Company Summary
EPG EASTERN POLYMER GROUP PUBLIC COMPANY LIMITED
Property & Construction/Construction Materials
SET100
CG Report:   
 
  Data as of 20 Sep 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
8.80 12.20 / 6.40 24.39 2.36 2,800.00 24,640.00 27,062.77 509.11 15.77
News
Date/Time Subject
10 Aug 2018 18:35   Financial Statement Quarter 1/2019 (Reviewed)
10 Aug 2018 18:34   Reviewed Quarter 1 and Consolidated F/S (F45-3)
07 Aug 2018 17:15   Disclosure of Minute of 2018 Annual General Meeting
25 Jul 2018 17:42   Shareholders meeting's resolution
22 Jun 2018 13:22   To inform the disclosure of documents of the 2018 Annual General Meeting of Shareholders
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 2018
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 12 Jun 2018 14 Jun 2017
    % /Shareholders
    26.40% 9,897 24.98% 7,141
    Foreign Shareholders 1.02% (As of 20/09/2018) Foreign Limit 49.00%
    NVDR Shareholders  2.46% (As of 20/09/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -3.30 -4.89 -5.18
    20 Days -2.76 -2.96 -5.58
    60 Days 16.56 10.67 10.71
    120 Days 26.62 37.94 30.07
    YTD -22.12 -15.22 -22.05
    P/E (X) 24.39 14.69 17.29
    P/BV (X) 2.36 2.00 1.99
    Turnover Ratio (%) 0.81 0.16 0.73

    Top 10 Major Shareholders(@07 Aug 2018) Share %
    1. บริษัท วิทูรปกรณ์ โฮลดิ้ง จำกัด 1,679,999,800 60.00
    2. นาย ภวัฒน์ วิทูรปกรณ์ 70,400,100 2.51
    3. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 66,889,050 2.39
    4. นาย ชำนาญ วิทูรปกรณ์ 48,800,000 1.74
    5. นาย เฉลียว วิทูรปกรณ์ 42,600,000 1.52
    6. นาย เอกวัฒน์ วิทูรปกรณ์ 40,400,000 1.44
    7. นาย ธีระวัฒน์ วิทูรปกรณ์ 40,000,100 1.43
    8. นาย ธนาวัฒน์ วิทูรปกรณ์ 29,400,000 1.05
    9. กองทุนเปิด กรุงศรีหุ้นระยะยาวปันผล 27,230,800 0.97
    10. นาง สมรวล วิทูรปกรณ์ 20,000,000 0.71

    Management Position
    1. Mr. VACHARA TUNTARIYANOND CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. PAWAT VITOORAPAKORN CHAIRMAN OF EXECUTIVE COMMITTEE / VICE CHAIRMAN OF THE BOARD / CHIEF EXECUTIVE OFFICER
    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 AUDIT COMMITTEE
    8. Mr. THANACHAI SANTICHAIKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. PANCHAI WATTANACHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    20 Sep 2018    		 2017
    29 Dec 2017    		 2016
    30 Dec 2016
    Listed share (M.) 2,800.00  2,800.00  2,800.00 
    Market Cap (MB.) 24,640.00  31,640.00  36,120.00 
    Price (B./share) 8.80  11.30  12.90 
    BVPS (B./Share) 3.73  3.59  3.43 
    P/BV (X) 2.36  3.15  3.76 
    P/E (X) 24.39  26.81  24.42 
    Turnover Ratio (%) 54.65  53.88  130.79 
    Value Trade/Day (MB.) 70.23  75.88  202.05 
    Beta 1.05  0.94  0.81 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -22.12  -12.40  -1.53 
    Dividend Yield (%) 2.84  2.21  1.55 
    Payout Ratio 0.69  0.59  0.38 
    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 2017 - 31 Mar 2018 0.15 Baht 23 Aug 2018 Cash
    01 Apr 2017 - 30 Sep 2017 0.10 Baht 08 Dec 2017 Cash
    01 Apr 2016 - 31 Mar 2017 0.15 Baht - Cash
    01 Apr 2016 - 30 Sep 2016 0.10 Baht 09 Dec 2016 Cash
    01 Apr 2015 - 31 Mar 2016 0.12 Baht 24 Aug 2016 Cash
    01 Apr 2015 - 30 Sep 2015 0.08 Baht - Cash
     
