Company Summary
NOBLE-R NOBLE DEVELOPMENT PUBLIC COMPANY LIMITED
Property & Construction/Property Development
sSET
CG Report:   
 
  Data as of 29 Nov 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
6.20 9.10 / 6.20 5.39 1.51 1,369.41 8,490.36 19,877.73 1,445.55 8.42
News
Date/Time Subject
24 Nov 2021 17:18   Notification of Holidays in 2022
11 Nov 2021 19:07   Form to Report on Names of Members and Scope of Work of the Audit Committee (F24-1)
11 Nov 2021 18:57   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
11 Nov 2021 18:52   Financial Performance Quarter 3 (F45) (Reviewed)
11 Nov 2021 18:50   Financial Statement Quarter 3/2021 (Reviewed)
more

Company Profile
Address NOBLE Building, 1035 Ploenchit Road, Lumpini, Pathumwan Bangkok 10330
Telephone 0-2251-9955
Fax 0-2251-9977
URL www.noblehome.com
  Annual Report 2020
Establish Date 19/07/1991 Listed Date 12/06/1997
IPO Price (Baht) 16.00 @Par10.00 Baht
IPO Financial Advisory
  • NITHIPAT FINANCE PUBLIC COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change Old 3.00 : New 1.00 @ 07/01/2021

    Business
    The principal business are development of real estate for sale, providing construction rental and service.

    Free Float 12 Mar 2021 31 Mar 2020
    % /Shareholders
    49.41% 10,907 31.22% 3,034
    Foreign Shareholders 40.52% (As of 29/11/2021) Foreign Limit 49.00%
    NVDR Shareholders  2.81% (As of 29/11/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -3.13 2.33 0.52
    20 Days -5.34 0.17 -3.33
    60 Days -3.88 -5.48 -2.58
    120 Days -16.22 -17.36 -16.62
    YTD -24.99 -31.92 -31.61
    P/E (X) 5.39 26.85 19.82
    P/BV (X) 1.51 1.32 1.71
    Turnover Ratio (%) 0.58 0.60 1.67

    Top 10 Major Shareholders(@25 Aug 2021) Share %
    1. RAFFLES NOMINEES (PTE) LIMITED 274,624,812 20.05
    2. CITIBANK NOMINEES SINGAPORE PTE LTD-UBS SWITZERLAND AG 226,395,000 16.53
    3. บริษัท BTS GROUP HOLDINGS PLC. 125,000,000 9.13
    4. นาย ธงชัย บุศราพันธ์ 48,686,021 3.56
    5. บริษัท Thai NVDR Company Limited 48,146,458 3.52
    6. UBS AG HONG KONG BRANCH 31,644,600 2.31
    7. MR. SUPOL WATTANAVEKIN 10,679,300 0.78
    8. MISS SUPARIDA SURAKITTIDAMRONG 7,100,000 0.52
    9. MR. ARNNOP CHALERMSAPHAYAKORN 6,366,550 0.46
    10. นาย พงษ์ศักดิ์ ธนศรีวนิชชัย 6,132,000 0.45

