Company Summary
INSET INFRASET PUBLIC COMPANY LIMITED
Technology
mai
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
4.14 4.60 / 2.38 17.11 2.76 280.00 2,318.40 2,700.35 180.78 14.94
News
Date/Time Subject
23 Mar 2021 08:47   Disclosure of Invitation Notice of the 2021 Annual General Meeting of Shareholders on the Company's website and proposing questions in advance
18 Feb 2021 08:25   Management Discussion and Analysis of the Year 2020 Operating Results, Ending 31 December 2020
18 Feb 2021 08:25   Notification of the Resolutions of the Board of Directors Meeting No. 1/2021, The dividend payment, capital increase and schedule for 2021 AGM
18 Feb 2021 08:24   Financial Statement Yearly 2020 (Audited)
18 Feb 2021 08:24   Financial Performance Yearly (F45) (Audited)
more

Company Profile
Address 165/37-39 Ramindra Road, Anusaowaree sub-district, Bangkaen district Bangkok 10220
Telephone 0-2092-7444
Fax 0-2092-7448
URL www.infraset.co.th
  Annual Report 2020
Establish Date 2006 Listed Date 08/10/2019
IPO Price (Baht) 2.69 @Par0.50 Baht
IPO Financial Advisory
  • ASIA PLUS ADVISORY COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Construction, installation, maintenence and service contractor for data center, ICT infrastructure and telecommunications infrastructure.

    Free Float 25 May 2020 03 Oct 2019
    % /Shareholders
    39.06% 1,560 39.58% 2,299
    Foreign Shareholders
     -
    Foreign Limit 49.00%
    NVDR Shareholders  3.54% (As of 16/04/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -3.72 -1.08 0.11
    20 Days 15.64 9.85 6.62
    60 Days 16.95 -1.86 -8.58
    120 Days 18.29 0.05 -16.93
    YTD 19.65 -1.43 -10.00
    P/E (X) 17.11 31.09 89.69
    P/BV (X) 2.76 3.55 2.26
    Turnover Ratio (%) 2.60 1.15 1.05

    Top 10 Major Shareholders(@10 Mar 2021) Share %
    1. นาย ศักดิ์บวร พุกกะณะสุต 212,850,000 38.01
    2. นาย บุญสมิทธิ์ พุกกะณะสุต 62,700,000 11.20
    3. ACT.SUB.LT. SURABHUN TECHAIYA 24,000,000 4.29
    4. MR. METHA CHOTIAPISITKUL 21,450,000 3.83
    5. น.ส. ณัฐพิชา เหล่าบุญชัย 13,200,000 2.36
    6. MR. RUTHAI RUGRACHAGARN 9,000,000 1.61
    7. น.ส. สุกัญญา มูลรัตน์ 8,000,000 1.43
    8. บริษัท Thai NVDR Company Limited 6,980,900 1.25
    9. MISS SAOWAROT KAMJANGHAN 6,100,000 1.09
    10. MR. THANAKHAN SITHAM 5,292,600 0.95

    Management Position
    1. Mr. KAMPANART LOHACHAROENVANICH CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. SAKBOWORN PUKKANASUT MANAGING DIRECTOR / DIRECTOR
    3. Mr. METHA CHOTIAPISITKUL DIRECTOR
    4. Mr. AKARAWATT AKARASUWANNACHAI DIRECTOR
    5. Mr. VICHIEN JEARKJIRM DIRECTOR
    6. Mr. KASEM TECHAIYA DIRECTOR
    7. Mr. SARAN SUPAKSARAN INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    8. Miss LALITA HONGRATANAWONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    16 Apr 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 560.00  560.00  560.00 
    Market Cap (MB.) 2,318.40  1,937.60  1,456.00 
    Price (B./share) 4.14  3.46  2.60 
    BVPS (B./Share) 1.50  1.42  N/A 
    P/BV (X) 2.76  2.43 
    P/E (X) 17.11  15.44  12.61 
    Turnover Ratio (%) 143.28  396.27  163.21 
    Value Trade/Day (MB.) 45.33  30.40  46.00 
    Beta 1.03  0.88 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 19.65  33.08  -3.35 
    Dividend Yield (%) 2.87  4.34  N/A 
    Payout Ratio 0.63  0.68  0.16 
    Dividend Policy Not less than 40% of the net profit from the Company's business performance

