Company Summary
HMPRO HOME PRODUCT CENTER PUBLIC COMPANY LIMITED
Services/Commerce
SET50 / SETTHSI / SETWB
CG Report:   
 
  Data as of 16 Apr 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
14.00 16.70 / 12.70 35.72 8.54 13,151.20 184,116.77 215,359.61 9,830.58 21.91
News
Date/Time Subject
09 Apr 2021 07:38   Report of the Resolution of The Annual General Meeting of Shareholders for the year 2021.
08 Mar 2021 18:59   Disclosure of the Notice of the Annual General Meeting of Shareholders of Year 2021
24 Feb 2021 19:37   Financial Statement Yearly 2020 (Audited) (Amendment of notes to the financial statement, page 29 and 30)
24 Feb 2021 08:13   Financial Performance Yearly (F45) (Audited) (Decimal edit)
24 Feb 2021 07:35   Management Discussion and Analysis Yearly Ending 31 Dec 2020
more

Company Profile
Address 31 Prachachuennonthaburi Rd., Bangkhen, Amphoe Muang Nonthaburi 11000
Telephone 0-2832-1000
Fax 0-2832-1400
URL www.homepro.co.th
  Annual Report 2020
Establish Date 27/6/1995 Listed Date 30/10/2001
IPO Price (Baht) 3.60 @Par1.00 Baht
IPO Financial Advisory
  • UNITED ADVISORY SERVICES COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

    Business
    The Company is the retail business in home improvement segment by selling goods and providing complete range of services relating to construction, refurbishment, addition, renovation, improvment of buildings, houses, and residencial places through One Stop Shopping Home Center under the trade name of HomePro which is the Company's trademark.

    Free Float 11 Mar 2020 13 Mar 2019
    % /Shareholders
    45.87% 27,299 45.44% 24,605
    Foreign Shareholders 12.82% (As of 16/04/2021) Foreign Limit 30.00%
    NVDR Shareholders  6.47% (As of 16/04/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -3.45 -1.50 -1.53
    20 Days -3.45 -1.78 -2.51
    60 Days 1.45 -6.26 -0.50
    120 Days - -11.50 -20.35
    YTD 2.19 -7.75 -4.38
    P/E (X) 35.72 39.06 40.48
    P/BV (X) 8.54 3.86 1.76
    Turnover Ratio (%) 0.18 0.41 1.40

    Top 10 Major Shareholders(@10 Mar 2021) Share %
    1. บริษัท แลนด์ แอนด์ เฮ้าส์ จำกัด (มหาชน) 3,975,878,432 30.23
    2. Quality Houses Public Company Limited 2,613,023,098 19.87
    3. บริษัท Thai NVDR Company Limited 856,103,355 6.51
    4. นาย นิติ โอสถานุเคราะห์ 665,764,862 5.06
    5. สำนักงานประกันสังคม 358,568,012 2.73
    6. นาย มานิต อุดมคุณธรรม 269,989,197 2.05
    7. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 216,564,342 1.65
    8. THE BANK OF NEW YORK MELLON 179,203,432 1.36
    9. STATE STREET EUROPE LIMITED 172,238,694 1.31
    10. บริษัท SARASIN COMPANY LIMITED 167,557,971 1.27

    Management Position
    1. MR. MANIT UDOMKUNATUM CHAIRMAN OF EXECUTIVE DIRECTOR / DIRECTOR
    2. Mr. KHUNAWUT THUMPOMKUL MANAGING DIRECTOR / DIRECTOR
    3. Mr. NAPORN SUNTHORNCHITCHAROEN DIRECTOR
    4. Mr. RUTT PHANIJPHAND DIRECTOR
    5. Mrs. SUWANNA BUDDHAPRASART DIRECTOR
    6. Mr. ACHAWIN ASAVABHOKIN DIRECTOR
    7. Mr. WEERAPUN UNGSUMALEE DIRECTOR
    8. Mr. BOONSOM LERDHIRUNWONG INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    9. Mr. THAVEEVAT TATIYAMANEEKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. CHANIN ROONSAMRARN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. MR. PORNWUT SARASIN INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    16 Apr 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 13,151.20  13,151.20  13,151.20 
    Market Cap (MB.) 184,116.77  180,171.41  210,419.17 
    Price (B./share) 14.00  13.70  16.00 
    BVPS (B./Share) 1.64  1.52  1.48 
    P/BV (X) 8.54  9.00  10.80 
    P/E (X) 35.72  33.63  34.41 
    Turnover Ratio (%) 15.41  49.02  43.39 
    Value Trade/Day (MB.) 411.84  374.20  386.71 
    Beta 0.98  1.20  0.83 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 2.19  -14.38  5.26 
    Dividend Yield (%) 2.14  2.77  2.19 
    Payout Ratio 0.79  0.76  0.80 
    Dividend Policy Not less than 40% of the net profit

