Company Summary
MINT MINOR INTERNATIONAL PUBLIC COMPANY LIMITED
Agro & Food Industry/Food & Beverage
SET50 / SETCLMV / SETTHSI
CG Report:   
 
  Data as of 19 Sep 2018  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
40.25 45.25 / 31.25 32.74 3.98 4,618.91 185,911.30 281,678.43 6,480.09 21.93
News
Date/Time Subject
19 Sep 2018 12:51   Issuance of Debenture
13 Sep 2018 17:16   Notification of capital increase of MINT's joint venture company (Art of Baking)
23 Aug 2018 12:53   To inform the disclosure of Minutes of EGM No. 1/2018
09 Aug 2018 13:25   Resolutions of the Extraordinary General Meeting of Shareholders No. 1/2018
08 Aug 2018 13:22   Financial Statement Quarter 2/2018 (Reviewed)
more

Company Profile
Address BERLI JUCKER HOUSE,FL16, 99 SUKHUMVIT 42 RD, KHLONG TOEI Bangkok 10110
Telephone 0-2381-5151
Fax 0-2381-5777-8
URL www.minorinternational.com
  Annual Report 2017
Establish Date 1/9/1978 Listed Date 14/10/1988
IPO Price (Baht) 285.00 @Par100.00 Baht
IPO Financial Advisory N/A
Par 1.00 Baht
Last Par Change Old 5.00 : New 1.00 @ 27/05/2004

Market/Industry/Sector Change
Effective Date 01/07/2005
Previous Market/Industry/Sector SET  / Services / Tourism & Leisure
Current Market/Industry/Sector SET  / Agro & Food Industry / Food & Beverage

Business
Food and Beverages, Hotel and Mixed-use including Residential Development, Point-Based Vacation Club and Plaza and Entertainment Business, together with Retail Trading.

Free Float 05 Mar 2018 07 Mar 2017
% /Shareholders
60.47% 23,846 58.20% 23,853
Foreign Shareholders 33.42% (As of 19/09/2018) Foreign Limit 49.00%
NVDR Shareholders  8.44% (As of 19/09/2018)
3 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 5.92 3.81 1.66
20 Days 6.62 3.99 2.98
60 Days 21.05 15.80 13.42
120 Days 5.92 13.93 8.95
YTD -8.00 4.98 -7.79
P/E (X) 32.74 21.20 17.26
P/BV (X) 3.98 2.12 1.99
Turnover Ratio (%) 0.55 0.28 0.78

Top 10 Major Shareholders(@20 Jun 2018) Share %
1. บริษัท ไมเนอร์ โฮลดิ้ง (ไทย) จำกัด 727,767,680 15.76
2. UBS AG SINGAPORE BRANCH 591,374,383 12.80
3. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 383,153,783 8.30
4. นาย นิติ โอสถานุเคราะห์ 365,954,851 7.92
5. CREDIT SUISSE AG, SINGAPORE BRANCH 200,250,270 4.34
6. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 120,713,390 2.61
7. นาย วิลเลียม เอ็ลล์วู๊ด ไฮเน็ค 120,029,321 2.60
8. STATE STREET EUROPE LIMITED 102,153,378 2.21
9. BANQUE PICTET & CIE SA 101,364,550 2.19
10. สำนักงานประกันสังคม 100,192,459 2.17

Management Position
1. Mr. WILLIAM ELLWOOD HEINECKE CHAIRMAN / CHIEF EXECUTIVE OFFICER
2. Mr. PAUL CHARLES KENNY DIRECTOR
3. Mr. EMMANUEL JUDE DILLIPRAJ RAJAKARIER DIRECTOR
4. Mr. ANIL THADANI DIRECTOR
5. Mr. THIRAPHONG CHANSIRI DIRECTOR
6. Mr. JOHN SCOTT HEINECKE DIRECTOR
7. Mr. NITI OSATHANUGRAH DIRECTOR
8. Khunying JADA WATTANASIRITHAM INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
9. Miss SUVABHA CHAROENYING INDEPENDENT DIRECTOR / AUDIT COMMITTEE
10. Mr. CHARAMPORN JOTIKASTHIRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
11. Mr. EDWARD KEITH HUBENNETTE INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
19 Sep 2018
2017
29 Dec 2017
2016
30 Dec 2016
Listed share (M.) 4,618.91  4,618.91  4,410.37 
Market Cap (MB.) 185,911.30  202,077.50  157,670.67 
Price (B./share) 40.25  43.75  35.75 
BVPS (B./Share) 10.10  8.79  8.23 
P/BV (X) 3.98  5.20  4.34 
P/E (X) 32.74  39.64  18.09 
Turnover Ratio (%) 57.40  71.32  55.02 
Value Trade/Day (MB.) 567.97  509.91  371.57 
Beta 1.22  1.35  1.14 
 
Rate of Return YTD  2017  2016 
Price Change (%) -8.00  22.38  -1.38 
Dividend Yield (%) 0.99  0.76  0.98 
Payout Ratio 0.33  0.30  0.18 
Dividend Policy Depends upon company's performance, investment plans and business plan (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2017 - 31 Dec 2017 0.40 Baht 27 Apr 2018 Cash
01 Jan 2016 - 31 Dec 2016 0.35 Baht 28 Apr 2017 Cash
01 Jan 2015 - 31 Dec 2015 0.35 Baht 28 Apr 2016 Cash
 
