Company Summary
NEP NEP REALTY AND INDUSTRY PUBLIC COMPANY LIMITED
Industrials/Packaging
SET
CG Report:   
 
  Data as of 20 Jan 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
0.25 0.29 / 0.10 N/A 0.82 2,325.38 581.35 650.60 4.46 -113.86
News
Date/Time Subject
20 Nov 2020 12:31   Plan and Progress Report in Solving C Caution
13 Nov 2020 07:11   Notification convening date of the Public Presentation
12 Nov 2020 13:39   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2020
12 Nov 2020 13:38   Financial Statement Quarter 3/2020 (Reviewed)
12 Nov 2020 13:38   Financial Performance Quarter 3 (F45) (Reviewed)
more

Company Profile
Address 41 Soi Phaholyothin 5, Phaholyothin Road, Phayathai, Phayathai Bangkok 10400
Telephone 0-2271-4213-16
Fax 0-2271-4416
URL www.nep.co.th
Establish Date 2/7/1953 Listed Date 16/07/1987
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 1.00 Baht
Last Par Change Old 10.00 : New 1.00 @ 23/05/2007

Market/Industry/Sector Change
Effective Date 09/05/2002
Previous Market/Industry/Sector SET  / - / Companies Under Rehabilitation
Current Market/Industry/Sector SET  / Industrials / Packaging

Business
Manufacturer and distributor of plastic packaging and other types of packaging

Free Float 25 Jun 2020 15 Mar 2019
% /Shareholders
41.49% 3,206 43.29% 3,455
Foreign Shareholders 0.14% (As of 20/01/2021) Foreign Limit 49.00%
NVDR Shareholders  2.91% (As of 20/01/2021)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days - -5.73 2.08
20 Days -3.85 -12.96 -5.96
60 Days 13.64 -11.30 -9.23
120 Days 56.25 23.93 40.02
YTD - -11.31 -4.38
P/E (X) N/A 24.97 30.26
P/BV (X) 0.82 5.43 1.72
Turnover Ratio (%) N/A 0.65 1.36

Top 10 Major Shareholders(@25 Jun 2020) Share %
1. บริษัท VAVA PACK CO.,LTD. 460,000,000 19.78
2. กระทรวงการคลัง 295,847,860 12.72
3. น.ส. NARUPORN KARNCHANACHARI 187,260,200 8.05
4. นาย ณัฐพล จุฬางกูร 180,865,900 7.78
5. นาย บพิธ ภัทรรังรอง 116,185,800 5.00
6. MR. CHANONPOL CHANUHACHA 94,493,100 4.06
7. น.ส. พรรณนี แซ่จ๋าว 85,399,400 3.67
8. บริษัท Thai NVDR Company Limited 68,220,167 2.93
9. MISS ORAYAPORN KARNCHANACHARI 64,900,000 2.79
10. MR. PHORNPRASERT KARNCHANACHARI 51,800,000 2.23

Management Position
1. POL. GEN. SOMCHAI VANICHSENEE CHAIRMAN OF THE BOARD OF DIRECTORS
2. Mr. WEERACHART LOHSIRI DEPUTY CHAIRMAN OF THE BOARD OF DIRECTORS / MANAGING DIRECTOR
3. Mr. NIPIT ARUNVONGSE NA AYUDHYA DIRECTOR
4. Miss NIPHA LAMCHIEKDES DIRECTOR
5. Miss ORAYAPORN KARNCHANACHARI DIRECTOR
6. Mrs. THICOMPORN CHAI-IAM DIRECTOR
7. Mrs. WORANUCH PHU-IM DIRECTOR
8. Mr. SUTHIPORN CHANDAWANICH DIRECTOR
9. Mr. NARONG PHAHOLVEJ INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
10. Lt.Gen. CHIRAPHAT MALAI INDEPENDENT DIRECTOR
11. Mr. PAIROJ SANYADECHAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
12. Mrs. CHANTIRA SRIMOUNGPAN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
20 Jan 2021		 2020
30 Dec 2020		 2019
30 Dec 2019
Listed share (M.) 2,325.38  2,325.38  2,325.38 
Market Cap (MB.) 581.35  581.35  581.35 
Price (B./share) 0.25  0.25  0.25 
BVPS (B./Share) 0.31  0.31  0.32 
P/BV (X) 0.82  0.82  0.78 
P/E (X) N/A  N/A  N/A 
Turnover Ratio (%) 0.14  11.32  6.57 
Value Trade/Day (MB.) 0.06  0.18  0.18 
Beta 0.38  0.35  0.40 
 
Rate of Return YTD  2020  2019 
Price Change (%) 0.00  0.00  -34.21 
Dividend Yield (%) N/A  N/A  N/A 
Payout Ratio N/A  N/A  N/A 
Dividend Policy As least 50% of its net profit after tax stated in the separate financial statements and after deduction for various reverses. Therefore, it depends on the economy and the future of the Company?s operation as important