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 30 Jun 2020 0.038 Baht 03 Sep 2020 Cash
    01 Oct 2019 - 31 Dec 2019 0.115 Baht 05 May 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.035 Baht 06 Dec 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS AUDIT CO., LTD.
    Ms. KANITTHA SIRIPATTANASOMCHAI/ANS AUDIT CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    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) 
    Cash And Cash Equivalents 110.85 223.05 174.14
    A/R Net 485.04 - -
    Inventories - - -
    Current Assets 1,173.85 902.83 509.29
    PP&E Net 86.29 82.95 52.45
    Non-Current Assets 158.09 141.81 97.44
    Total Assets 1,331.94 1,044.63 606.73
    OD - - -
    A/P Net 439.53 179.12 189.45
    Current portion of LT 8.97 8.58 7.83
    Current Liabilities 465.19 212.46 206.65
    Non-Current Liabilities 27.61 51.86 40.86
    Total Liabilities 492.80 264.32 247.51
    Authorized Capital 280.00 280.00 207.00
    Paid-Up Capital 280.00 280.00 207.00
    Premium (Discount) on Share Capital 370.60 370.60 63.00
    Retained Earnings (Deficit) 182.11 123.29 82.79
    Treasury Stock - - -
    Shares Of The Company Held By Subsidiaries - - -
    Other Components Of Equity 6.43 6.43 6.43
     - Surplus (Deficits) 6.43 6.43 6.43
    Shareholders' Equity 839.14 780.31 359.22
    Minority Interest - - -
    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) 
    Revenue From Operations 1,500.95 1,216.61 1,000.58
    Other Income 3.12 3.35 6.55
    Total Revenues 1,504.07 1,219.97 1,007.13
    Costs 1,267.71 1,003.82 826.16
    Selling And Administrative Expenses 65.93 67.49 60.48
    Total Cost And Expenses 1,333.64 1,071.31 886.64
    EBITDA 180.78 151.89 121.43
    Depre. & Amor. 10.34 3.24 0.94
    EBIT 170.43 148.66 120.49
    Net Profit : Owners Of The Parent 135.49 120.12 94.56
    EPS (B.) 0.24 0.27 54.68
    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) 
    Operating Cash Flow -177.54 61.23 -18.88
    Investing Cash Flow 162.59 -298.96 35.82
    Financing Cash Flow -97.25 286.64 65.82
    Net Cash Flow -112.20 48.91 82.76
    more
    Annualized: ROE, ROA
    Ratios 2020  2019 
    Current Ratio (X) 2.52 4.25
    ROE (%) 16.73 21.08
    ROA (%) 14.34 18.00
    D/E (X) 0.59 0.34
    Total Asset Turnover (X) 1.27 1.48
    Gross Profit Margin (%) 15.54 17.49
    EBIT Margin (%) 11.33 12.19
    Net Profit Margin (%) 9.01 9.85

    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 
    Sales Growth 23.37 N/A
    COGs Growth 26.29 N/A
    Total Revenue Growth 23.29 N/A
    Total Expense Growth 24.49 N/A
    Net Profit Growth 12.79 N/A

    Annualized
    Cash Cycle 2020  2019 
    A/R Turnover (Times) 4.55 10.80
    Avg. Collection Period (Days) 80.29 33.79
    Inventory Turnover (Times) N/A N/A
    Avg. Inventory Period (Days) - -
    A/P Turnover (Times) 4.10 5.45
    Avg. Payment Period (Days) 89.06 67.01
    Cash Cycle (Days) -8.78 -33.21


    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.