Company Summary
NCL NCL INTERNATIONAL LOGISTICS PUBLIC COMPANY LIMITED
Services
mai
CG Report:   
 
  Data as of 06 May 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
1.58 1.62 / 0.52 N/A 2.82 113.54 717.56 1,170.10 28.62 40.88
News
Date/Time Subject
23 Apr 2021 17:13   Shareholders meeting's resolution
25 Mar 2021 18:57   Invitation of the AGM 2021 uploaded on the Company's website and sending the questions before AGM
24 Feb 2021 08:04   Financial Statement Yearly 2020 (Audited)
23 Feb 2021 19:38   Financial Performance Yearly (F45) (Audited)
23 Feb 2021 19:38   Management Discussion and Analysis Yearly Ending 31 Dec 2020
more

Company Profile
Address 56/9-10 Soi Taksin 12/1, Taksin Road, Bukkalo, Thonburi Bangkok 10600
Telephone 0-2473-7351
Fax 0-2473-7374
URL www.nclthailand.com
  Annual Report 2019
Establish Date 1994 Listed Date 11/11/2014
IPO Price (Baht) 1.80 @Par0.25 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 0.25 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Services / Services

    Business
    Logistics Solution Provider

    Free Float 13 Mar 2020 14 Mar 2019
    % /Shareholders
    34.91% 1,649 33.66% 1,833
    Foreign Shareholders
     -
    Foreign Limit 49.00%
    NVDR Shareholders  0.16% (As of 06/05/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 20.61 18.24 18.08
    20 Days 39.82 36.58 33.61
    60 Days 81.61 48.90 38.10
    120 Days 163.33 80.48 71.34
    YTD 116.44 58.49 49.61
    P/E (X) N/A 72.74 93.86
    P/BV (X) 2.82 3.34 2.53
    Turnover Ratio (%) 12.82 0.46 1.64

    Top 10 Major Shareholders(@11 Mar 2021) Share %
    1. นาย กิตติ พัวถาวรสกุล 127,066,974 27.98
    2. บริษัท ร่วมทุน เค-เอสเอ็มอี จำกัด 57,519,800 12.67
    3. MISS FASAI PHUATHAVORNSKUL 36,680,000 8.08
    4. MISS YINGRAK PHUATHAVORNSKUL 31,264,400 6.88
    5. MISS PINRUCK PRASITSIRIKUL 31,000,000 6.83
    6. MR. WISIT PRASITHSIRIKUL 7,787,154 1.71
    7. นาย WORANAN TINROONGROJ 7,630,000 1.68
    8. MR. AMNART SUKANJANAKUL 7,613,700 1.68
    9. นาง NAVAPORN RATTANACHAIKANONT 6,982,900 1.54
    10. นาย บัญชา สุขอนันต์ชัย 5,960,000 1.31