    Management Position
    1. Miss PUNNEE CHAIYAKUL CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. THONGCHAI BUSRAPAN CHAIRMAN OF THE EXECUTIVE COMMITTEE / CO - CHIEF EXECUTIVE OFFICER / FIRST VICE CHAIRMAN
    3. Mr. FRANK FUNG KUEN LEUNG CO - CHIEF EXECUTIVE OFFICER / SECOND VICE CHAIRMAN
    4. Mr. THEERAPHON VORANITHIPHONG DIRECTOR
    5. Mr. SHUO TING WU DIRECTOR
    6. Mr. ARTTAVIT CHALERMSAPHAYAKORN DIRECTOR
    7. Mr. NATCHANONT KOMUTPUTIPONG INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. TORBOON PUANGMAHA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. WILLIAM WAYNE LAU INDEPENDENT DIRECTOR
    10. Mr. VORAPHOT CHANYAKOMOL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    29 Nov 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 1,369.41  456.47  456.47 
    Market Cap (MB.) 8,490.36  11,320.49  7,486.13 
    Price (B./share) 6.20  8.27  5.47 
    BVPS (B./Share) 4.11  11.43  11.06 
    P/BV (X) 1.51  2.17  1.48 
    P/E (X) 5.39  6.72  2.24 
    Turnover Ratio (%) 162.30  180.01  137.84 
    Value Trade/Day (MB.) 76.48  56.65  49.40 
    Beta 0.99  0.64  1.32 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) -24.99  51.22  15.49 
    Dividend Yield (%) 13.98  29.84  42.07 
    Payout Ratio 0.74  0.89  1.65 
    Dividend Policy Not less than 40% of the net profit in the consolidated financial statement annually after deduction of all reserves as required by law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 30 Jun 2021 0.35 Baht 07 Sep 2021 Cash
    01 Jul 2020 - 31 Dec 2020 0.50 Baht 27 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 1.10 Baht 09 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 2.20 Baht 28 May 2020 Cash
    01 Jan 2019 - 30 Jun 2019 5.20 Baht 10 Oct 2019 Cash
    01 Jan 2018 - 30 Sep 2018 6.90 Baht 22 Mar 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MRS. ANUTAI POOMSURAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. SA-NGA CHOKENITISAWAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 1,194.79 2,652.70 1,840.40 1,666.99 1,563.85
    A/R Net 521.67 416.75 319.78 1,436.44 519.74
    Inventories 11,960.09 14,145.76 13,565.44 16,048.39 20,743.17
    Current Assets 14,429.29 17,812.86 16,188.69 19,633.36 23,392.41
    PP&E Net 208.24 167.43 168.22 121.74 817.42
    Non-Current Assets 3,784.83 2,352.31 3,009.12 1,997.75 2,560.29
    Total Assets 18,214.12 20,165.17 19,197.82 21,631.11 25,952.70
    OD - - - - 1,069.72
    A/P Net 874.52 1,139.65 1,011.83 1,105.55 1,125.00
    Current portion of LT 2,196.35 3,251.61 1,807.57 3,066.80 3,072.69
    Current Liabilities 5,062.66 8,056.27 5,766.31 8,710.25 8,844.44
    Non-Current Liabilities 7,518.59 6,891.85 7,568.01 7,441.38 9,159.81
    Total Liabilities 12,581.25 14,948.12 13,334.31 16,151.63 18,004.25
    Authorized Capital 1,711.77 1,369.41 1,711.77 1,369.41 1,369.41
    Paid-Up Capital 1,369.41 1,369.41 1,369.41 1,369.41 1,369.41
    Premium (Discount) on Share Capital 69.17 69.17 69.17 69.17 69.17
    Retained Earnings (Deficit) 4,208.73 3,797.13 4,437.14 4,065.17 6,516.80
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -15.36 -19.44 -13.05 -24.94 -7.53
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 5,631.96 5,216.27 5,862.68 5,478.82 7,947.85
    Minority Interest 0.91 0.77 0.82 0.66 0.60
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 5,288.48 7,280.95 10,722.66 14,916.02 5,078.46
    Other Income 503.62 222.15 262.61 363.09 74.47
    Total Revenues 5,792.11 7,503.11 10,985.26 15,279.12 5,152.93
    Costs 3,384.10 4,564.22 6,556.26 9,404.09 2,859.20
    Selling And Administrative Expenses 1,280.42 1,193.66 1,789.89 1,774.27 1,176.58
    Total Cost And Expenses 4,664.52 5,757.88 8,346.15 11,178.36 3,697.18
    EBITDA 1,445.55 1,794.23 2,708.90 4,216.70 1,535.56
    Depre. & Amor. 93.48 70.10 97.75 115.95 79.81
    EBIT 1,352.07 1,724.13 2,611.15 4,100.75 1,455.75
    Net Profit : Owners Of The Parent 935.50 1,238.29 1,878.30 3,071.22 986.98
    EPS (B.) 0.68 2.71 1.37 6.73 2.16
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 772.28 3,388.93 4,072.71 7,920.22 370.43
    Investing Cash Flow -958.37 122.11 -634.85 639.47 -213.85
    Financing Cash Flow -465.67 -2,525.34 -3,264.46 -8,456.55 484.21
    Net Cash Flow -651.76 985.70 173.40 103.14 640.78
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 2.85 2.21 2.81 2.25
    ROE (%) 29.05 32.81 33.12 45.75
    ROA (%) 11.67 10.32 12.79 17.24
    D/E (X) 2.23 2.87 2.27 2.95
    Total Asset Turnover (X) 0.48 0.46 0.54 0.64
    Gross Profit Margin (%) 36.01 37.31 38.86 36.95
    EBIT Margin (%) 23.34 22.98 23.77 26.84
    Net Profit Margin (%) 16.15 16.51 17.10 20.10

    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 (%) 9M/2021  9M/2020  2020  2019 
    Sales Growth -27.37 -39.70 -28.11 193.71
    COGs Growth -25.86 -39.35 -30.28 228.91
    Total Revenue Growth -22.80 -39.21 -28.10 196.51
    Total Expense Growth -18.99 -34.96 -25.34 202.35
    Net Profit Growth -24.45 -52.83 -38.84 211.17

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 18.61 10.74 12.21 15.25
    Avg. Collection Period (Days) 19.62 34.00 29.89 23.93
    Inventory Turnover (Times) 0.41 0.42 0.44 0.51
    Avg. Inventory Period (Days) 886.20 873.12 824.33 713.99
    A/P Turnover (Times) 5.34 2.77 6.19 8.43
    Avg. Payment Period (Days) 68.37 131.93 58.94 43.29
    Cash Cycle (Days) 837.44 775.19 795.28 694.64


    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 NOBLE-W2

    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.