 6.89 9.68 12.37

    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/2020  3M/2019  2019  2018 
    Sales Growth 233.26 -8.42 16.97 -21.03
    COGs Growth 226.47 -1.54 23.66 -29.64
    Total Revenue Growth 232.01 -9.10 16.97 -24.58
    Total Expense Growth 212.60 -1.43 21.74 -27.98
    Net Profit Growth 284.61 -46.33 -8.46 26.22

    Annualized
    Cash Cycle 3M/2020  3M/2019  2019  2018 
    A/R Turnover (Times) 9.84 9.79 7.66 10.50
    Avg. Collection Period (Days) 37.10 37.27 47.66 34.76
    Inventory Turnover (Times) 8.48 5.21 5.38 5.24
    Avg. Inventory Period (Days) 43.05 70.08 67.81 69.60
    A/P Turnover (Times) 13.95 10.98 9.01 11.40
    Avg. Payment Period (Days) 26.16 33.25 40.52 32.02
    Cash Cycle (Days) 53.99 74.10 74.95 72.34


    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 Information is provided for informative and educational purposes only.