Company Summary
MINT MINOR INTERNATIONAL PUBLIC COMPANY LIMITED
Agro & Food Industry/Food & Beverage
SET50 / SETCLMV / SETTHSI / SETWB
CG Report:   
 
  Data as of 22 Jun 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
31.75 33.75 / 16.40 N/A 2.73 5,195.49 164,956.71 435,384.54 -1,515.31 -85.85
News
Date/Time Subject
10 Jun 2021 17:01   Notification of setting up a subsidiary company (Minor Hotel Group (Maldives) Private Limited)
27 May 2021 08:09   Information Memorandum of MINT-W9
27 May 2021 08:08   Information Memorandum of MINT-W8
27 May 2021 07:50   SET adds new listed securities : MINT-W9 to be traded on May 28, 2021
27 May 2021 07:47   SET adds new listed securities : MINT-W8 to be traded on May 28, 2021
more

Company Profile
Address 88 The Parq Building 12th Fl., Ratchadaphisek Road, Klongtoey Subdistrict, Klongtoey District Bangkok 10110
Telephone 0-2365-7500
Fax 0-2365-7798-9
URL www.minor.com
  Annual Report 2020
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 12 Mar 2021 01 Jun 2020
% /Shareholders
61.42% 45,358 61.55% 52,299
Foreign Shareholders 30.01% (As of 22/06/2021) Foreign Limit 49.00%
NVDR Shareholders  8.52% (As of 22/06/2021)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days -3.79 -4.33 -2.40
20 Days 2.42 -0.64 -0.58
60 Days -0.78 -1.55 -2.82
120 Days 25.74 7.26 12.00
YTD 23.30 6.40 11.75
P/E (X) N/A 36.48 30.41
P/BV (X) 2.73 2.19 1.75
Turnover Ratio (%) 0.13 0.60 1.30

Top 10 Major Shareholders(@07 May 2021) Share %
1. MINOR HOLDINGS (THAI) LIMITED 824,844,497 15.89
2. นาย นิติ โอสถานุเคราะห์ 495,800,851 9.55
3. บริษัท Thai NVDR Company Limited 443,762,228 8.55
4. UBS AG SINGAPORE BRANCH 362,449,436 6.98
5. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 217,919,899 4.20
6. CREDIT SUISSE AG, SINGAPORE BRANCH 202,186,600 3.89
7. นาย วิลเลียม เอ็ลล์วู๊ด ไฮเน็ค 168,969,095 3.25
8. RAFFLES NOMINEES (PTE) LIMITED 146,274,703 2.82
9. สำนักงานประกันสังคม 105,308,759 2.03
10. BANQUE PICTET & CIE SA 91,775,049 1.77

Management Position
1. Mr. WILLIAM ELLWOOD HEINECKE CHAIRMAN OF THE BOARD / CHAIRMAN OF EXECUTIVE MANAGEMENT COMMITTEE
2. Mr. EMMANUEL JUDE DILLIPRAJ RAJAKARIER GROUP CHIEF EXECUTIVE OFFICER / DIRECTOR
3. Mr. PAUL CHARLES KENNY DIRECTOR
4. Mr. ANIL THADANI DIRECTOR
5. Mr. THIRAPHONG CHANSIRI DIRECTOR
6. Mr. JOHN SCOTT HEINECKE DIRECTOR
7. Mr. NITI OSATHANUGRAH DIRECTOR
8. Miss SUVABHA CHAROENYING INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
9. Mr. CHARAMPORN JOTIKASTHIRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
10. Mr. EDWARD KEITH HUBENNETTE INDEPENDENT DIRECTOR
11. Miss CAMILLE MA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
22 Jun 2021
2020
30 Dec 2020
2019
30 Dec 2019
Listed share (M.) 5,195.49  5,182.33  4,619.00 
Market Cap (MB.) 164,956.71  133,445.12  166,284.16 
Price (B./share) 31.75  25.75  35.46 
BVPS (B./Share) 11.65  14.09  15.73 
P/BV (X) 2.73  1.83  2.29 
P/E (X) N/A  N/A  19.73 
Turnover Ratio (%) 50.19  304.41  56.40 
Value Trade/Day (MB.) 685.83  1,307.74  406.37 
Beta 1.88  1.58  1.24 
 
Rate of Return YTD  2020  2019 
Price Change (%) 23.30  -27.38  5.88 
Dividend Yield (%) N/A  N/A  1.11 
Payout Ratio N/A  N/A  0.22 
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
 
