Company Summary
MINT MINOR INTERNATIONAL PUBLIC COMPANY LIMITED
Agro & Food Industry/Food & Beverage
SET50 / SETCLMV / SETTHSI / SETWB
CG Report:   
 
  Data as of 17 Jul 2019  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
40.75 42.75 / 32.75 43.68 2.65 4,618.91 188,220.76 368,412.17 4,332.85 22.05
News
Date/Time Subject
12 Jul 2019 18:54   Legal action against Marriott International, Inc.
27 Jun 2019 08:45   Sale and Leaseback of Assets in Portugal
31 May 2019 08:55   Information Memorandum of Warrants to Purchase Ordinary Shares of Minor International Public Company Limited No.6 (MINT-W6)
31 May 2019 08:32   SET adds new listed securities : MINT-W6 to be traded on June 4, 2019
22 May 2019 17:05   Report on the results of the sale of warrants (MINT-W6) offered to existing common shareholders (F53-5) (Edit template)
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.minor.com
  Annual Report 2018
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 13 Mar 2019 05 Mar 2018
% /Shareholders
61.45% 25,166 60.47% 23,846
Foreign Shareholders 31.47% (As of 17/07/2019) Foreign Limit 49.00%
NVDR Shareholders  11.41% (As of 17/07/2019)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days -0.61 0.58 -0.46
20 Days 5.16 0.85 2.00
60 Days 8.67 -2.00 5.78
120 Days 14.79 -2.38 5.54
YTD 19.85 -1.57 9.05
P/E (X) 43.68 23.66 18.52
P/BV (X) 2.65 2.25 1.88
Turnover Ratio (%) 0.22 0.27 1.06

Top 10 Major Shareholders(@29 Apr 2019) Share %
1. บริษัท ไมเนอร์ โฮลดิ้ง (ไทย) จำกัด 727,767,680 15.76
2. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 475,250,924 10.29
3. UBS AG SINGAPORE BRANCH 430,229,683 9.31
4. นาย นิติ โอสถานุเคราะห์ 365,954,851 7.92
5. CREDIT SUISSE AG, SINGAPORE BRANCH 200,200,000 4.33
6. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 163,676,648 3.54
7. นาย วิลเลียม เอ็ลล์วู๊ด ไฮเน็ค 149,014,321 3.23
8. RAFFLES NOMINEES (PTE) LIMITED 137,939,232 2.99
9. สำนักงานประกันสังคม 118,137,319 2.56
10. BANQUE PICTET & CIE SA 101,676,050 2.20

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
17 Jul 2019
2018
28 Dec 2018
2017
29 Dec 2017
Listed share (M.) 4,618.91  4,618.91  4,618.91 
Market Cap (MB.) 188,220.76  157,043.09  202,077.50 
Price (B./share) 40.75  34.00  43.75 
BVPS (B./Share) 15.39  13.19  8.79 
P/BV (X) 2.65  2.58  5.20 
P/E (X) 43.68  28.27  39.64 
Turnover Ratio (%) 31.11  74.43  71.32 
Value Trade/Day (MB.) 416.53  529.65  509.91 
Beta 1.04  1.05  1.35 
 
Rate of Return YTD  2018  2017 
Price Change (%) 19.85  -22.29  22.38 
Dividend Yield (%) 0.98  1.18  0.76 
Payout Ratio 0.43  0.33  0.30 
Dividend Policy Consideration potential growth of the companies performance, investment plans, business expansion, and terms and conditions of loans and debentures of the Company and its subsidiaries (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2018 - 31 Dec 2018 0.40 Baht 15 May 2019 Cash
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
 
