Company Summary
MINT MINOR INTERNATIONAL PUBLIC COMPANY LIMITED
Agro & Food Industry/Food & Beverage
SET50 / SETCLMV / SETTHSI / SETWB
CG Report:   
 
  Data as of 27 Nov 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
25.50 38.17 / 13.30 N/A 1.81 5,182.33 132,149.53 404,406.30 2,183.05 40.31
News
Date/Time Subject
25 Nov 2020 08:10   New shares of MINT to be traded on November 26, 2020
17 Nov 2020 17:46   Invitation to Shareholders to Propose Agenda, Questions and Nominate Candidates for the Board of Directors in Advance of the 2021 Annual General Shareholder's Meeting
17 Nov 2020 17:44   Report on the results of the Exercise of MINT-W7 (F53-5) (Revised)
16 Nov 2020 17:13   Report on the results of the Exercise of MINT-W7 (F53-5)
16 Nov 2020 17:12   Report on the results of the Exercise of MINT-W6 (F53-5)
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 2019
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 01 Jun 2020 13 Mar 2019
% /Shareholders
61.55% 52,299 61.45% 25,166
Foreign Shareholders 30.65% (As of 27/11/2020) Foreign Limit 49.00%
NVDR Shareholders  9.33% (As of 27/11/2020)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 4.94 4.48 1.40
20 Days 48.26 32.22 24.66
60 Days 14.86 16.03 6.00
120 Days 31.41 22.99 22.94
YTD -28.09 -29.38 -20.98
P/E (X) N/A 26.08 28.40
P/BV (X) 1.81 2.05 1.61
Turnover Ratio (%) 0.95 0.46 1.12

Top 10 Major Shareholders(@07 Aug 2020) Share %
1. MINOR HOLDINGS (THAI) LIMITED 824,844,497 15.92
2. นาย นิติ โอสถานุเคราะห์ 492,650,851 9.51
3. บริษัท Thai NVDR Company Limited 469,677,962 9.06
4. UBS AG SINGAPORE BRANCH 362,432,492 6.99
5. CREDIT SUISSE AG, SINGAPORE BRANCH 207,837,800 4.01
6. RAFFLES NOMINEES (PTE) LIMITED 195,609,151 3.77
7. นาย วิลเลียม เอ็ลล์วู๊ด ไฮเน็ค 168,969,095 3.26
8. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 164,434,812 3.17
9. สำนักงานประกันสังคม 105,308,759 2.03
10. BANQUE PICTET & CIE SA 91,712,049 1.77

Management Position
1. Mr. WILLIAM ELLWOOD HEINECKE CHAIRMAN / CHAIRMAN OF EXECUTIVE MANAGEMENT COMMITTEE
2. Mr. EMMANUEL JUDE DILLIPRAJ RAJAKARIER 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
27 Nov 2020
2019
30 Dec 2019
2018
28 Dec 2018
Listed share (M.) 5,182.33  4,619.00  4,618.91 
Market Cap (MB.) 132,149.53  166,284.16  157,043.09 
Price (B./share) 25.50  35.46  33.49 
BVPS (B./Share) 14.09  15.73  13.19 
P/BV (X) 1.81  2.29  2.58 
P/E (X) N/A  19.73  28.27 
Turnover Ratio (%) 289.49  56.40  74.43 
Value Trade/Day (MB.) 1,330.11  406.37  529.65 
Beta 1.59  1.24  1.05 
 
Rate of Return YTD  2019  2018 
Price Change (%) -28.09  5.88  -22.29 
Dividend Yield (%) N/A  1.11  1.18 
Payout Ratio N/A  0.22  0.33 
Dividend Policy Consideration of the 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
 
