Company Summary
BSM BUILDERSMART PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 24 Jan 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
0.40 0.60 / 0.24 N/A 1.78 213.05 852.20 2,008.21 -25.30 1,824.85
News
Date/Time Subject
28 Dec 2021 18:03   The Invitation for Shareholders to Propose an Agenda(s) for Annual General Meeting of Shareholders 2022 and to Propose a Qualified Person to be elected as a Director of The Company
18 Nov 2021 18:06   Notification of dissolution of subsidiary company
11 Nov 2021 21:49   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
11 Nov 2021 21:48   Financial Performance Quarter 3 (F45) (Reviewed)
11 Nov 2021 21:47   Financial Statement Quarter 3/2021 (Reviewed)
more

Company Profile
Address 905/7 Rama 3 Rd. Soi 51, Bangpongpang, Yannawa Bangkok 10120
Telephone 0-2683-4900
Fax 0-2683-4949
URL www.bsmgroup.asia
Establish Date 20/07/1999 Listed Date 14/02/2008
IPO Price (Baht) 1.10 @Par0.50 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
  • Par 0.10 Baht
    Last Par Change Old 0.50 : New 0.10 @ 09/10/2014

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Property & Construction / Property & Construction

    Business
    Manufacturer and distributor High Performance Construction Product

    Free Float 09 Mar 2021 02 Jun 2020
    % /Shareholders
    50.02% 2,381 50.02% 2,418
    Foreign Shareholders 6.20% (As of 24/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.85% (As of 24/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -6.98 -2.89 -1.62
    20 Days - -42.02 -11.80
    60 Days -14.89 -50.35 -26.33
    120 Days -2.44 -53.85 -23.39
    YTD 2.56 -39.57 -7.65
    P/E (X) N/A N/A 65.49
    P/BV (X) 1.78 5.37 3.81
    Turnover Ratio (%) 0.08 0.55 0.82

    Top 10 Major Shareholders(@09 Mar 2021) Share %
    1. นาง พัทยา พิเชฐพงศา 300,823,612 14.12
    2. นาย วรุตม์ ภาณุพัฒนพงศ์ 188,700,000 8.86
    3. นาย สัญชัย เนื่องสิทธิ์ 155,000,000 7.28
    4. นาง NARISA NUENGSIT 118,647,000 5.57
    5. MR. SURESH KUMAR JOHN SUBRAMANIAM 100,000,000 4.69
    6. MR. PEAM PANUPATTANAPONG 86,356,800 4.05
    7. MR. PETCH PANUPATTANAPONG 82,827,700 3.89
    8. นาง พนิดา ภาณุพัฒนพงศ์ 73,532,500 3.45
    9. นาง KESSARA MANASILP 68,199,250 3.20
    10. นาย วิชาญ ตรีสุทธาชีพ 63,801,500 2.99