Auditor
(Effective Until 31/12/2019)
MRS. ANOTHAI LEEKITWATTANA/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. CHANCHAI CHAIPRASIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 3M/2019 
(01/01/19 
-31/03/19) 
3M/2018 
(01/01/18 
-31/03/18) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
Cash 13,723.70 4,847.45 12,759.88 5,336.16 4,398.76
A/R Net 15,517.00 8,698.87 14,941.37 8,261.57 5,058.82
Inventories 5,417.36 5,040.82 5,600.55 5,003.21 5,311.28
Current Assets 39,261.40 20,634.70 38,105.98 21,529.82 16,015.99
PP&E Net 130,643.29 50,667.87 133,124.90 51,271.86 48,698.89
Total Assets 264,997.01 116,784.58 267,700.31 118,443.55 108,453.15
OD 786.82 472.81 3,480.54 1,554.53 1,123.54
A/P Net 22,434.84 9,302.01 21,989.42 8,952.71 7,575.46
Current portion of LT 17,761.61 6,544.01 14,152.47 3,765.41 6,697.56
Current Liabilities 44,720.82 18,429.50 43,428.90 16,602.69 18,009.16
Non-Current Liabilities 138,329.89 47,654.57 141,197.29 51,819.94 49,647.16
Total Liabilities 183,050.71 66,084.07 184,626.19 68,422.63 67,656.32
Authorized Capital 4,618.91 4,621.83 4,618.91 4,621.83 4,621.83
Paid-Up Capital 4,618.91 4,618.91 4,618.91 4,618.91 4,410.37
Premium (Discount) on Share Capital 15,014.61 15,014.61 15,014.61 15,014.61 7,639.59
Other Surplus (Deficit) 23,892.45 104.79 - 104.79 104.79
Retained Earnings (Deficit) 34,974.32 33,245.90 35,089.02 31,526.67 27,654.86
Treasury Stock - - - - -
Shareholders' Equity 71,081.90 48,202.02 71,923.74 47,328.59 37,401.73
Minority Interest 10,864.40 2,498.49 11,150.38 2,692.33 3,395.10
more
Statement of Comprehensive Income (MB.) 3M/2019 
(01/01/19 
-31/03/19) 
3M/2018 
(01/01/18 
-31/03/18) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
Sales 27,794.57 15,337.31 74,937.53 55,001.02 51,151.63
Other Income 1,033.42 582.94 3,902.53 2,568.41 5,229.29
Total Revenues 29,029.86 16,144.78 79,328.00 58,643.67 56,972.78
COGs 15,605.54 6,492.51 32,766.85 22,646.43 21,761.17
SG&A 11,429.32 7,319.57 36,944.74 27,833.48 25,764.53
Total Expenses 27,034.86 13,812.08 69,368.83 50,479.92 47,525.71
EBITDA 4,332.85 3,442.72 15,814.35 12,301.39 13,322.15
Depre. & Amor. 2,337.85 1,110.02 5,855.18 4,137.63 3,875.08
EBIT 1,995.00 2,332.70 9,959.17 8,163.75 9,447.07
Net Profit 583.13 1,719.23 5,444.77 5,415.40 6,590.00
EPS (B.) 0.06 0.37 1.18 1.22 1.50
more
Statement of Cash Flow (MB.) 3M/2019 
(01/01/19 
-31/03/19) 
3M/2018 
(01/01/18 
-31/03/18) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
Operating Cash Flow 3,147.77 1,670.12 7,360.31 6,480.37 6,494.05
Investing Cash Flow -3,425.18 -896.37 -83,145.30 -11,584.13 -9,144.65
Financing Cash Flow 1,628.41 -1,149.68 82,970.60 6,155.87 3,003.19
Net Cash Flow 1,351.00 -375.93 7,185.60 1,052.11 352.59
more
Annualized: ROE, ROA
Ratios 3M/2019  3M/2018  2018  2017 
Current Ratio (X) 0.88 1.12 0.88 1.30
ROE (%) 7.22 11.96 9.13 12.78
ROA (%) 5.04 6.88 5.16 7.20
D/E (X) 2.58 1.37 2.57 1.45
Total Asset Turnover (X) 0.48 0.52 0.41 0.52
Gross Profit Margin (%) 43.85 57.67 56.27 58.83
EBIT Margin (%) 6.87 14.45 12.55 13.92
Net Profit Margin (%) 2.01 10.65 6.86 9.23

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 (%) 3M/2019  3M/2018  2018  2017 
Sales Growth 81.22 4.73 36.25 7.53
COGs Growth 140.36 9.23 44.69 4.07
Total Revenue Growth 79.81 4.98 35.27 2.93
Total Expense Growth 95.73 8.87 37.42 6.22
Net Profit Growth -66.08 -10.66 0.54 -17.82

Annualized
Cash Cycle 3M/2019  3M/2018  2018  2017 
A/R Turnover (Times) 7.22 7.43 6.46 8.26
Avg. Collection Period (Days) 50.57 49.12 56.51 44.20
Inventory Turnover (Times) 8.01 4.78 6.18 4.39
Avg. Inventory Period (Days) 45.57 76.40 59.06 83.12
A/P Turnover (Times) 2.64 2.70 2.12 2.74
Avg. Payment Period (Days) 138.30 134.97 172.34 133.19
Cash Cycle (Days) -42.16 -9.46 -56.77 -5.88


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 MINT-W6

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.