Company Summary
BGT BGT CORPORATION PUBLIC COMPANY LIMITED
Consumer Products
mai
CG Report:   
 
  Data as of 13 Dec 2018  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
1.00 1.47 / 0.90 N/A 0.76 181.76 363.52 465.21 6.61 13.38
News
Date/Time Subject
11 Dec 2018 13:21   Notification the Company's Holidays for the Year 2019
14 Nov 2018 17:10   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2018
14 Nov 2018 17:05   Financial Statement Quarter 3/2018 (Reviewed)
14 Nov 2018 17:05   Reviewed Quarter 3 F/S (F45-2)
14 Aug 2018 17:11   Reviewed Quarter 2 F/S (F45-2)
more

Company Profile
Address 188 SUWINTHAWONG ROAD, MINBURI SUBDISTRICT, MINBURI DISTRICT Bangkok 10510
Telephone 0-2540-2888
Fax 0-2540-1953
URL http://www.bodyglove.co.th
  Annual Report 2017
Establish Date 31/03/1988 Listed Date 11/12/2007
IPO Price (Baht) 4.70 @Par1.00 Baht
IPO Financial Advisory
  • SEAMICO SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change Old 1.00 : New 0.50 @ 15/05/2009

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Consumer Products / Consumer Products

    Business
    The Company has been in a retail business of ready-to-wear apparels and related accessories under the trademark of Body Glove . The Company continuously develops store expansion by adding more flagship stores and counters in the department stores.

    Free Float 20 Mar 2018 15 Mar 2017
    % /Shareholders
    31.35% 1,188 37.66% 1,221
    Foreign Shareholders 27.73% (As of 13/12/2018) Foreign Limit 49.00%
    NVDR Shareholders  0.77% (As of 13/12/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -0.99 3.66 1.19
    20 Days -6.54 3.70 -0.43
    60 Days - 2.72 12.87
    120 Days -8.26 -5.28 9.41
    YTD -12.28 -14.80 21.40
    P/E (X) N/A 27.36 48.63
    P/BV (X) 0.76 3.35 1.99
    Turnover Ratio (%) 0.12 0.30 0.11

    Top 10 Major Shareholders(@08 May 2018) Share %
    1. น.ส. ดลนภา ธรรมวัฒนะ 78,076,750 21.48
    2. นาย นพดล ธรรมวัฒนะ 47,628,600 13.10
    3. MR. GOH KOK CHENG 47,627,200 13.10
    4. MR. GOH KOK BENG 47,297,450 13.01
    5. นาย ศุภโรจ โรจน์วีระ 24,078,300 6.62
    6. นาย สมชาย วิจิตรแสงรัตน์ 9,960,000 2.74
    7. นาย เมธา รังสิยาวรานนท์ 4,596,000 1.26
    8. นาง นันทริกา ชันซื่อ 3,429,999 0.94
    9. นาย ธนชัย แซ่ชั่น 3,288,500 0.90
    10. MR. LIEW KIAN HUAT 2,763,000 0.76

    Management Position
    1. Mr. NOPDOL TUMWATTANA CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. GOH KOK CHENG CHIEF EXECUTIVE OFFICER / PRESIDENT / DIRECTOR
    3. Mr. GOH KOK BENG DIRECTOR
    4. Mrs. MULLIKA TUMWATTANA DIRECTOR
    5. Mrs. NANTARIKA CHANSUE DIRECTOR
    6. POL. GEN. SEREEPISUTH TEMEEYAVES INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Mr. SURAPONE VIRULRAK INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Mr. PANU KONGTAN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 Dec 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 363.52  363.52  361.28 
    Market Cap (MB.) 363.52  414.41  628.63 
    Price (B./share) 1.00  1.14  1.74 
    BVPS (B./Share) 1.32  1.33  1.28 
    P/BV (X) 0.76  0.86  1.35 
    P/E (X) N/A  20.02  16.51 
    Turnover Ratio (%) 36.66  304.36  86.92 
    Value Trade/Day (MB.) 0.70  9.47  1.83 
    Beta 0.81  1.06  0.85 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -12.28  -34.48  56.76 
    Dividend Yield (%) 0.90  1.05  N/A 
    Payout Ratio N/A  0.21  N/A 
    Dividend Policy Not less than 40% of net profit after deducting corporate income tax and legal reserve in the relevant year. If the Company requires the utilization of the net profit for expanding its business

