Company Summary
COLOR SALEE COLOUR PUBLIC COMPANY LIMITED
Industrial
mai
CG Report:   
 
  Data as of 21 Jun 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
2.08 2.28 / 1.01 19.50 1.54 588.96 1,225.05 1,665.09 42.11 12.00
News
Date/Time Subject
14 May 2021 17:56   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2021
14 May 2021 17:55   Financial Statement Quarter 1/2021 (Reviewed)
14 May 2021 17:55   Financial Performance Quarter 1 (F45) (Reviewed)
30 Apr 2021 07:40   Notification of the Employee Joint Investment Program (EJIP) Revise:01
27 Apr 2021 08:06   Shareholders meeting's resolution
more

Company Profile
Address No.858 Moo 2 Soi 1C/1 Bangpu Industrial Estate, Bangpumai , Muang Samutprakan Samut Prakarn 10280
Telephone 0-2323-2601-8
Fax 0-2323-2227-8
URL http://www.saleecolour.com
  Annual Report 2019
Establish Date 08/2003 Listed Date 14/06/2011
IPO Price (Baht) 2.89 @Par1.00 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

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

    Business
    The Company is a manufacturer and distributor of colour and additive masterbatch for thermoplastic and rubber.

    Free Float 10 Mar 2021 26 Jun 2020
    % /Shareholders
    42.65% 937 49.82% 934
    Foreign Shareholders 0.00% (As of 21/06/2021) Foreign Limit 49.00%
    NVDR Shareholders  0.46% (As of 21/06/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -1.89 -3.45 -2.14
    20 Days 13.66 7.49 6.92
    60 Days 49.64 24.05 26.80
    120 Days 79.31 8.91 14.17
    YTD 80.87 14.21 20.37
    P/E (X) 19.50 33.88 67.80
    P/BV (X) 1.54 2.14 2.60
    Turnover Ratio (%) 1.32 1.62 0.90

    Top 10 Major Shareholders(@10 May 2021) Share %
    1. บริษัท วี ไอ วี อินเตอร์เคม จำกัด 123,230,167 20.92
    2. บริษัท COMPANY LIMITED 47,659,633 8.09
    3. นาย ศศิศ มนต์เสรีนุสรณ์ 40,950,000 6.95
    4. น.ส. กันย์วดี จิวะพรทิพย์ 30,840,982 5.24
    5. MR. SUSITAK ACHARIYASOMBAT 21,098,400 3.58
    6. นาย CHAIWAT ANANKAVANIT 20,846,100 3.54
    7. นาย ไพบูลย์ ตั้งตรงศักดิ์ 20,000,000 3.40
    8. นาย รัฐวิทย์ ปรปักษ์ขาม 19,800,000 3.36
    9. นาง KALLAYA TANGTRONGSAKDI 19,020,000 3.23
    10. MR. CHOOSAK TECHASANTISUK 18,000,000 3.06