Auditor
(Effective Until 31/12/2018)
MRS. ANOTHAI LEEKITWATTANA/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. KAJORNKIET AROONPIRODKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. CHANCHAI CHAIPRASIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 6M/2018 
(01/01/18 
-30/06/18) 
6M/2017 
(01/01/17 
-30/06/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Cash 3,406.25 3,531.55 5,336.16 4,398.76 4,002.80
A/R Net 9,849.34 6,323.10 8,261.57 5,058.82 4,960.24
Inventories 5,165.78 4,883.17 5,003.21 5,311.28 9,699.79
Current Assets 19,633.01 16,104.76 21,529.82 16,015.99 19,848.27
PP&E Net 50,967.01 49,805.81 51,271.86 48,698.89 33,867.22
Total Assets 145,836.49 110,004.52 118,443.55 108,453.15 95,737.45
OD 3,891.62 4,179.19 1,554.53 1,123.54 2,587.77
A/P Net 8,315.47 6,953.54 8,952.71 7,575.46 7,752.56
Current portion of LT 8,421.55 7,378.62 3,765.41 6,697.56 1,513.03
Current Liabilities 22,696.24 20,388.01 16,602.69 18,009.16 13,579.86
Non-Current Liabilities 73,862.49 49,194.76 51,819.94 49,647.16 46,242.20
Total Liabilities 96,558.72 69,582.77 68,422.63 67,656.32 59,822.05
Authorized Capital 4,618.91 4,621.83 4,621.83 4,621.83 4,641.79
Paid-Up Capital 4,618.91 4,410.50 4,618.91 4,410.37 4,402.31
Premium (Discount) on Share Capital 15,014.61 7,644.35 15,014.61 7,639.59 7,354.67
Other Surplus (Deficit) 104.79 104.79 104.79 104.79 104.79
Retained Earnings (Deficit) 32,603.65 28,772.52 31,526.67 27,654.86 22,604.96
Treasury Stock - - - - -
Shareholders' Equity 46,663.11 37,662.99 47,328.59 37,401.73 32,802.52
Minority Interest 2,614.66 2,758.76 2,692.33 3,395.10 3,112.87
more
Statement of Comprehensive Income (MB.) 6M/2018 
(01/01/18 
-30/06/18) 
6M/2017 
(01/01/17 
-30/06/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Sales 29,104.08 27,171.59 55,001.02 51,151.63 42,432.23
Other Income 1,801.89 1,203.38 2,568.41 5,229.29 4,463.29
Total Revenues 31,205.75 28,734.34 58,643.67 56,972.78 48,149.03
COGs 12,456.44 10,993.28 22,646.43 21,761.17 17,829.47
SG&A 14,507.31 13,809.08 27,833.48 25,764.53 21,473.45
Total Expenses 26,963.74 24,802.36 50,479.92 47,525.71 39,302.92
EBITDA 6,480.09 5,939.16 12,301.39 13,322.15 11,970.39
Depre. & Amor. 2,238.08 2,007.18 4,137.63 3,875.08 3,124.28
EBIT 4,242.01 3,931.98 8,163.75 9,447.07 8,846.11
Net Profit 2,924.52 2,661.25 5,415.40 6,590.00 7,040.16
EPS (B.) 0.63 0.60 1.22 1.50 1.60
more
Statement of Cash Flow (MB.) 6M/2018 
(01/01/18 
-30/06/18) 
6M/2017 
(01/01/17 
-30/06/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Operating Cash Flow 2,023.49 3,405.09 6,480.37 6,494.05 2,383.09
Investing Cash Flow -29,410.47 -5,203.31 -11,584.13 -9,144.65 -13,155.70
Financing Cash Flow 25,476.87 969.33 6,155.87 3,003.19 9,293.71
Net Cash Flow -1,910.11 -828.88 1,052.11 352.59 -1,478.90
more
Annualized: ROE, ROA
Ratios 6M/2018  6M/2017  2017  2016 
Current Ratio (X) 0.87 0.79 1.30 0.89
ROE (%) 13.47 13.56 12.78 18.77
ROA (%) 6.62 7.35 7.20 9.25
D/E (X) 2.07 1.85 1.45 1.81
Total Asset Turnover (X) 0.48 0.54 0.52 0.56
Gross Profit Margin (%) 57.20 59.54 58.83 57.46
EBIT Margin (%) 13.59 13.68 13.92 16.58
Net Profit Margin (%) 9.37 9.26 9.23 11.57

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
24 Apr 2015 XD 400,201,343 4,402,295,720 1.00

Growth Rate (%) 6M/2018  6M/2017  2017  2016 
Sales Growth 7.11 8.03 7.53 20.55
COGs Growth 13.31 4.00 4.07 22.05
Total Revenue Growth 8.60 0.43 2.93 18.33
Total Expense Growth 8.71 7.85 6.22 20.92
Net Profit Growth 9.89 -38.21 -17.82 -6.39

Annualized
Cash Cycle 6M/2018  6M/2017  2017  2016 
A/R Turnover (Times) 7.04 8.90 8.26 10.21
Avg. Collection Period (Days) 51.84 41.03 44.20 35.75
Inventory Turnover (Times) 4.80 4.64 4.39 2.90
Avg. Inventory Period (Days) 76.07 78.68 83.12 125.89
A/P Turnover (Times) 3.16 3.24 2.74 2.84
Avg. Payment Period (Days) 115.58 112.58 133.19 128.55
Cash Cycle (Days) 12.33 7.13 -5.88 33.09


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.