Company Summary
AI ASIAN INSULATORS PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
sSET
CG Report:   -
 
  Data as of 14 May 2021  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
2.68 3.72 / 1.18 10.67 2.54 700.00 7,503.99 8,279.41 224.14 7.28
News
Date/Time Subject
13 May 2021 12:32   Signing of the contract for the construction of Substations Tron, Thung Chang, Phitsanuloke 4 with Provincial Electricity Authority of Thailand
12 May 2021 17:13   Financial Performance Quarter 1 (F45) (Reviewed)
12 May 2021 17:01   Financial Performance Quarter 1 (F45) (Reviewed)
12 May 2021 17:00   Financial Statement Quarter 1/2021 (Reviewed)
12 May 2021 17:00   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2021
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 05 Mar 2021 29 May 2020
    % /Shareholders
    49.20% 10,462 49.90% 7,188
    Foreign Shareholders 0.94% (As of 14/05/2021) Foreign Limit 15.00%
    NVDR Shareholders  2.18% (As of 14/05/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -15.19 -13.34 -13.24
    20 Days -18.29 -19.44 -18.73
    60 Days 8.94 10.89 6.05
    120 Days 26.42 14.07 9.85
    YTD 35.35 32.18 26.61
    P/E (X) 10.67 19.25 30.22
    P/BV (X) 2.54 1.63 1.73
    Turnover Ratio (%) 1.36 1.18 1.72