    Management Position
    1. GEN. PORPOL MANEERIN CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. KITTI PHUATHAVORNSKUL CHAIRMAN OF EXECUTIVE COMMITTEE / CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Miss NETIRAD SANG-NGAM DIRECTOR
    4. Miss PORNTHIP SAE-LIM DIRECTOR
    5. Mrs. JITMANEE SUWANNAPOOL INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    6. Mr. PONGPUN KONGKUMNERD INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Miss CHANYAPAT WIPHATTHANANANTHAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    06 May 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 454.15  454.15  454.15 
    Market Cap (MB.) 717.56  331.53  476.86 
    Price (B./share) 1.58  0.73  1.05 
    BVPS (B./Share) 0.56  0.58  0.62 
    P/BV (X) 2.82  1.26  1.70 
    P/E (X) N/A  N/A  65.11 
    Turnover Ratio (%) 123.30  20.82  10.81 
    Value Trade/Day (MB.) 9.12  0.29  0.27 
    Beta 0.63  0.72  0.24 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 116.44  -30.48  -26.06 
    Dividend Yield (%) N/A  N/A  0.64 
    Payout Ratio N/A  N/A  0.42 
    Dividend Policy At least 50% of net profit from separated financial statement after deducting all reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2018 - 31 Dec 2018 0.0067 Baht 24 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS RUNGNAPA LERTSUWANKUL/EY OFFICE LIMITED
    MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED
    MRS. GINGKARN ATSAWARANGSALIT/EY OFFICE LIMITED
    MISS PIMJAI MANITKAJOHNKIT/EY OFFICE LIMITED
    Miss ORAWAN TECHAWATANASIRIKUL/EY OFFICE LIMITED
    MISS SUMANA PUNPONGSANON/EY OFFICE 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.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash And Cash Equivalents 50.43 40.86 34.41 36.58
    A/R Net 212.26 303.42 225.83 169.88
    Inventories 4.34 3.24 3.59 -
    Current Assets 312.25 384.17 276.01 214.57
    PP&E Net 121.40 182.24 318.96 256.71
    Non-Current Assets 445.44 428.37 460.57 464.87
    Total Assets 757.69 812.54 736.58 679.44
    OD 190.54 228.19 174.43 202.56
    A/P Net 126.62 200.56 124.94 110.63
    Current portion of LT 15.15 - 6.90 15.20
    Current Liabilities 363.17 459.66 364.88 352.16
    Non-Current Liabilities 117.68 43.30 48.40 76.71
    Total Liabilities 480.86 502.96 413.28 428.87
    Authorized Capital 113.54 146.91 146.91 157.50
    Paid-Up Capital 113.54 113.54 113.54 105.00
    Premium (Discount) on Share Capital 170.63 170.63 170.63 127.93
    Retained Earnings (Deficit) -24.72 4.90 -8.49 -13.97
    Treasury Stock - - - -
    Shares Of The Company Held By Subsidiaries - - - -
    Other Components Of Equity -4.73 -4.36 -2.14 -1.19
     - Surplus (Deficits) - - - -
    Shareholders' Equity 254.72 284.71 273.54 217.77
    Minority Interest 22.11 24.87 49.77 32.80
    more
    Statement of Comprehensive Income (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Revenue From Operations 883.95 1,270.02 1,203.57 976.05
    Other Income 32.94 11.68 16.75 12.53
    Total Revenues 924.73 1,281.70 1,220.32 988.59
    Costs 711.61 1,013.50 976.12 783.23
    Selling And Administrative Expenses 221.30 267.69 227.12 190.07
    Total Cost And Expenses 932.91 1,288.64 1,203.24 973.30
    EBITDA 28.62 45.29 45.58 16.81
    Depre. & Amor. 34.96 23.98 27.43 13.26
    EBIT -6.34 21.32 18.15 3.54
    Net Profit : Owners Of The Parent -26.07 11.06 3.16 -7.60
    EPS (B.) -0.06 0.02 0.01 -0.02
    more
    Statement of Cash Flow (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 35.55 10.05 16.97 28.39
    Investing Cash Flow -2.11 -7.83 2.42 -24.49
    Financing Cash Flow -23.73 6.04 -20.24 -44.69
    Net Cash Flow 9.70 8.25 -0.85 -40.79
    more
    Annualized: ROE, ROA
    Ratios 2020  2019  2018 
    Current Ratio (X) 0.86 0.84 0.76
    ROE (%) -9.67 3.96 1.29
    ROA (%) -0.81 2.75 2.56
    D/E (X) 1.74 1.62 1.28
    Total Asset Turnover (X) 1.18 1.65 1.72
    Gross Profit Margin (%) 19.50 20.20 18.90
    EBIT Margin (%) -0.69 1.66 1.49
    Net Profit Margin (%) -2.62 0.91 0.12

    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 (%) 2020  2019  2018 
    Sales Growth -30.40 5.52 23.31
    COGs Growth -29.79 3.83 24.63
    Total Revenue Growth -27.85 5.03 23.44
    Total Expense Growth -27.61 7.10 23.62
    Net Profit Growth N/A 250.39 N/A

    Annualized
    Cash Cycle 2020  2019  2018 
    A/R Turnover (Times) 3.43 4.80 6.08
    Avg. Collection Period (Days) 106.47 76.05 60.00
    Inventory Turnover (Times) 187.87 296.88 543.53
    Avg. Inventory Period (Days) 1.94 1.23 0.67
    A/P Turnover (Times) 4.35 6.23 8.29
    Avg. Payment Period (Days) 83.91 58.61 44.04
    Cash Cycle (Days) 24.50 18.67 16.63


    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 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.