    Auditor
    (Effective Until 31/03/2019)
    MR. SUDWIN PANYUWONGKHANTI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MRS. ANUTAI POOMSURAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED
    		F/S Year ended 31/3
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2019 
    (01/04/18 
    -30/06/18)     		 3M/2018 
    (01/04/17 
    -30/06/17)     		 2018 
    (01/04/17 
    -31/03/18)     		 2017 
    (01/04/16 
    -31/03/17)     		 2016 
    (01/04/15 
    -31/03/16) 
    Cash 583.62 556.48 497.89 368.94 279.00
    A/R Net 1,784.91 1,829.00 1,699.89 1,733.60 1,512.71
    Inventories 2,460.33 2,208.16 2,358.40 2,097.29 2,277.66
    Current Assets 4,866.42 4,679.37 4,603.10 4,298.64 4,138.11
    PP&E Net 5,602.52 5,705.70 5,648.51 5,713.93 5,862.56
    Total Assets 13,444.30 13,218.55 13,139.08 12,785.32 12,597.97
    OD 803.02 751.16 839.90 591.13 873.37
    A/P Net 1,352.77 1,215.86 1,293.83 1,142.42 1,057.28
    Current portion of LT 277.64 308.48 286.18 335.57 359.04
    Current Liabilities 2,481.47 2,362.86 2,454.85 2,144.33 2,396.06
    Non-Current Liabilities 500.90 641.39 561.60 716.69 990.46
    Total Liabilities 2,982.37 3,004.25 3,016.45 2,861.02 3,386.52
    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
    Other Surplus (Deficit) 701.72 701.72 701.72 701.72 701.72
    Retained Earnings (Deficit) 3,734.93 3,424.64 3,430.01 3,139.04 2,374.04
    Treasury Stock - - - - -
    Shareholders' Equity 10,437.91 10,195.62 10,098.55 9,910.75 9,208.26
    Minority Interest 24.02 18.67 24.09 13.55 3.20
    more
    Statement of Comprehensive Income (MB.) 3M/2019 
    (01/04/18 
    -30/06/18)     		 3M/2018 
    (01/04/17 
    -30/06/17)     		 2018 
    (01/04/17 
    -31/03/18)     		 2017 
    (01/04/16 
    -31/03/17)     		 2016 
    (01/04/15 
    -31/03/16) 
    Sales 2,623.87 2,383.66 9,614.30 9,284.98 8,768.80
    Other Income 46.83 6.45 49.47 47.38 169.73
    Total Revenues 2,729.86 2,439.07 9,908.89 9,578.70 9,187.67
    COGs 1,867.08 1,652.26 6,897.57 6,311.63 5,853.64
    SG&A 518.15 450.39 1,876.73 1,736.81 1,673.44
    Total Expenses 2,385.25 2,114.62 8,857.34 8,079.52 7,527.73
    EBITDA 509.11 487.45 1,694.96 2,117.14 2,242.89
    Depre. & Amor. 164.49 163.00 643.42 617.97 582.95
    EBIT 344.62 324.45 1,051.54 1,499.18 1,659.94
    Net Profit 304.91 285.59 990.96 1,380.98 1,413.47
    EPS (B.) 0.11 0.10 0.35 0.49 0.51
    more
    Statement of Cash Flow (MB.) 3M/2019 
    (01/04/18 
    -30/06/18)     		 3M/2018 
    (01/04/17 
    -30/06/17)     		 2018 
    (01/04/17 
    -31/03/18)     		 2017 
    (01/04/16 
    -31/03/17)     		 2016 
    (01/04/15 
    -31/03/16) 
    Operating Cash Flow 320.14 309.40 1,497.91 1,763.53 1,558.26
    Investing Cash Flow -101.86 -179.94 -649.28 -452.28 -398.15
    Financing Cash Flow -118.38 59.32 -681.15 -1,188.60 -1,179.53
    Net Cash Flow 99.90 188.78 167.48 122.65 -19.42
    more
    Annualized: ROE, ROA
    Ratios 3M/2019  3M/2018  2018  2017 
    Current Ratio (X) 1.96 1.98 1.88 2.00
    ROE (%) 9.79 13.01 9.91 14.45
    ROA (%) 8.04 10.73 8.11 11.81
    D/E (X) 0.29 0.29 0.30 0.29
    Total Asset Turnover (X) 0.77 0.74 0.76 0.75
    Gross Profit Margin (%) 28.84 30.68 28.26 32.02
    EBIT Margin (%) 12.62 13.30 10.61 15.65
    Net Profit Margin (%) 11.17 11.71 10.00 14.42

    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/2019  3M/2018  2018  2017 
    Sales Growth 10.08 0.98 3.55 5.89
    COGs Growth 13.00 4.30 9.28 7.82
    Total Revenue Growth 11.92 0.22 3.45 4.26
    Total Expense Growth 12.80 5.47 9.63 7.33
    Net Profit Growth 6.76 -25.06 -28.24 -2.30

    Annualized
    Cash Cycle 3M/2019  3M/2018  2018  2017 
    A/R Turnover (Times) 5.45 5.30 5.60 5.72
    Avg. Collection Period (Days) 66.93 68.90 65.17 63.81
    Inventory Turnover (Times) 3.05 2.95 3.10 2.89
    Avg. Inventory Period (Days) 119.79 123.62 117.89 126.50
    A/P Turnover (Times) 5.54 5.59 5.66 5.74
    Avg. Payment Period (Days) 65.91 65.35 64.46 63.60
    Cash Cycle (Days) 120.81 127.18 118.61 126.70


    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.