Company Summary
HMPRO HOME PRODUCT CENTER PUBLIC COMPANY LIMITED
Services/Commerce
SET50 / SETTHSI / SETWB
CG Report:   
 
  Data as of 27 Oct 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
14.70 15.80 / 12.40 37.10 8.89 13,151.20 193,322.61 224,949.15 7,241.20 21.39
News
Date/Time Subject
26 Oct 2021 07:32   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
26 Oct 2021 07:30   Financial Statement Quarter 3/2021 (Reviewed)
26 Oct 2021 07:30   Financial Performance Quarter 3 (F45) (Reviewed)
27 Sep 2021 17:47   Proposal of AGM Agenda, Nomination of Director and Procedures for sending question in advance
31 Aug 2021 12:40   Interim Dividend Payment
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 10 Mar 2021 11 Mar 2020
    % /Shareholders
    40.83% 40,467 45.87% 27,299
    Foreign Shareholders 13.71% (As of 27/10/2021) Foreign Limit 30.00%
    NVDR Shareholders  5.71% (As of 27/10/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 3.52 4.24 3.70
    20 Days 6.52 4.98 6.02
    60 Days 8.89 1.03 2.87
    120 Days 5.76 1.01 1.31
    YTD 7.30 -7.34 -4.45
    P/E (X) 37.10 39.43 20.85
    P/BV (X) 8.89 4.02 1.75
    Turnover Ratio (%) 0.36 0.94 1.39

    Top 10 Major Shareholders(@16 Sep 2021) Share %
    1. บริษัท แลนด์แอนด์เฮ้าส์ 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 745,352,759 5.67
    4. นาย นิติ โอสถานุเคราะห์ 665,764,862 5.06
    5. สำนักงานประกันสังคม 385,589,412 2.93
    6. THE BANK OF NEW YORK MELLON 275,644,531 2.10
    7. นาย มานิต อุดมคุณธรรม 268,989,197 2.05
    8. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 224,743,925 1.71
    9. STATE STREET EUROPE LIMITED 173,979,978 1.32
    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 BHUDDHAPRASART 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
    27 Oct 2021    		 2020
    30 Dec 2020    		 2019
    30 Dec 2019
    Listed share (M.) 13,151.20  13,151.20  13,151.20 
    Market Cap (MB.) 193,322.61  180,171.41  210,419.17 
    Price (B./share) 14.70  13.70  16.00 
    BVPS (B./Share) 1.65  1.52  1.48 
    P/BV (X) 8.89  9.00  10.80 
    P/E (X) 37.10  33.63  34.41 
    Turnover Ratio (%) 38.82  49.02  43.39 
    Value Trade/Day (MB.) 362.20  374.20  386.71 
    Beta 0.84  1.20  0.83 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 7.30  -14.38  5.26 
    Dividend Yield (%) 2.04  2.77  2.19 
    Payout Ratio 0.81  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 2021 - 30 Jun 2021 0.12 Baht 28 Sep 2021 Cash
    01 Jul 2020 - 31 Dec 2020 0.20 Baht 06 May 2021 Cash
    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
     
