Company Summary
HARN HARN ENGINEERING SOLUTIONS PUBLIC COMPANY LIMITED
Services
mai
CG Report:   
 
  Data as of 10 Aug 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
2.14 2.44 / 1.45 8.22 0.92 292.25 1,250.83 1,345.40 51.47 6.06
News
Date/Time Subject
04 Aug 2020 08:40   Shareholders meeting's resolution
29 Jun 2020 09:43   Disclosure of Invitation Notice to the 2020 Annual General Meeting of Shareholders (AGM) on the Company's website
24 Jun 2020 13:24   Notification on the Signing of Joint Venture Agreement and the Establishment of the Joint Venture Company
10 Jun 2020 08:29   Resolutions of the Board of Directors' Meeting regarding the date of 2020 Annual General Meeting of Shareholders (AGM), the Recode Date and the 2020 AGM agendas
15 May 2020 08:30   Reviewed financial performance Quarter 1 (F45)
more

Company Profile
Address 19/20-22 Royal City Avenue, Block A, Rama 9 Soi 8 Road, Bang Kapi, Huai Khwang Bangkok 10310
Telephone 0-2203-0868
Fax 0-2203-1504
URL www.harn.co.th
  Annual Report 2019
IPO Price (Baht) 3.00 @Par0.50 Baht
IPO Financial Advisory
  • ADVISORY PLUS CO., LTD.
  • Par 0.50 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  / Services / Services

    Removal of causes of possible delisting/Additional Listed Securities: Backdoor Listing
    Trading Date 09/12/2016
    Financial Advisor -

    Business
    import and distribution of products used in building engineering system, i.e. fire suppression system, air-conditioning system, sanitary system, refrigeration system and digital printing including the provision of consulting, designing services in projects and provision of engineering solutions complete.

    Free Float 15 Mar 2019 12 Mar 2018
    % /Shareholders
    34.81% 2,019 30.09% 2,190
    Foreign Shareholders 12.65% (As of 10/08/2020) Foreign Limit 49.00%
    NVDR Shareholders  0.08% (As of 10/08/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 0.94 -3.64 -1.56
    20 Days - -6.37 -3.44
    60 Days 5.94 -19.11 -14.22
    120 Days -6.96 -14.01 -9.80
    YTD -6.14 -10.85 -7.31
    P/E (X) 8.22 20.09 24.02
    P/BV (X) 0.92 2.11 1.55
    Turnover Ratio (%) 0.04 0.16 0.25

    Top 10 Major Shareholders(@25 Jun 2020) Share %
    1. นาย WIRAT SUKCHAI 88,873,787 15.21
    2. นาง SIRIMA IAMSAKULRAT 84,234,151 14.41
    3. NICE NOBLE LIMITED 73,316,475 12.54
    4. นาย JAIN CHARNNARONG 72,319,130 12.37
    5. น.ส. นพพร ชาญณรงค์ 26,407,444 4.52
    6. นาย ชัยวัฒน์ แต้ไพสิฐพงษ์ 26,120,000 4.47
    7. MR. THAMMANOON TRIPETCHR 21,769,852 3.72
    8. นาย WASAN NANTAKHWANG 15,360,500 2.63
    9. MISS PANATDA THONGLIAM 14,832,149 2.54
    10. นาง NOPPHARAT SUKCHAI 13,000,000 2.22

    Management Position
    1. Mr. THAKOL NUNTHIRAPAKORN CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    2. Mr. WIRAT SUKCHAI CHAIRMAN OF EXECUTIVE DIRECTOR BOARD / CHIEF EXECUTIVE OFFICER / MANAGING DIRECTOR / DIRECTOR
    3. Mr. THAMMANOON TRIPETCHR MANAGING DIRECTOR / DIRECTOR
    4. Mrs. SIRIMA IAMSAKULRAT DIRECTOR
    5. Mrs. VALEERATN CHUERBOONCHAI DIRECTOR
    6. MR. PARKPHUM WONGPAITOON DIRECTOR
    7. Mr. JAIN CHARNNARONG DIRECTOR
    8. Mr. SOTHITORN MALLIKAMAS INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Miss VORANUCH SUPAIBULPIPAT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Aug 2020
    2019
    30 Dec 2019
    2018
    28 Dec 2018
    Listed share (M.) 584.50  584.50  584.50 
    Market Cap (MB.) 1,250.83  1,332.66  1,437.87 
    Price (B./share) 2.14  2.28  2.46 
    BVPS (B./Share) 2.32  2.19  2.11 
    P/BV (X) 0.92  1.04  1.17 
    P/E (X) 8.22  9.54  10.45 
    Turnover Ratio (%) 13.06  14.32  14.08 
    Value Trade/Day (MB.) 1.09  0.82  1.00 
    Beta 0.62  0.35  0.59 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) -6.14  -7.32  -24.07 
    Dividend Yield (%) 8.41  7.02  5.69 
    Payout Ratio 0.69  0.67  0.59 
    Dividend Policy No less than 40% of net profit of financial statements after income tax and all legally required reserves