Auditor
(Effective Until 31/12/2021)
MR. CHANCHAI CHAIPRASIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
MISS SINSIRI THANGSOMBAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 3M/2021 
(01/01/21 
-31/03/21) 
3M/2020 
(01/01/20 
-31/03/20) 
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 22,079.46 20,711.67 26,188.12 13,330.82 12,759.88
A/R Net 12,560.74 13,801.18 12,285.89 15,554.02 -
Inventories 4,830.07 5,561.02 5,640.26 5,566.92 5,600.55
Current Assets 47,030.46 45,764.43 52,064.47 38,598.79 38,105.98
PP&E Net 119,872.22 128,176.36 122,718.22 123,129.06 133,124.90
Non-Current Assets 305,972.42 314,749.48 310,262.05 215,584.98 229,594.33
Total Assets 353,002.88 360,513.92 362,326.52 254,183.77 267,700.31
OD 3,832.57 4,066.08 140.44 300.00 3,480.54
A/P Net 15,245.52 17,746.86 15,310.44 20,036.18 -
Current portion of LT 9,402.86 14,578.08 6,301.89 9,659.72 14,138.47
Current Liabilities 47,405.01 55,098.39 41,238.00 35,591.64 43,428.90
Non-Current Liabilities 236,178.13 225,180.89 244,764.61 132,724.28 141,197.29
Total Liabilities 283,583.14 280,279.28 286,002.61 168,315.92 184,626.19
Authorized Capital 5,887.82 4,849.86 5,887.82 4,849.86 4,618.91
Paid-Up Capital 5,191.60 4,619.01 5,182.33 4,619.00 4,618.91
Premium (Discount) on Share Capital 24,386.90 15,018.41 24,195.69 15,018.40 15,014.61
Retained Earnings (Deficit) 7,912.41 36,120.41 15,676.10 41,401.44 35,089.02
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity -9,169.26 14,111.55 21,821.98 14,317.62 17,096.41
 - Surplus (Deficits) - - - - -
Shareholders' Equity 60,495.59 69,974.16 66,980.90 75,461.25 71,923.74
Minority Interest 8,924.15 10,260.48 9,343.00 10,406.60 11,150.38
more
Statement of Comprehensive Income (MB.) 3M/2021 
(01/01/21 
-31/03/21) 
3M/2020 
(01/01/20 
-31/03/20) 
2020 
(01/01/20 
-31/12/20) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
Revenue From Operations 12,046.99 21,842.04 55,953.98 119,022.65 74,937.53
Other Income 469.09 1,848.31 2,164.66 9,314.96 2,840.97
Total Revenues 12,653.86 23,855.48 58,695.64 129,061.60 78,840.06
Costs 10,055.77 14,543.48 47,253.98 65,193.97 32,766.85
Selling And Administrative Expenses 9,422.83 9,754.07 28,048.65 47,326.60 36,944.74
Total Cost And Expenses 19,478.60 24,297.54 75,927.84 112,520.57 69,368.83
EBITDA -1,515.31 4,462.25 906.27 26,550.02 15,814.35
Depre. & Amor. 4,800.53 4,947.49 18,602.39 9,181.48 5,855.18
EBIT -6,315.85 -485.24 -17,696.11 17,368.54 9,959.17
Net Profit : Owners Of The Parent -7,249.72 -1,773.52 -21,407.34 10,697.93 5,444.77
EPS (B.) -1.47 -0.45 -4.71 2.04 1.18
more
Statement of Cash Flow (MB.) 3M/2021 
(01/01/21 
-31/03/21) 
3M/2020 
(01/01/20 
-31/03/20) 
2020 
(01/01/20 
-31/12/20) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
Operating Cash Flow 593.05 1,897.72 -2,499.68 14,765.76 7,360.31
Investing Cash Flow -1,320.11 -5,027.06 -10,531.24 -3,780.83 -83,145.30
Financing Cash Flow -3,455.22 9,776.44 24,949.29 -11,357.46 82,970.60
Net Cash Flow -4,182.27 6,647.11 11,918.37 -372.53 7,185.60
more
Annualized: ROE, ROA
Ratios 3M/2021  3M/2020  2020  2019 
Current Ratio (X) 0.99 0.83 1.26 1.08
ROE (%) -41.21 11.83 -30.06 14.52
ROA (%) -6.59 4.76 -5.74 6.66
D/E (X) 4.09 3.49 3.75 1.96
Total Asset Turnover (X) 0.13 0.40 0.19 0.49
Gross Profit Margin (%) 16.53 33.42 15.55 45.23
EBIT Margin (%) -49.91 -2.03 -30.15 13.46
Net Profit Margin (%) -61.63 -8.20 -38.68 8.52

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
23 Jul 2020 XR 563,293,156 5,182,298,016 1.00

Growth Rate (%) 3M/2021  3M/2020  2020  2019 
Sales Growth -44.84 -21.42 -52.99 58.83
COGs Growth -30.86 -6.81 -27.52 98.96
Total Revenue Growth -46.96 -17.25 -54.52 63.70
Total Expense Growth -19.83 -10.13 -32.52 62.21
Net Profit Growth N/A N/A N/A 96.48

Annualized
Cash Cycle 3M/2021  3M/2020  2020  2019 
A/R Turnover (Times) 3.50 7.71 4.02 7.81
Avg. Collection Period (Days) 104.23 47.32 90.80 46.76
Inventory Turnover (Times) 8.23 11.68 8.43 11.68
Avg. Inventory Period (Days) 44.34 31.24 43.28 31.26
A/P Turnover (Times) 2.59 3.19 2.67 3.10
Avg. Payment Period (Days) 140.79 114.34 136.51 117.64
Cash Cycle (Days) 7.78 -35.78 -2.43 -39.62


Trading Sign (Latest)
Trading Alert Posted Date Lifted Date
No Information Found

Market Alert (Latest)
more

Only Preferred Share and Warrants
Other Securities
Securities Name MINT-W6, MINT-W7, MINT-W8, MINT-W9

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.