    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
    Financial Data
    Statement of Financial Position (MB.) 9M/2021 
    (01/01/21 
    -30/09/21)     		 9M/2020 
    (01/01/20 
    -30/09/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 2,263.43 3,205.91 3,282.69 2,859.98 6,237.75
    A/R Net 1,192.19 1,328.78 1,769.38 1,912.40 1,998.62
    Inventories 11,779.66 9,877.17 10,344.56 10,421.26 10,245.45
    Current Assets 15,606.81 14,887.34 15,828.32 15,689.84 19,006.26
    PP&E Net 27,768.43 28,899.45 28,741.16 32,806.18 32,300.44
    Non-Current Assets 39,485.10 39,847.30 40,262.45 36,359.11 35,805.10
    Total Assets 55,091.91 54,734.63 56,090.77 52,048.96 54,811.35
    OD 2,234.28 1,754.94 1,248.71 280.74 340.18
    A/P Net 11,713.61 13,376.08 13,050.31 14,069.08 14,370.53
    Current portion of LT 2,064.09 4,080.55 4,075.17 6,020.21 6,907.64
    Current Liabilities 17,673.89 20,963.03 20,610.00 22,289.27 23,651.21
    Non-Current Liabilities 16,368.63 13,754.57 13,915.53 8,621.61 11,246.05
    Total Liabilities 34,042.52 34,717.60 34,525.53 30,910.88 34,897.26
    Authorized Capital 13,151.20 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 13,151.20
    Premium (Discount) on Share Capital 646.32 646.32 646.32 646.32 646.32
    Retained Earnings (Deficit) 7,281.67 6,279.24 7,824.23 7,401.98 6,177.62
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -29.80 -59.73 -56.51 -61.42 -61.05
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 21,049.39 20,017.03 21,565.24 21,138.08 19,914.09
    Minority Interest 0.00 0.00 0.00 0.00 0.00
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21)     		 9M/2020 
    (01/01/20 
    -30/09/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 45,220.91 44,515.99 59,873.93 65,253.31 63,556.04
    Other Income 1,342.78 1,208.45 1,875.06 2,170.56 2,493.87
    Total Revenues 46,569.48 45,740.09 61,765.43 67,423.88 66,049.91
    Costs 33,582.75 32,927.22 44,151.88 47,299.15 44,644.21
    Selling And Administrative Expenses 8,105.35 8,050.95 10,956.53 12,097.91 14,039.67
    Total Cost And Expenses 41,734.14 40,989.03 55,116.58 59,414.84 58,727.72
    EBITDA 7,241.20 7,144.13 9,830.58 10,951.05 10,386.68
    Depre. & Amor. 2,405.86 2,393.07 3,181.74 2,942.01 3,064.49
    EBIT 4,835.35 4,751.06 6,648.84 8,009.04 7,322.19
    Net Profit : Owners Of The Parent 3,665.47 3,609.72 5,154.70 6,176.59 5,612.62
    EPS (B.) 0.28 0.27 0.39 0.47 0.43
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21)     		 9M/2020 
    (01/01/20 
    -30/09/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 3,631.41 6,527.27 8,362.88 8,375.38 8,724.97
    Investing Cash Flow -1,008.74 -2,037.91 -3,144.81 -3,016.64 -2,869.67
    Financing Cash Flow -3,668.00 -4,146.06 -4,797.48 -8,729.03 -2,124.93
    Net Cash Flow -1,045.33 343.30 420.58 -3,370.29 3,730.36
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 0.88 0.71 0.77 0.70
    ROE (%) 25.38 27.13 24.14 30.09
    ROA (%) 12.26 13.27 12.30 14.99
    D/E (X) 1.62 1.73 1.60 1.46
    Total Asset Turnover (X) 1.14 1.19 1.14 1.26
    Gross Profit Margin (%) 25.74 26.03 26.26 27.51
    EBIT Margin (%) 10.38 10.39 10.76 11.88
    Net Profit Margin (%) 7.87 7.89 8.35 9.16

    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 (%) 9M/2021  9M/2020  2020  2019 
    Sales Growth 1.58 -9.15 -8.24 2.67
    COGs Growth 1.99 -7.72 -6.65 5.95
    Total Revenue Growth 1.81 -9.41 -8.39 2.08
    Total Expense Growth 1.82 -8.35 -7.23 1.17
    Net Profit Growth 1.54 -18.49 -16.54 10.05

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 48.06 42.09 32.52 33.37
    Avg. Collection Period (Days) 7.59 8.67 11.22 10.94
    Inventory Turnover (Times) 4.14 4.52 4.25 4.58
    Avg. Inventory Period (Days) 88.21 80.77 85.83 79.74
    A/P Turnover (Times) 3.57 3.32 3.26 3.33
    Avg. Payment Period (Days) 102.19 109.90 112.10 109.73
    Cash Cycle (Days) -6.39 -20.46 -15.04 -19.05


    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.