    Management Position
    1. Mr. ANEK PICHETPONGSA CHAIRMAN OF THE BOARD
    2. Mr. SUNCHAI NUENGSIT VICE CHAIRMAN OF THE BOARD / CHIEF EXECUTIVE OFFICER
    3. Mr. SURESH SUBRAMANIAM DIRECTOR
    4. Mr. WARUT PANUPATTANAPONG DIRECTOR
    5. Miss PITCHTHIDA PANUPATTANAPONG DIRECTOR
    6. Mr. MARK DAVID REMIJAN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Miss THITIYA WONGCHIRACHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Mr. ORSEN KARNBURISUDTHI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    24 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 2,130.51  2,130.51  2,130.51 
    Market Cap (MB.) 852.20  830.90  553.93 
    Price (B./share) 0.40  0.39  0.26 
    BVPS (B./Share) 0.23  0.23  0.26 
    P/BV (X) 1.78  1.73  0.98 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 5.77  143.35  10.00 
    Value Trade/Day (MB.) 3.42  5.76  0.23 
    Beta 1.32  1.46  0.55 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 2.56  50.00  -27.78 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not less than 40% of the net profit after deducting legal reserve and other reserves (if any)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2018 - 31 Dec 2018 0.015 Baht 28 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    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.
    MS. PANITA CHOTESAENGMANEEKUL/ANS AUDIT CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 41.06 76.74 64.31 39.14 191.56
    A/R Net 73.70 91.40 99.66 125.89 139.71
    Inventories 712.91 868.57 799.31 855.93 669.53
    Current Assets 874.47 1,080.32 1,008.81 1,074.79 1,037.79
    PP&E Net 259.86 258.21 276.63 49.55 28.90
    Non-Current Assets 802.28 820.94 823.07 827.28 472.61
    Total Assets 1,676.75 1,901.26 1,831.89 1,902.07 1,510.40
    OD 241.34 428.66 267.32 345.78 66.08
    A/P Net 153.98 119.63 157.53 211.97 170.02
    Current portion of LT 184.64 186.17 237.08 60.00 83.88
    Current Liabilities 762.08 1,018.54 878.01 860.32 520.15
    Non-Current Liabilities 434.99 319.14 389.50 389.29 332.88
    Total Liabilities 1,197.07 1,337.67 1,267.51 1,249.62 853.03
    Authorized Capital 218.51 218.51 218.51 218.51 218.51
    Paid-Up Capital 213.05 213.05 213.05 213.05 213.05
    Premium (Discount) on Share Capital 343.50 343.50 343.50 343.50 343.50
    Retained Earnings (Deficit) -79.08 4.83 5.65 93.70 98.81
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 2.20 2.20 2.20 2.20 2.00
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 479.68 563.59 564.40 652.46 657.37
    Minority Interest 0.00 -0.00 -0.03 -0.00 0.01
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 387.78 501.95 732.20 849.63 588.63
    Other Income 4.28 1.38 3.18 4.41 5.56
    Total Revenues 392.78 503.81 736.09 854.04 594.18
    Costs 340.54 385.47 553.46 625.36 404.07
    Selling And Administrative Expenses 109.69 139.02 186.23 198.51 170.48
    Total Cost And Expenses 450.23 524.49 739.70 823.87 574.55
    EBITDA -25.30 -26.67 -0.27 54.11 81.30
    Depre. & Amor. 32.15 24.13 34.46 13.42 12.00
    EBIT -57.45 -50.79 -34.72 40.70 69.30
    Net Profit : Owners Of The Parent -84.73 -88.86 -88.05 24.93 60.32
    EPS (B.) -0.04 -0.04 -0.04 0.01 0.03
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 115.14 107.47 181.16 -72.23 -460.46
    Investing Cash Flow -20.74 -67.14 -92.86 -352.85 -119.01
    Financing Cash Flow -117.64 -2.73 -63.13 272.46 689.82
    Net Cash Flow -23.25 37.60 25.17 -152.62 110.35
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 1.15 1.06 1.15 1.25
    ROE (%) -16.09 -14.40 -14.47 3.81
    ROA (%) -2.31 -2.53 -1.86 2.39
    D/E (X) 2.50 2.37 2.25 1.92
    Total Asset Turnover (X) 0.35 0.43 0.39 0.50
    Gross Profit Margin (%) 12.18 23.21 24.41 26.40
    EBIT Margin (%) -14.63 -10.08 -4.72 4.77
    Net Profit Margin (%) -21.56 -17.64 -11.97 2.92

    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/2021  9M/2020  2020  2019 
    Sales Growth -22.74 -12.58 -13.82 44.34
    COGs Growth -11.66 -6.78 -11.50 54.76
    Total Revenue Growth -22.04 -12.79 -13.81 43.73
    Total Expense Growth -14.16 -5.08 -10.22 43.39
    Net Profit Growth N/A N/A N/A -58.67

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 7.49 7.03 6.49 6.40
    Avg. Collection Period (Days) 48.75 51.94 56.22 57.05
    Inventory Turnover (Times) 0.64 0.72 0.67 0.82
    Avg. Inventory Period (Days) 567.56 507.70 545.80 445.18
    A/P Turnover (Times) 3.72 3.96 3.00 3.27
    Avg. Payment Period (Days) 98.19 92.21 121.84 111.48
    Cash Cycle (Days) 518.12 467.43 480.18 390.75


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Latest)
    Trading Alert 06 Sep 2021
    Cash Balance 07 Sep 2021 - 27 Sep 2021
    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.