Company Summary
EPG EASTERN POLYMER GROUP PUBLIC COMPANY LIMITED
Property & Construction/Construction Materials
SET100 / SETTHSI
CG Report:   
 
  Data as of 28 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
10.30 13.70 / 8.10 17.01 2.51 2,800.00 28,840.00 32,380.30 1,365.96 12.15
News
Date/Time Subject
03 Dec 2021 17:21   To announce the company traditional holidays in year 2022
10 Nov 2021 18:06   Financial Performance Quarter 2 (F45) (Reviewed) Revise
10 Nov 2021 18:06   Management Discussion and Analysis Quarter 2 Ending 30 Sep 2021
10 Nov 2021 17:41   Cash dividend payment
10 Nov 2021 17:40   Notification of the resolution of the BOD Meeting regarding the approval of the Company's consolidated financial statements for the Quarter 2 2021/22 ended September 30, 2021, and interim dividend payment
more

Company Profile
Address 770 Theparak Road, Theparak sub-district, Mueang district Samut Prakarn 10270
Telephone 0-2383-6599
Fax 0-2383-6532
URL www.epg.co.th
  Annual Report 2021
Establish Date 1978 Listed Date 24/12/2014
IPO Price (Baht) 5.80 @Par1.00 Baht
IPO Financial Advisory
  • THE SIAM COMMERCIAL BANK PUBLIC COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

    Business
    EPG is a holding company, and mainly invests in innovative polymer and plastic convertor company, including: (1) manufacturing and distribution of insulation, heat and cold, operated by Aeroflex company limited (AFC), the flagship company under the trademark "AEROFLEX" (2) manufacturing and distribution of car accessories, operated by Aeroklas company limited (ARK) under the trademark "AEROKLAS" and (3) manufacturing and distribution of plastic packaging operated by Eastern Polypack company limited (EPP) under the trademark "EPP".

    Free Float 14 Jun 2021 15 Jun 2020
    % /Shareholders
    25.95% 14,855 25.90% 10,132
    Foreign Shareholders 1.13% (As of 28/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  3.45% (As of 28/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -4.63 -5.78 -3.86
    20 Days -6.36 -7.17 -6.25
    60 Days -8.04 -5.00 -8.89
    120 Days -20.77 -15.71 -25.69
    YTD -8.04 -7.97 -7.02
    P/E (X) 17.01 11.39 20.59
    P/BV (X) 2.51 1.43 1.77
    Turnover Ratio (%) 0.47 0.16 1.16

    Top 10 Major Shareholders(@26 Nov 2021) Share %
    1. บริษัท วิทูรปกรณ์ โฮลดิ้ง จำกัด 1,679,999,800 60.00
    2. บริษัท Thai NVDR Company Limited 93,327,187 3.33
    3. นาย ภวัฒน์ วิทูรปกรณ์ 70,400,100 2.51
    4. นาย เฉลียว วิทูรปกรณ์ 55,913,000 2.00
    5. นาย ชำนาญ วิทูรปกรณ์ 48,800,000 1.74
    6. นาย ธีระวัฒน์ วิทูรปกรณ์ 41,100,100 1.47
    7. นาย เอกวัฒน์ วิทูรปกรณ์ 40,400,000 1.44
    8. MR. TANAWAT VITOORAPAKORN 29,400,000 1.05
    9. KKP LONG TERM EQUITY DIVIDEND FUND 23,632,300 0.84
    10. นาง สมรวล วิทูรปกรณ์ 20,000,000 0.71

    Management Position
    1. Mr. VACHARA TUNTARIYANOND CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR
    2. Mr. PAWAT VITOORAPAKORN CHAIRMAN OF EXECUTIVE COMMITTEE / CHIEF EXECUTIVE OFFICER / VICE CHAIRMAN OF THE BOARD
    3. Mr. TEERAWAT VITOORAPAKORN DIRECTOR
    4. Mr. CHUMNAN VITOORAPAKORN DIRECTOR
    5. Mr. CHALIEO VITOORAPAKORN DIRECTOR
    6. Mr. EKAWAT VITOORAPAKORN DIRECTOR
    7. Mr. CHAIWAT ATSAWINTARANGKUN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. THANACHAI SANTICHAIKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. SAKARINDR BHUMIRATANA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    28 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 2,800.00  2,800.00  2,800.00 
    Market Cap (MB.) 28,840.00  31,360.00  19,880.00 
    Price (B./share) 10.30  11.20  7.10 
    BVPS (B./Share) 4.10  4.10  3.71 
    P/BV (X) 2.51  2.73  1.91 
    P/E (X) 17.01  18.49  23.57 
    Turnover Ratio (%) 12.55  157.57  75.16 
    Value Trade/Day (MB.) 212.49  200.52  44.03 
    Beta 0.41  0.58  1.00 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -8.04  57.75  13.60 
    Dividend Yield (%) 2.72  2.50  3.10 
    Payout Ratio 0.54  0.54  0.70 
    Dividend Policy Not less than 30% of net profit of consolidated financial statement after tax and legal reserve (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Apr 2021 - 30 Sep 2021 0.14 Baht 08 Dec 2021 Cash
    01 Apr 2020 - 31 Mar 2021 0.19 Baht 20 Aug 2021 Cash
    01 Apr 2020 - 30 Sep 2020 0.09 Baht 09 Dec 2020 Cash
    01 Apr 2019 - 31 Mar 2020 0.12 Baht 21 Aug 2020 Cash
    01 Apr 2019 - 30 Sep 2019 0.10 Baht 12 Dec 2019 Cash
    01 Apr 2018 - 31 Mar 2019 0.14 Baht 22 Aug 2019 Cash
     