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 30 Jun 2020 0.10 Baht 23 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.21 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.17 Baht 25 Sep 2019 Cash
    01 Jul 2018 - 31 Dec 2018 0.20 Baht 08 May 2019 Cash
    01 Jan 2018 - 30 Jun 2018 0.15 Baht 26 Sep 2018 Cash
    01 Jul 2017 - 31 Dec 2017 0.18 Baht 08 May 2018 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED
    MRS. GINGKARN ATSAWARANGSALIT/EY OFFICE LIMITED
    Miss ORAWAN TECHAWATANASIRIKUL/EY OFFICE LIMITED
    MISS SUMANA PUNPONGSANON/EY OFFICE LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash And Cash Equivalents 3,282.69 2,859.98 6,237.75 2,504.91
    A/R Net 1,769.38 1,912.40 - -
    Inventories 10,344.56 10,421.26 10,245.45 10,342.99
    Current Assets 15,828.32 15,689.84 19,006.26 15,241.68
    PP&E Net 28,741.16 32,806.18 32,300.44 32,042.06
    Non-Current Assets 40,262.45 36,359.11 35,805.10 35,707.67
    Total Assets 56,090.77 52,048.96 54,811.35 50,949.35
    OD 1,248.71 280.74 340.18 341.14
    A/P Net 13,050.31 14,069.08 - -
    Current portion of LT 4,075.17 6,020.21 6,907.64 3,800.00
    Current Liabilities 20,610.00 22,289.27 23,651.21 20,377.78
    Non-Current Liabilities 13,915.53 8,621.61 11,246.05 11,936.77
    Total Liabilities 34,525.53 30,910.88 34,897.26 32,314.55
    Authorized Capital 13,151.20 13,151.20 13,151.20 13,151.20
    Paid-Up Capital 13,151.20 13,151.20 13,151.20 13,151.20
    Premium (Discount) on Share Capital 646.32 646.32 646.32 646.32
    Retained Earnings (Deficit) 7,824.23 7,401.98 6,177.62 4,904.87
    Treasury Stock - - - -
    Shares Of The Company Held By Subsidiaries - - - -
    Other Components Of Equity -56.51 -61.42 -61.05 -67.60
     - Surplus (Deficits) - - - -
    Shareholders' Equity 21,565.24 21,138.08 19,914.09 18,634.79
    Minority Interest 0.00 0.00 0.00 0.00
    more
    Statement of Comprehensive Income (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Revenue From Operations 59,873.93 65,253.31 63,556.04 59,888.32
    Other Income 1,875.06 2,170.56 2,493.87 4,346.17
    Total Revenues 61,765.43 67,423.88 66,049.91 64,234.49
    Costs 44,151.88 47,299.15 44,644.21 44,049.76
    Selling And Administrative Expenses 10,956.53 12,097.91 14,039.67 13,745.58
    Total Cost And Expenses 55,116.58 59,414.84 58,727.72 57,800.05
    EBITDA 9,830.58 10,951.05 10,386.68 9,500.28
    Depre. & Amor. 3,181.74 2,942.01 3,064.49 3,065.84
    EBIT 6,648.84 8,009.04 7,322.19 6,434.44
    Net Profit : Owners Of The Parent 5,154.70 6,176.59 5,612.62 4,886.39
    EPS (B.) 0.39 0.47 0.43 0.37
    more
    Statement of Cash Flow (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 8,362.88 8,375.38 8,724.97 7,525.55
    Investing Cash Flow -3,144.81 -3,016.64 -2,869.67 -3,232.91
    Financing Cash Flow -4,797.48 -8,729.03 -2,124.93 -5,495.22
    Net Cash Flow 420.58 -3,370.29 3,730.36 -1,202.58
    more
    Annualized: ROE, ROA
    Ratios 2020  2019  2018 
    Current Ratio (X) 0.77 0.70 0.80
    ROE (%) 24.14 30.09 29.12
    ROA (%) 12.30 14.99 13.85
    D/E (X) 1.60 1.46 1.75
    Total Asset Turnover (X) 1.14 1.26 1.25
    Gross Profit Margin (%) 26.26 27.51 29.76
    EBIT Margin (%) 10.76 11.88 11.09
    Net Profit Margin (%) 8.35 9.16 8.50

    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 (%) 2020  2019  2018 
    Sales Growth -8.24 2.67 6.12
    COGs Growth -6.65 5.95 1.35
    Total Revenue Growth -8.39 2.08 2.83
    Total Expense Growth -7.23 1.17 1.60
    Net Profit Growth -16.54 10.05 14.86

    Annualized
    Cash Cycle 2020  2019  2018 
    A/R Turnover (Times) 32.52 33.37 33.49
    Avg. Collection Period (Days) 11.22 10.94 10.90
    Inventory Turnover (Times) 4.25 4.58 4.34
    Avg. Inventory Period (Days) 85.83 79.74 84.16
    A/P Turnover (Times) 3.26 3.33 3.14
    Avg. Payment Period (Days) 112.10 109.73 116.32
    Cash Cycle (Days) -15.04 -19.05 -21.26


    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.