Company Summary
INSET INFRASET PUBLIC COMPANY LIMITED
Technology
mai
CG Report:   -
 
  Data as of 18 Sep 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
3.22 3.96 / 1.99 14.58 2.35 280.00 1,803.20 1,820.15 68.24 11.35
News
Date/Time Subject
19 Aug 2020 08:51   Payment of Interim Dividend for the first half year operations of 2020 (Payment Reschedule)
07 Aug 2020 07:28   Financial Performance Quarter 2 (F45) (Reviewed)
07 Aug 2020 07:28   Payment of Interim Dividend for the first half year operations of 2020
07 Aug 2020 07:27   Financial Statement Quarter 2/2020 (Reviewed)
23 Jul 2020 08:53   Notification of the usage of initial public offering proceeds
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 2019
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 0.01% (As of 18/09/2020) Foreign Limit 49.00%
    NVDR Shareholders  2.31% (As of 18/09/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 0.63 -1.93 -0.49
    20 Days -3.59 -2.92 -5.44
    60 Days 23.85 22.66 19.23
    120 Days 57.84 14.59 11.35
    YTD 23.85 13.99 23.47
    P/E (X) 14.58 26.02 33.40
    P/BV (X) 2.35 3.57 1.62
    Turnover Ratio (%) 0.99 1.94 0.20

    Top 10 Major Shareholders(@21 Aug 2020) Share %
    1. นาย ศักดิ์บวร พุกกะณะสุต 212,850,000 38.01
    2. นาย บุญสมิทธิ์ พุกกะณะสุต 62,700,000 11.20
    3. ว่าที่ ร.ต. สุรพันธ์ เตไชยา 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. บริษัท Thai NVDR Company Limited 12,869,800 2.30
    7. น.ส. PIYALAK SUKONRAT 8,906,000 1.59
    8. น.ส. สุกัญญา มูลรัตน์ 8,000,000 1.43
    9. นาย อนุชาติ อังสุเมธางกูร 7,002,000 1.25
    10. MISS SAOWAROT KAMJANGHAN 6,600,000 1.18

    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
    18 Sep 2020
    2019
    30 Dec 2019
    Listed share (M.) 560.00  560.00 
    Market Cap (MB.) 1,803.20  1,456.00 
    Price (B./share) 3.22  2.60 
    BVPS (B./Share) 1.37  N/A 
    P/BV (X) 2.35 
    P/E (X) 14.58  12.61 
    Turnover Ratio (%) 257.08  163.21 
    Value Trade/Day (MB.) 26.23  46.00 
    Beta 0.86 
     
    Rate of Return YTD  2019 
    Price Change (%) 23.85  -3.35 
    Dividend Yield (%) 4.66  N/A 
    Payout Ratio 0.85  0.16 
    Dividend Policy Not less than 40% of net profit based on the Company?s separated financial statements after deduction of corporate income tax and general reserve prescribed by the articles of association and legal requirement (with additional conditions)

    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 31/12/2020)
    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.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash 315.00 50.77 223.05 174.14
    A/R Net 254.41 183.70 175.26 50.02
    Inventories - - - -
    Current Assets 936.26 561.37 902.83 509.29
    PP&E Net 86.53 73.17 82.95 52.45
    Total Assets 1,098.03 695.99 1,044.63 606.73
    OD - - - -
    A/P Net 267.35 173.90 179.12 189.45
    Current portion of LT 12.83 8.32 8.58 7.83
    Current Liabilities 288.08 303.86 212.46 206.65
    Non-Current Liabilities 43.87 46.36 51.86 40.86
    Total Liabilities 331.95 350.23 264.32 247.51
    Authorized Capital 280.00 280.00 280.00 207.00
    Paid-Up Capital 280.00 207.00 280.00 207.00
    Premium (Discount) on Share Capital 370.60 63.00 370.60 63.00
    Other Surplus (Deficit) 6.43 6.43 6.43 6.43
    Retained Earnings (Deficit) 109.05 69.33 123.29 82.79
    Treasury Stock - - - -
    Shareholders' Equity 766.08 345.77 780.31 359.22
    Minority Interest - - - -
    more
    Statement of Comprehensive Income (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Sales 527.61 576.80 1,216.61 1,000.58
    Other Income 2.61 0.88 3.35 6.55
    Total Revenues 530.21 577.69 1,219.97 1,007.13
    COGs 438.76 485.87 1,003.82 826.16
    SG&A 28.26 32.92 67.49 60.48
    Total Expenses 467.03 518.79 1,071.31 886.64
    EBITDA 68.24 59.71 151.89 121.43
    Depre. & Amor. 5.06 0.81 3.24 0.94
    EBIT 63.19 58.89 148.66 120.49
    Net Profit 50.16 46.57 120.12 94.56
    EPS (B.) 0.09 0.11 0.27 54.68
    more
    Statement of Cash Flow (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow -83.14 -24.23 61.23 -18.88
    Investing Cash Flow 245.41 -30.45 -298.96 35.82
    Financing Cash Flow -70.32 -68.69 286.64 65.82
    Net Cash Flow 91.95 -123.37 48.91 82.76
    more
    Annualized: ROE, ROA
    Ratios 6M/2020  2019 
    Current Ratio (X) 3.25 4.25
    ROE (%) 22.25 21.08
    ROA (%) 17.05 18.00
    D/E (X) 0.43 0.34
    Total Asset Turnover (X) 1.31 1.48
    Gross Profit Margin (%) 16.84 17.49
    EBIT Margin (%) 11.92 12.19
    Net Profit Margin (%) 9.46 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 (%) 6M/2020  2019 
    Sales Growth N/A N/A
    COGs Growth N/A N/A
    Total Revenue Growth N/A N/A
    Total Expense Growth N/A N/A
    Net Profit Growth N/A N/A

    Annualized
    Cash Cycle 6M/2020  2019 
    A/R Turnover (Times) 5.33 10.80
    Avg. Collection Period (Days) 68.49 33.79
    Inventory Turnover (Times) N/A N/A
    Avg. Inventory Period (Days) - -
    A/P Turnover (Times) 4.34 5.45
    Avg. Payment Period (Days) 84.17 67.01
    Cash Cycle (Days) -15.68 -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.