    Top 10 Major Shareholders(@05 Mar 2021) Share %
    1. นาย ณรงค์ ธารีรัตนาวิบูลย์ 596,228,892 21.29
    2. นาย นพพล ธารีรัตนาวิบูลย์ 499,793,540 17.85
    3. นาย ธนิตย์ ธารีรัตนาวิบูลย์ 192,816,064 6.89
    4. บริษัท Thai NVDR Company Limited 76,052,222 2.72
    5. MR. KOVIT THARERATANAVIBOOL 72,000,000 2.57
    6. นาย ANURAG THARERATANAVIBOOL 50,400,000 1.80
    7. นาง อุษณา ธารีรัตนาวิบูลย์ 43,609,524 1.56
    8. MR. BOONCHAI TANCHATCHAWAN 38,050,000 1.36
    9. MR. NATHAKIT THARERATANAVIBOOL 37,081,810 1.32
    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
    14 May 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 2,800.00  2,800.00  2,800.00 
    Market Cap (MB.) 7,503.99  5,543.99  2,940.00 
    Price (B./share) 2.68  1.98  1.05 
    BVPS (B./Share) 1.06  0.92  0.81 
    P/BV (X) 2.54  2.15  1.29 
    P/E (X) 10.67  8.69  14.22 
    Turnover Ratio (%) 147.06  147.94  89.72 
    Value Trade/Day (MB.) 139.35  28.87  14.71 
    Beta 0.62  0.44  1.71 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 35.35  88.57  -30.92 
    Dividend Yield (%) 5.60  6.06  11.43 
    Payout Ratio 1.07  0.53  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
    - 0.15 Baht 22 Apr 2021 Cash
    - 0.12 Baht 22 May 2020 Cash
    - 0.12 Baht 22 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. BUNJONG PICHAYAPRASAT/SIAM TRUTH AUDIT COMPANY LIMITED
    MISS KHAYMANUNDT CHAICHUEN/SIAM TRUTH AUDIT COMPANY LIMITED
    MR. KRAISIT SILAPAMONGKONKUL/SIAM TRUTH AUDIT COMPANY LIMITED
    MISS ORAWAN SUWANHIRUNCHOTI/SIAM TRUTH AUDIT COMPANY LIMITED
    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/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash And Cash Equivalents 590.08 287.52 782.47 145.42 125.72
    A/R Net 468.79 - - - -
    Inventories 509.88 467.47 584.01 522.39 446.87
    Current Assets 2,332.67 1,807.22 2,159.57 1,538.30 1,379.17
    PP&E Net 1,844.31 2,006.51 1,877.07 2,022.13 1,959.63
    Non-Current Assets 1,990.29 2,028.27 2,000.73 2,060.16 2,018.29
    Total Assets 4,322.96 3,835.49 4,160.30 3,598.45 3,397.46
    OD - 104.63 - 53.56 -
    A/P Net 329.41 354.96 411.07 378.94 -
    Current portion of LT - - - - -
    Current Liabilities 451.99 513.17 450.66 494.35 202.07
    Non-Current Liabilities 40.42 37.04 41.37 36.26 27.13
    Total Liabilities 492.41 550.21 492.03 530.61 229.20
    Authorized Capital - 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
    Retained Earnings (Deficit) 314.42 -247.94 193.64 -414.65 -374.05
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 1,040.28 1,236.41 1,041.63 1,236.41 1,236.41
     - Surplus (Deficits) 1,037.13 370.47 175.69 370.47 370.47
    Shareholders' Equity 2,957.46 2,591.23 2,838.04 2,424.53 2,465.12
    Minority Interest 873.09 694.04 830.23 643.31 703.14
    more
    Statement of Comprehensive Income (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Revenue From Operations 1,651.20 2,085.45 6,648.16 3,024.78 2,586.04
    Other Income 3.36 3.22 9.79 26.18 22.24
    Total Revenues 1,654.56 2,088.67 6,657.95 3,050.96 2,608.27
    Costs 1,429.08 1,817.91 5,482.20 2,608.74 2,109.63
    Selling And Administrative Expenses 48.73 50.07 209.99 190.71 171.16
    Total Cost And Expenses 1,477.80 1,867.98 5,692.18 2,801.07 2,298.19
    EBITDA 224.14 260.59 1,173.33 411.41 450.74
    Depre. & Amor. 47.38 39.90 181.56 161.53 143.30
    EBIT 176.75 220.69 991.77 249.88 307.45
    Net Profit : Owners Of The Parent 120.78 166.70 749.46 295.40 322.71
    EPS (B.) 0.04 0.06 0.27 0.11 0.12
    more
    Statement of Cash Flow (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow 345.83 161.94 1,072.05 219.87 453.33
    Investing Cash Flow -538.03 -70.04 -3.21 43.64 -493.39
    Financing Cash Flow -0.19 50.20 -431.79 -243.81 38.09
    Net Cash Flow -192.38 142.10 637.05 19.70 -1.97
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 5.16 3.52 4.79 3.11
    ROE (%) 25.36 16.42 28.48 12.08
    ROA (%) 23.24 12.09 25.57 7.14
    D/E (X) 0.13 0.17 0.13 0.17
    Total Asset Turnover (X) 1.53 1.24 1.72 0.87
    Gross Profit Margin (%) 13.45 12.83 17.54 13.75
    EBIT Margin (%) 10.68 10.57 14.90 8.19
    Net Profit Margin (%) 9.86 10.41 14.06 7.72

    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/2021  3M/2020  2020  2019 
    Sales Growth -20.82 233.26 119.79 16.97
    COGs Growth -21.39 226.47 110.15 23.66
    Total Revenue Growth -20.78 232.01 118.22 16.97
    Total Expense Growth -20.89 212.60 103.21 21.88
    Net Profit Growth -27.55 284.61 153.71 -8.46

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 10.94 9.84 11.90 7.66
    Avg. Collection Period (Days) 33.37 37.10 30.67 47.66
    Inventory Turnover (Times) 10.42 8.48 9.91 5.38
    Avg. Inventory Period (Days) 35.02 43.05 36.83 67.81
    A/P Turnover (Times) 14.88 13.95 13.88 9.01
    Avg. Payment Period (Days) 24.52 26.16 26.30 40.52
    Cash Cycle (Days) 43.87 53.99 41.20 74.95


    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.