    Management Position
    1. GEN. SOMDHAT ATTANAND CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. RACH THONGVANIT PRESIDENT / DIRECTOR
    3. Mr. SUCHART CHIVAPORNTHIP VICE CHAIRMAN
    4. Mr. PEERAPUN CHIVAPORNTHIP MANAGING DIRECTOR / DIRECTOR
    5. Mr. CHANCHAI ASAWAKARN DIRECTOR
    6. Mr. THANETPHON MONGKOLRAT DIRECTOR
    7. Mr. RACHAN KAUNHA DIRECTOR
    8. Lt.Gen. RAPEEPAT PALAWONGSE INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Miss SUWANNEE LIMPANAVONGSAEN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    21 Jun 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 588.96  588.96  588.96 
    Market Cap (MB.) 1,225.05  677.31  624.30 
    Price (B./share) 2.08  1.15  1.06 
    BVPS (B./Share) 1.35  1.29  1.25 
    P/BV (X) 1.54  0.89  0.85 
    P/E (X) 19.50  14.03  30.14 
    Turnover Ratio (%) 54.98  8.38  6.66 
    Value Trade/Day (MB.) 5.22  0.22  0.20 
    Beta 0.53  0.22  0.36 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 80.87  8.49  -18.46 
    Dividend Yield (%) 2.40  3.48  3.77 
    Payout Ratio 0.47  0.49  1.14 
    Dividend Policy Expected to be 30% of its net income after tax of financial statements of the Company Only (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.05 Baht 25 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.04 Baht 22 May 2020 Cash
    01 Jan 2018 - 31 Dec 2018 0.04 Baht 23 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Miss RODJANART BANYATANANUSARD/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. SA-NGA CHOKENITISAWAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    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 18.19 7.55 17.70 9.76 7.22
    A/R Net 237.28 226.95 216.55 231.09 -
    Inventories 246.15 254.97 204.89 248.56 290.21
    Current Assets 507.38 492.07 440.29 515.54 559.33
    PP&E Net 699.05 711.53 681.04 713.81 731.31
    Non-Current Assets 745.48 769.34 729.34 744.76 745.45
    Total Assets 1,252.87 1,261.42 1,169.63 1,260.30 1,304.78
    OD 183.96 255.65 194.00 300.09 290.98
    A/P Net 194.39 175.88 148.52 149.36 -
    Current portion of LT 9.50 19.25 - 19.25 19.25
    Current Liabilities 397.39 460.80 351.02 473.22 509.42
    Non-Current Liabilities 59.93 44.04 44.94 45.26 56.91
    Total Liabilities 457.32 504.84 395.95 518.48 566.32
    Authorized Capital 652.34 652.34 652.34 652.34 652.34
    Paid-Up Capital 588.97 588.97 588.96 588.96 588.96
    Premium (Discount) on Share Capital 110.33 110.33 110.33 110.33 110.33
    Retained Earnings (Deficit) 90.48 52.42 73.40 37.67 34.30
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 4.87 4.87 - 4.87 4.87
     - Surplus (Deficits) - - - - 4.87
    Shareholders' Equity 794.64 756.58 772.69 741.82 738.46
    Minority Interest 0.91 - 0.98 - -
    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 276.87 256.46 989.24 1,049.55 1,127.68
    Other Income 3.11 2.85 5.88 9.02 8.08
    Total Revenues 279.98 259.31 995.12 1,058.57 1,135.76
    Costs 211.05 201.48 775.18 861.01 951.00
    Selling And Administrative Expenses 43.99 43.22 160.97 158.42 146.48
    Total Cost And Expenses 255.04 244.69 936.15 1,019.44 1,097.47
    EBITDA 42.11 31.74 128.33 98.29 93.67
    Depre. & Amor. 17.17 17.11 69.36 59.16 55.39
    EBIT 24.94 14.62 58.97 39.13 38.28
    Net Profit : Owners Of The Parent 21.95 14.75 55.63 27.94 23.93
    EPS (B.) 0.04 0.03 0.09 0.05 0.04
    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 24.29 61.98 211.44 94.26 16.34
    Investing Cash Flow -35.05 -10.20 -34.19 -43.35 -25.49
    Financing Cash Flow 4.91 -57.25 -170.93 -48.38 9.53
    Net Cash Flow -5.85 -5.47 6.32 2.54 0.37
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 1.28 1.07 1.25 1.09
    ROE (%) 8.10 5.45 7.35 3.78
    ROA (%) 5.51 3.85 4.85 3.05
    D/E (X) 0.57 0.67 0.51 0.70
    Total Asset Turnover (X) 0.81 0.84 0.82 0.83
    Gross Profit Margin (%) 23.77 21.44 21.64 17.96
    EBIT Margin (%) 8.91 5.64 5.93 3.70
    Net Profit Margin (%) 7.81 5.69 5.59 2.64

    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 7.96 1.48 -5.75 -6.93
    COGs Growth 4.75 -4.59 -9.97 -9.46
    Total Revenue Growth 7.97 1.99 -5.99 -6.80
    Total Expense Growth 4.23 -1.88 -8.17 -7.11
    Net Profit Growth 48.77 666.04 99.11 16.75

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 4.35 4.73 4.42 4.50
    Avg. Collection Period (Days) 83.91 77.19 82.58 81.05
    Inventory Turnover (Times) 3.13 3.16 3.42 3.20
    Avg. Inventory Period (Days) 116.54 115.45 106.75 114.20
    A/P Turnover (Times) 4.24 4.79 5.20 5.02
    Avg. Payment Period (Days) 86.11 76.16 70.13 72.68
    Cash Cycle (Days) 114.34 116.48 119.21 122.56


    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.