Auditor
(Effective Until 31/12/2020)
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 with an emphasis of matters
Financial Data
Statement of Financial Position (MB.) 9M/2020 
(01/01/20 
-30/09/20) 
9M/2019 
(01/01/19 
-30/09/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Cash 31,675.06 11,986.82 13,330.82 12,759.88 5,336.16
A/R Net 12,937.46 15,869.48 15,554.02 14,941.37 8,261.57
Inventories 5,887.46 5,561.73 5,566.92 5,600.55 5,003.21
Current Assets 56,323.17 37,684.13 38,598.79 38,105.98 21,529.82
PP&E Net 128,984.72 120,056.34 123,129.06 133,124.90 51,271.86
Total Assets 376,932.71 249,035.08 254,183.77 267,700.31 118,443.55
OD 128.32 1,872.53 300.00 3,480.54 1,554.53
A/P Net 17,014.79 21,249.70 20,036.18 21,989.42 8,952.71
Current portion of LT 27,169.56 11,852.17 9,671.22 14,152.47 3,765.41
Current Liabilities 50,317.04 38,898.80 35,591.64 43,428.90 16,602.69
Non-Current Liabilities 243,848.10 127,370.97 132,724.28 141,197.29 51,819.94
Total Liabilities 294,165.13 166,269.76 168,315.92 184,626.19 68,422.63
Authorized Capital 5,887.82 4,849.86 4,849.86 4,618.91 4,621.83
Paid-Up Capital 5,182.30 4,618.98 4,619.00 4,618.91 4,618.91
Premium (Discount) on Share Capital 24,214.19 15,017.24 15,018.40 15,014.61 15,014.61
Other Surplus (Deficit) - - - - 104.79
Retained Earnings (Deficit) 21,412.02 38,807.16 41,401.44 35,089.02 31,526.67
Treasury Stock - - - - -
Shareholders' Equity 73,000.89 72,672.08 75,461.25 71,923.74 47,328.59
Minority Interest 9,766.69 10,093.24 10,406.60 11,150.38 2,692.33
more
Statement of Comprehensive Income (MB.) 9M/2020 
(01/01/20 
-30/09/20) 
9M/2019 
(01/01/19 
-30/09/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Sales 42,779.93 87,286.23 119,022.65 74,937.53 55,001.02
Other Income 2,109.16 7,316.68 10,038.95 3,902.53 2,568.41
Total Revenues 44,889.09 94,761.69 129,889.11 79,328.00 58,643.67
COGs 35,384.22 48,033.58 65,193.97 32,766.85 22,646.43
SG&A 21,689.80 34,997.19 47,326.60 36,944.74 27,833.48
Total Expenses 57,609.81 83,030.76 112,520.57 69,368.83 50,479.92
EBITDA 2,183.05 18,701.20 26,550.02 15,814.35 12,301.39
Depre. & Amor. 14,903.76 6,970.28 9,181.48 5,855.18 4,137.63
EBIT -12,720.71 11,730.93 17,368.54 9,959.17 8,163.75
Net Profit -15,816.39 6,929.49 10,697.93 5,444.77 5,415.40
EPS (B.) -3.56 1.29 2.04 1.18 1.22
more
Statement of Cash Flow (MB.) 9M/2020 
(01/01/20 
-30/09/20) 
9M/2019 
(01/01/19 
-30/09/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Operating Cash Flow -1,745.24 10,431.00 14,765.76 7,360.31 6,480.37
Investing Cash Flow -10,170.99 -289.42 -3,780.83 -83,145.30 -11,584.13
Financing Cash Flow 29,224.57 -10,699.10 -11,357.46 82,970.60 6,155.87
Net Cash Flow 17,308.33 -557.53 -372.53 7,185.60 1,052.11
more
Annualized: ROE, ROA
Ratios 9M/2020  9M/2019  2019  2018 
Current Ratio (X) 1.12 0.97 1.08 0.88
ROE (%) -16.54 12.62 14.52 9.13
ROA (%) -2.26 7.54 6.66 5.16
D/E (X) 4.03 2.29 2.23 2.57
Total Asset Turnover (X) 0.26 0.62 0.50 0.41
Gross Profit Margin (%) 17.29 44.97 45.23 56.27
EBIT Margin (%) -28.34 12.38 13.37 12.55
Net Profit Margin (%) -35.23 7.31 8.24 6.86

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 (%) 9M/2020  9M/2019  2019  2018 
Sales Growth -50.99 97.66 58.83 36.25
COGs Growth -26.33 155.87 98.96 44.69
Total Revenue Growth -52.63 101.21 63.74 35.27
Total Expense Growth -30.62 103.55 62.21 37.42
Net Profit Growth N/A 75.68 96.48 0.54

Annualized
Cash Cycle 9M/2020  9M/2019  2019  2018 
A/R Turnover (Times) 5.17 9.15 7.81 6.46
Avg. Collection Period (Days) 70.55 39.88 46.76 56.51
Inventory Turnover (Times) 9.18 11.93 11.68 6.18
Avg. Inventory Period (Days) 39.77 30.60 31.26 59.06
A/P Turnover (Times) 2.75 4.10 3.10 2.12
Avg. Payment Period (Days) 132.90 88.92 117.64 172.34
Cash Cycle (Days) -22.58 -18.44 -39.62 -56.77


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, MINT-W7

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.