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2017 - 31 Dec 2017 0.009 Baht 22 May 2018 Cash
    01 Jan 2016 - 31 Dec 2016 0.012 Baht 24 May 2017 Cash
     
    Auditor
    (Effective Until 31/12/2018)
    MR. POJANA ASAWASONTICHAI/DHARMNITI AUDITING CO., LTD.
    MISS WANNISA NGAMBUATHONG/DHARMNITI AUDITING CO., LTD.
    MISS SULALIT ARDSAWANG/DHARMNITI AUDITING CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Cash 11.87 3.37 63.98 10.31 26.94
    A/R Net 24.34 21.54 30.20 33.56 41.09
    Inventories 233.79 308.65 241.11 340.53 260.26
    Current Assets 313.84 353.25 383.44 408.25 355.60
    PP&E Net 180.67 188.37 190.32 194.08 190.40
    Total Assets 594.27 643.20 670.98 715.35 659.46
    OD - 30.16 3.55 22.09 -
    A/P Net 33.38 31.86 56.16 80.97 77.02
    Current portion of LT 17.61 20.53 19.76 22.25 22.17
    Current Liabilities 65.72 99.82 112.76 173.54 140.10
    Non-Current Liabilities 47.83 59.39 59.30 71.38 94.07
    Total Liabilities 113.55 159.21 172.07 244.92 234.17
    Authorized Capital 256.66 256.66 256.66 256.66 256.66
    Paid-Up Capital 181.76 181.76 181.76 180.64 180.34
    Premium (Discount) on Share Capital 73.98 73.98 73.98 71.58 70.94
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 224.98 228.25 243.17 218.20 174.01
    Treasury Stock - - - - -
    Shareholders' Equity 480.72 483.99 498.91 470.43 425.29
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Sales 493.07 568.08 843.25 843.97 746.86
    Other Income 1.64 3.90 4.60 2.58 1.97
    Total Revenues 494.71 571.98 847.85 846.55 748.83
    COGs 261.72 291.47 443.81 426.89 385.89
    SG&A 249.41 257.07 359.36 362.74 347.25
    Total Expenses 511.13 548.81 804.48 791.20 732.26
    EBITDA 6.61 50.11 78.27 89.46 53.61
    Depre. & Amor. 23.03 26.94 34.90 34.12 37.04
    EBIT -16.42 23.17 43.37 55.35 16.57
    Net Profit -14.92 14.38 29.30 39.60 7.08
    EPS (B.) -0.04 0.04 0.08 0.11 0.02
    more
    Statement of Cash Flow (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Operating Cash Flow -23.14 18.67 146.03 14.26 53.60
    Investing Cash Flow -5.29 -10.57 -44.10 -26.36 -24.35
    Financing Cash Flow -23.69 -15.04 -48.26 -4.53 -39.17
    Net Cash Flow -52.12 -6.94 53.67 -16.63 -9.92
    more
    Annualized: ROE, ROA
    Ratios 9M/2018  9M/2017  2017  2016 
    Current Ratio (X) 4.78 3.54 3.40 2.35
    ROE (%) 0.00 4.37 6.05 8.42
    ROA (%) 0.61 4.80 6.26 7.74
    D/E (X) 0.24 0.33 0.34 0.52
    Total Asset Turnover (X) 1.25 1.21 1.22 1.18
    Gross Profit Margin (%) 46.92 48.69 47.37 49.42
    EBIT Margin (%) -3.32 4.05 5.12 6.54
    Net Profit Margin (%) -3.02 2.51 3.46 4.68

    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 (%) 9M/2018  9M/2017  2017  2016 
    Sales Growth -13.20 -6.25 -0.08 13.00
    COGs Growth -10.21 -5.36 3.96 10.63
    Total Revenue Growth -13.51 -6.04 0.15 13.05
    Total Expense Growth -6.87 -2.41 1.68 8.05
    Net Profit Growth N/A -56.78 -26.00 458.96

    Annualized
    Cash Cycle 9M/2018  9M/2017  2017  2016 
    A/R Turnover (Times) 33.49 31.28 26.45 25.15
    Avg. Collection Period (Days) 10.90 11.67 13.80 14.52
    Inventory Turnover (Times) 1.53 1.31 1.53 1.25
    Avg. Inventory Period (Days) 239.08 279.27 239.17 291.16
    A/P Turnover (Times) 12.70 6.03 6.47 5.27
    Avg. Payment Period (Days) 28.75 60.50 56.39 69.23
    Cash Cycle (Days) 221.23 230.44 196.59 236.44


    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.