    Auditor
    (Effective Until 31/03/2022)
    MRS. ANUTAI POOMSURAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. SA-NGA CHOKENITISAWAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/03
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2022 
    (01/04/21 
    -30/09/21) 
    6M/2021 
    (01/04/20 
    -30/09/20) 
    2021 
    (01/04/20 
    -31/03/21) 
    2020 
    (01/04/19 
    -31/03/20) 
    2019 
    (01/04/18 
    -31/03/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 882.60 1,121.28 1,299.25 1,032.47 503.17
    A/R Net 1,885.80 1,493.01 1,716.21 1,682.38 1,739.07
    Inventories 2,939.57 2,271.87 2,560.78 2,411.54 2,407.64
    Current Assets 6,125.67 4,941.62 5,820.28 5,164.95 4,691.62
    PP&E Net 5,646.49 5,657.63 5,652.12 5,811.93 5,622.78
    Non-Current Assets 9,774.08 9,371.49 9,584.49 8,867.24 8,701.57
    Total Assets 15,899.75 14,313.11 15,404.77 14,032.19 13,393.19
    OD 916.83 637.45 875.66 917.37 1,054.23
    A/P Net 1,346.71 1,103.26 1,331.82 1,077.49 1,269.47
    Current portion of LT 62.76 86.67 56.12 108.19 207.80
    Current Liabilities 2,486.53 2,063.03 2,488.70 2,142.70 2,576.29
    Non-Current Liabilities 1,913.07 1,833.96 1,875.64 1,315.27 501.62
    Total Liabilities 4,399.60 3,896.98 4,364.34 3,457.96 3,077.92
    Authorized Capital 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00
    Paid-Up Capital 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00
    Premium (Discount) on Share Capital 3,274.18 3,274.18 3,274.18 3,274.18 3,274.18
    Retained Earnings (Deficit) 4,792.09 3,880.39 4,463.32 4,021.13 3,690.33
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 610.56 444.11 481.78 459.81 528.03
     - Surplus (Deficits) 695.52 701.72 695.52 701.72 701.72
    Shareholders' Equity 11,476.84 10,398.69 11,019.28 10,555.13 10,292.55
    Minority Interest 23.31 17.44 21.15 19.10 22.73
    more
    Statement of Comprehensive Income (MB.) 6M/2022 
    (01/04/21 
    -30/09/21) 
    6M/2021 
    (01/04/20 
    -30/09/20) 
    2021 
    (01/04/20 
    -31/03/21) 
    2020 
    (01/04/19 
    -31/03/20) 
    2019 
    (01/04/18 
    -31/03/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 5,925.09 4,287.88 9,581.69 10,227.46 10,586.82
    Other Income 35.09 77.86 158.46 42.34 35.77
    Total Revenues 5,960.18 4,365.74 9,740.15 10,269.80 10,622.59
    Costs 4,044.21 3,017.57 6,594.12 7,250.79 7,693.42
    Selling And Administrative Expenses 1,125.36 914.57 1,927.13 2,050.55 2,104.91
    Total Cost And Expenses 5,182.72 3,956.36 8,533.24 9,302.03 9,798.46
    EBITDA 1,365.96 825.10 2,123.43 1,776.83 1,666.91
    Depre. & Amor. 414.21 402.06 805.55 679.11 672.02
    EBIT 951.76 423.03 1,317.88 1,097.72 994.89
    Net Profit : Owners Of The Parent 860.73 383.96 1,218.89 1,002.80 904.32
    EPS (B.) 0.31 0.14 0.44 0.36 0.32
    more
    Statement of Cash Flow (MB.) 6M/2022 
    (01/04/21 
    -30/09/21) 
    6M/2021 
    (01/04/20 
    -30/09/20) 
    2021 
    (01/04/20 
    -31/03/21) 
    2020 
    (01/04/19 
    -31/03/20) 
    2019 
    (01/04/18 
    -31/03/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 619.47 1,109.48 2,018.40 1,425.38 1,322.16
    Investing Cash Flow -427.78 -255.42 -881.21 -818.45 -662.61
    Financing Cash Flow -595.14 -742.78 -813.69 -86.60 -656.65
    Net Cash Flow -403.45 111.28 323.50 520.33 2.90
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 2.46 2.40 2.34 2.41
    ROE (%) 15.50 8.15 11.30 9.62
    ROA (%) 12.22 6.58 8.95 8.01
    D/E (X) 0.38 0.37 0.40 0.33
    Total Asset Turnover (X) 0.75 0.65 0.66 0.75
    Gross Profit Margin (%) 31.74 29.63 31.18 29.10
    EBIT Margin (%) 15.97 9.69 13.53 10.69
    Net Profit Margin (%) 14.47 8.76 12.54 9.73

    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 (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth 38.18 -21.17 -6.31 -3.39
    COGs Growth 34.02 -21.37 -9.06 -5.75
    Total Revenue Growth 36.52 -20.22 -5.16 -3.32
    Total Expense Growth 31.00 -19.25 -8.26 -5.07
    Net Profit Growth 124.17 -29.34 21.55 10.89

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 6.64 5.64 5.64 5.98
    Avg. Collection Period (Days) 54.96 64.71 64.73 61.05
    Inventory Turnover (Times) 2.92 2.68 2.65 3.01
    Avg. Inventory Period (Days) 124.80 136.06 137.61 121.30
    A/P Turnover (Times) 6.22 5.26 5.47 6.18
    Avg. Payment Period (Days) 58.67 69.34 66.68 59.07
    Cash Cycle (Days) 121.09 131.43 135.67 123.28


    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.