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2019 - 31 Dec 2019 0.18 Baht 15 May 2020 Cash
    01 Jan 2018 - 31 Dec 2018 0.16 Baht 17 May 2019 Cash
    01 Jan 2017 - 31 Dec 2017 0.14 Baht 25 May 2018 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MR. THANAWUT PIBOONSAWAT/DHARMNITI AUDITING CO., LTD.
    Miss POTJANARAT SIRIPIPAT/DHARMNITI AUDITING CO., LTD.
    Miss ROONGNAPHA SAENGCHAN/DHARMNITI AUDITING CO., LTD.
    Miss TECHINEE PORNPENPOB/DHARMNITI AUDITING CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash 184.18 19.65 127.10 29.31 41.96
    A/R Net 294.02 268.81 316.11 284.53 274.84
    Inventories 310.21 321.17 305.04 304.44 291.27
    Current Assets 929.60 835.48 889.86 809.41 828.75
    PP&E Net 30.53 32.26 30.67 32.68 150.47
    Total Assets 1,635.12 1,567.91 1,596.30 1,548.59 1,457.34
    OD - - - - -
    A/P Net 192.88 189.27 194.40 210.18 174.48
    Current portion of LT 0.89 - - - -
    Current Liabilities 226.27 220.86 223.59 232.90 197.77
    Non-Current Liabilities 52.49 47.64 51.04 48.48 44.90
    Total Liabilities 278.76 268.51 274.64 281.38 242.67
    Authorized Capital 292.25 292.25 292.25 292.25 292.25
    Paid-Up Capital 292.25 292.25 292.25 292.25 292.25
    Premium (Discount) on Share Capital 776.42 776.42 776.42 776.42 776.42
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 287.85 230.74 253.05 198.54 146.01
    Treasury Stock - - - - -
    Shareholders' Equity 1,356.36 1,299.40 1,321.66 1,267.21 1,214.68
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Sales 304.29 330.32 1,366.88 1,344.27 1,285.96
    Other Income 6.37 8.41 27.09 11.75 14.74
    Total Revenues 310.67 338.73 1,393.97 1,356.02 1,300.70
    COGs 204.37 236.07 948.69 931.23 905.04
    SG&A 62.96 62.56 258.34 257.28 234.53
    Total Expenses 267.33 298.64 1,207.03 1,188.51 1,139.57
    EBITDA 51.47 48.04 218.57 198.77 192.07
    Depre. & Amor. 8.13 7.95 31.62 31.26 30.93
    EBIT 43.33 40.10 186.95 167.51 161.14
    Net Profit 34.80 32.20 149.62 134.36 129.68
    EPS (B.) 0.06 0.06 0.26 0.23 0.22
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 58.98 24.19 151.00 163.44 107.14
    Investing Cash Flow -1.62 -33.85 40.37 -94.26 -48.44
    Financing Cash Flow -0.26 - -93.52 -81.83 -52.60
    Net Cash Flow 57.11 -9.66 97.84 -12.65 6.09
    more
    Annualized: ROE, ROA
    Ratios 3M/2020  3M/2019  2019  2018 
    Current Ratio (X) 4.11 3.78 3.98 3.48
    ROE (%) 11.46 10.85 11.56 10.83
    ROA (%) 11.88 11.24 11.89 11.15
    D/E (X) 0.21 0.21 0.21 0.22
    Total Asset Turnover (X) 0.85 0.90 0.89 0.90
    Gross Profit Margin (%) 32.84 28.53 30.59 30.73
    EBIT Margin (%) 13.95 11.84 13.41 12.35
    Net Profit Margin (%) 11.20 9.51 10.73 9.91

    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/2020  3M/2019  2019  2018 
    Sales Growth -7.88 6.33 1.68 4.53
    COGs Growth -13.43 7.18 1.88 2.89
    Total Revenue Growth -8.29 7.75 2.80 4.25
    Total Expense Growth -10.48 7.14 1.56 4.29
    Net Profit Growth 8.08 12.55 11.36 3.61

    Annualized
    Cash Cycle 3M/2020  3M/2019  2019  2018 
    A/R Turnover (Times) 4.76 4.93 4.55 4.81
    Avg. Collection Period (Days) 76.61 74.03 80.20 75.94
    Inventory Turnover (Times) 2.90 3.23 3.11 3.13
    Avg. Inventory Period (Days) 125.66 112.91 117.25 116.75
    A/P Turnover (Times) 4.80 5.24 4.69 4.84
    Avg. Payment Period (Days) 76.05 69.63 77.83 75.38
    Cash Cycle (Days) 126.21 117.32 119.61 117.30


    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.