Dividend
Operation Period Dividend/Share Unit Payment Date Type
No Information Found
 
Auditor
(Effective Until 31/12/2020)
MISS WANNISA NGAMBUATHONG/DHARMNITI AUDITING CO., LTD.
MS. CHOTIMA KITSIRAKORN/DHARMNITI AUDITING CO., LTD.
MISS CHUTINANT KOPRASERTTHAWORN/DHARMNITI AUDITING CO., LTD.
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 12.76 39.82 55.58 79.52 56.00
A/R Net 48.68 58.87 69.30 58.86 49.60
Inventories 45.69 49.15 44.01 57.49 39.07
Current Assets 164.72 170.96 196.16 202.78 170.35
PP&E Net 190.38 229.97 204.51 246.74 236.39
Total Assets 793.96 837.32 810.91 886.35 758.84
OD 7.77 25.13 15.36 9.42 -
A/P Net 58.79 52.77 54.46 54.54 50.52
Current portion of LT 3.32 1.22 1.04 26.33 6.79
Current Liabilities 69.89 79.13 70.86 90.89 57.65
Non-Current Liabilities 12.12 9.56 8.82 10.84 32.91
Total Liabilities 82.01 88.68 79.68 101.73 90.56
Authorized Capital 2,808.14 2,808.14 2,808.14 2,808.14 2,896.83
Paid-Up Capital 2,325.38 2,325.38 2,325.38 2,325.38 1,865.38
Premium (Discount) on Share Capital -571.70 -571.70 -571.70 -571.69 -297.99
Other Surplus (Deficit) 37.89 - 37.89 37.89 37.89
Retained Earnings (Deficit) -1,079.62 -1,042.93 -1,060.34 -1,006.95 -956.99
Treasury Stock - - - - -
Shareholders' Equity 711.95 748.64 731.23 784.62 668.28
Minority Interest - - - - -
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 277.28 304.77 406.64 389.38 350.59
Other Income 2.91 2.42 2.86 4.65 4.33
Total Revenues 314.19 329.22 440.19 439.02 384.18
COGs 276.18 301.10 402.91 396.52 333.48
SG&A 42.61 51.61 69.62 72.14 63.20
Total Expenses 328.16 363.59 490.85 484.82 413.72
EBITDA 4.46 -14.74 -24.91 -20.16 -4.63
Depre. & Amor. 18.43 19.63 25.74 25.64 24.90
EBIT -13.97 -34.37 -50.66 -45.80 -29.54
Net Profit -14.54 -35.68 -52.15 -46.69 -30.13
EPS (B.) -0.01 -0.02 -0.02 -0.02 -0.02
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 -23.33 -29.01 -32.13 -89.62 -61.56
Investing Cash Flow 11.18 0.90 30.15 -54.39 28.13
Financing Cash Flow -10.66 -11.60 -21.96 167.54 2.11
Net Cash Flow -22.82 -39.71 -23.95 23.53 -31.32
more
Annualized: ROE, ROA
Ratios 9M/2020  9M/2019  2019  2018 
Current Ratio (X) 2.36 2.16 2.77 2.23
ROE (%) -4.25 -7.04 -6.88 -6.43
ROA (%) -3.71 -6.04 -5.97 -5.57
D/E (X) 0.12 0.12 0.11 0.13
Total Asset Turnover (X) 0.52 0.51 0.52 0.53
Gross Profit Margin (%) 0.40 1.21 0.92 -1.84
EBIT Margin (%) -4.45 -10.44 -11.51 -10.43
Net Profit Margin (%) -4.63 -10.84 -11.85 -10.63

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
23 Feb 2018 PP 460,000,000 2,325,376,587 1.00

Growth Rate (%) 9M/2020  9M/2019  2019  2018 
Sales Growth -9.02 7.42 4.43 11.06
COGs Growth -8.28 6.56 1.61 18.90
Total Revenue Growth -4.57 3.25 0.27 14.27
Total Expense Growth -9.74 5.11 1.24 17.18
Net Profit Growth N/A N/A N/A N/A

Annualized
Cash Cycle 9M/2020  9M/2019  2019  2018 
A/R Turnover (Times) 7.05 7.16 6.35 7.18
Avg. Collection Period (Days) 51.77 50.95 57.52 50.83
Inventory Turnover (Times) 7.97 7.72 7.94 8.21
Avg. Inventory Period (Days) 45.79 47.25 45.98 44.44
A/P Turnover (Times) 6.78 6.19 7.39 7.55
Avg. Payment Period (Days) 53.86 58.96 49.37 48.36
Cash Cycle (Days) 43.70 39.24 54.12 46.92


Trading Sign (Latest)
Trading Alert Posted Date Lifted Date
C 14 Aug 2018 -

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.