Company Summary
AI ASIAN INSULATORS PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
sSET
CG Report:   -
 
  Data as of 02 Mar 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
2.36 2.58 / 0.71 8.82 2.33 700.00 6,607.99 7,147.79 1,173.33 6.09
News
Date/Time Subject
18 Feb 2021 19:09   Financial Performance Yearly (F45) (Audited)(Edit)
18 Feb 2021 17:17   Financial Performance Yearly (F45) (Audited)
18 Feb 2021 17:03   Management Discussion and Analysis Yearly Ending 31 Dec 2020
18 Feb 2021 17:03   esolution of the Board of Directors meeting of the dividend payment and the Annual General Meeting Year 2021(E-meeting)
18 Feb 2021 17:02   Financial Statement Yearly 2020 (Audited)
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 0.87% (As of 02/03/2021) Foreign Limit 15.00%
    NVDR Shareholders  2.79% (As of 02/03/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.61 2.76 0.89
    20 Days 3.51 1.99 2.33
    60 Days 16.83 11.67 10.19
    120 Days 31.11 14.41 14.76
    YTD 19.19 16.20 14.91
    P/E (X) 8.82 37.87 39.26
    P/BV (X) 2.33 1.73 1.71
    Turnover Ratio (%) 0.53 0.45 1.33

    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
    02 Mar 2021    		 2020
    30 Dec 2020    		 2019
    30 Dec 2019
    Listed share (M.) 2,800.00  2,800.00  2,800.00 
    Market Cap (MB.) 6,607.99  5,543.99  2,940.00 
    Price (B./share) 2.36  1.98  1.05 
    BVPS (B./Share) 1.01  0.92  0.81 
    P/BV (X) 2.33  2.15  1.29 
    P/E (X) 8.82  8.69  14.22 
    Turnover Ratio (%) 31.19  147.94  89.72 
    Value Trade/Day (MB.) 50.28  28.87  14.71 
    Beta 0.44  0.44  1.71 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 19.19  88.57  -30.92 
    Dividend Yield (%) 6.36  6.06  11.43 
    Payout Ratio 0.45  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
    - 0.12 Baht 22 May 2020 Cash
    - 0.12 Baht 22 May 2019 Cash
    - 0.05 Baht 15 May 2018 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.) 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Cash 782.47 145.42 125.72 127.69
    A/R Net 561.57 555.77 234.15 258.41
    Inventories 584.01 522.39 446.87 357.70
    Current Assets 2,159.57 1,538.30 1,379.17 1,266.52
    PP&E Net 1,877.07 2,022.13 1,959.63 1,834.08
    Total Assets 4,160.30 3,598.45 3,397.46 3,183.66
    OD - 53.56 - -
    A/P Net 411.07 378.94 200.27 169.89
    Current portion of LT 0.65 - - -
    Current Liabilities 450.66 494.35 202.07 187.96
    Non-Current Liabilities 41.37 36.26 27.13 30.50
    Total Liabilities 492.03 530.61 229.20 218.46
    Authorized Capital 700.00 700.00 700.00 700.00
    Paid-Up Capital 700.00 700.00 700.00 700.00
    Premium (Discount) on Share Capital 902.77 902.77 902.77 902.77
    Other Surplus (Deficit) 175.69 370.47 370.47 357.32
    Retained Earnings (Deficit) 193.64 -414.65 -374.05 -556.77
    Treasury Stock - - - -
    Shareholders' Equity 2,838.04 2,424.53 2,465.12 2,266.70
    Minority Interest 830.23 643.31 703.14 698.50
    more
    Statement of Comprehensive Income (MB.) 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Sales 6,648.16 3,024.78 2,586.04 3,274.56
    Other Income 35.79 26.18 22.24 183.68
    Total Revenues 6,683.95 3,050.96 2,608.27 3,458.23
    COGs 5,482.20 2,608.74 2,109.63 2,998.46
    SG&A 209.99 190.71 171.16 192.41
    Total Expenses 5,692.18 2,801.07 2,300.83 3,194.58
    EBITDA 1,173.33 411.41 450.74 402.97
    Depre. & Amor. 181.56 161.53 143.30 139.32
    EBIT 991.77 249.88 307.45 263.66
    Net Profit 749.46 295.40 322.71 255.68
    EPS (B.) 0.27 0.11 0.12 0.09
    more
    Statement of Cash Flow (MB.) 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18)     		 2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 1,072.05 219.87 453.33 492.26
    Investing Cash Flow -3.21 43.64 -493.39 -134.28
    Financing Cash Flow -431.79 -243.81 38.09 -521.46
    Net Cash Flow 637.05 19.70 -1.97 -163.47
    more
    Annualized: ROE, ROA
    Ratios 2020  2019  2018 
    Current Ratio (X) 4.79 3.11 6.83
    ROE (%) 28.48 12.08 13.64
    ROA (%) 25.57 7.14 9.34
    D/E (X) 0.17 0.22 0.09
    Total Asset Turnover (X) 1.72 0.87 0.79
    Gross Profit Margin (%) 17.54 13.75 18.42
    EBIT Margin (%) 14.84 8.19 11.79
    Net Profit Margin (%) 11.21 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 (%) 2020  2019  2018 
    Sales Growth 119.79 16.97 -21.03
    COGs Growth 110.15 23.66 -29.64
    Total Revenue Growth 119.08 16.97 -24.58
    Total Expense Growth 103.21 21.74 -27.98
    Net Profit Growth 153.71 -8.46 26.22

    Annualized
    Cash Cycle 2020  2019  2018 
    A/R Turnover (Times) 11.90 7.66 10.50
    Avg. Collection Period (Days) 30.67 47.66 34.76
    Inventory Turnover (Times) 9.91 5.38 5.24
    Avg. Inventory Period (Days) 36.83 67.81 69.60
    A/P Turnover (Times) 13.88 9.01 11.40
    Avg. Payment Period (Days) 26.30 40.52 32.02
    Cash Cycle (Days) 41.20 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.