Company Summary
PDG PRODIGY PUBLIC COMPANY LIMITED
Industrial/
mai
CG Report:   
 
  Data as of 03 Dec 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
3.92 4.64 / 3.28 16.58 1.85 135.00 1,058.40 937.89 93.42 6.97
News
Date/Time Subject
12 Nov 2021 17:00   Announcement of the company's public holidays in year 2022
09 Nov 2021 17:00   Financial Statement Quarter 3/2021 (Reviewed)
09 Nov 2021 17:00   Financial Performance Quarter 3 (F45) (Reviewed)
09 Nov 2021 17:00   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
14 Oct 2021 08:30   Propose the agendas of the Annual General Shareholders' Meeting of year 2022 and list of candidates for new director.
more

Company Profile
Address 7/3 Moo 3 Bangkrabau, Nakornchaisri Nakorn Phathom 73120
Telephone 0-3433-2611-2
Fax 0-3433-2613
URL www.prodigy.co.th
  Annual Report 2020
Establish Date 23/04/1992 Listed Date 29/07/2014
IPO Price (Baht) 2.80 @Par0.50 Baht
IPO Financial Advisory
  • MAYBANK SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
  • Par 0.50 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  / Industrial / Industrial

    Business
    The Company operates as manufacturer of PET bottles. The company's PET bottle product can be categorised into 4 main groups based on the usage of product. The groups are 1) Fruit Juice PET Bottle 2) Vegetable Oil PET Bottle 3) Drinking Water PET Bottle and 4) Fish Sauce and Seasoning PET bottle.

    Free Float 16 Mar 2021 23 Jun 2020
    % /Shareholders
    50.15% 2,198 45.68% 1,673
    Foreign Shareholders
     -
    Foreign Limit 49.00%
    NVDR Shareholders  0.74% (As of 03/12/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 0.51 1.71 1.40
    20 Days -5.31 -5.35 -9.58
    60 Days -6.22 -4.15 -11.88
    120 Days -2.00 -7.63 -14.09
    YTD 14.62 -29.27 -31.18
    P/E (X) 16.58 31.70 56.22
    P/BV (X) 1.85 2.16 3.27
    Turnover Ratio (%) 0.02 1.07 0.87

    Top 10 Major Shareholders(@27 Aug 2021) Share %
    1. บริษัท น้ำมันพืชไทย จำกัด (มหาชน) 86,000,000 31.85
    2. บริษัท น้ำมันบริโภคไทย จำกัด 30,000,000 11.11
    3. MR. MIN TIENWORN 13,700,000 5.07
    4. บริษัท CHEER GROUP HOLDINGS CO.,LTD. 13,370,700 4.95
    5. นาย วีรชัย เดชอมรธัญ 6,110,000 2.26
    6. น.ส. สุดารัตน์ วิทยฐานกรณ์ 6,000,000 2.22
    7. นาย ธงชัย ตันสุทัตต์ 6,000,000 2.22
    8. นาง ปัทมา ตั้งพิรุฬห์ธรรม 6,000,000 2.22
    9. นาย วัชร วิทยฐานกรณ์ 6,000,000 2.22
    10. MR. Pachai Chanpitaksa 6,000,000 2.22

    Management Position
    1. Mr. PRAYOON BOONPRASURD CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. THONGCHAI TANSUTAT MANAGING DIRECTOR / DIRECTOR
    3. Mr. VACHARA VITAYATANAGORN DIRECTOR
    4. Mr. VISUTH VITAYATHANAGORN DIRECTOR
    5. Mr. VORRAVUTH TANGPIROONTHUM DIRECTOR
    6. Mr. PRAMOTE SANTIWATTANA DIRECTOR
    7. Miss THIPAWAN UTHAISANG INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Miss PUKIL TAKSINWARACHARN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. THANET NORABHOOMPIPAT INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    03 Dec 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 270.00  270.00  270.00 
    Market Cap (MB.) 1,058.40  923.40  788.40 
    Price (B./share) 3.92  3.42  2.92 
    BVPS (B./Share) 2.12  2.21  2.10 
    P/BV (X) 1.85  1.55  1.39 
    P/E (X) 16.58  10.73  10.97 
    Turnover Ratio (%) 50.30  20.87  9.90 
    Value Trade/Day (MB.) 2.41  0.78  0.34 
    Beta 0.46  0.55  0.26 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 14.62  17.12  3.55 
    Dividend Yield (%) 8.16  5.85  6.16 
    Payout Ratio 1.35  0.63  0.75 
    Dividend Policy No less than 50% of the company?s net income after corporate tax and deduction of all reserves required by law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 30 Jun 2021 0.10 Baht 10 Sep 2021 Cash
    01 Jul 2020 - 31 Dec 2020 0.22 Baht 20 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.10 Baht 10 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.10 Baht 30 Apr 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.10 Baht 05 Sep 2019 Cash
    01 Jan 2018 - 31 Dec 2018 0.10 Baht 22 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS SIRAPORN OUAANUNKUN/EY OFFICE LIMITED
    MRS. CHONLAROS SUNTIASVARAPORN/EY OFFICE LIMITED
    Mr. CHATCHAI KASEMSRITHANAWAT/EY OFFICE 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 Company Company Company Company Company
    Cash And Cash Equivalents 279.26 212.10 251.52 217.67 182.60
    A/R Net 103.76 83.40 96.84 97.54 132.55
    Inventories 60.97 56.73 59.65 59.70 69.53
    Current Assets 445.34 353.46 409.08 375.83 385.74
    PP&E Net 276.77 310.04 300.93 287.83 296.53
    Non-Current Assets 286.24 320.72 311.96 294.35 300.24
    Total Assets 731.58 674.18 721.04 670.18 685.98
    OD - - - - -
    A/P Net 130.21 49.10 71.29 63.31 99.70
    Current portion of LT - - - - -
    Current Liabilities 136.16 58.46 84.27 74.76 108.74
    Non-Current Liabilities 22.60 20.35 20.19 18.46 12.16
    Total Liabilities 158.76 78.81 104.46 93.22 120.90
    Authorized Capital 135.00 135.00 135.00 135.00 135.00
    Paid-Up Capital 135.00 135.00 135.00 135.00 135.00
    Premium (Discount) on Share Capital 156.34 156.34 156.34 156.34 156.34
    Retained Earnings (Deficit) 281.48 304.03 325.23 285.62 273.74
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 572.82 595.38 616.58 576.96 565.08
    Minority Interest - - - - -
    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 Company Company Company Company Company
    Revenue From Operations 501.52 480.35 626.87 672.85 699.98
    Other Income 0.84 1.63 2.59 3.78 5.69
    Total Revenues 502.36 481.98 629.47 676.62 705.67
    Costs 402.32 347.36 452.41 528.48 579.24
    Selling And Administrative Expenses 45.88 39.50 51.41 63.59 54.07
    Total Cost And Expenses 448.83 387.44 508.34 591.74 633.83
    EBITDA 93.42 136.97 178.02 142.59 128.34
    Depre. & Amor. 39.89 42.42 56.89 57.71 56.51
    EBIT 53.53 94.54 121.13 84.88 71.83
    Net Profit : Owners Of The Parent 42.65 77.05 98.25 65.88 56.81
    EPS (B.) 0.16 0.29 0.36 0.24 0.21
    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 Company Company Company Company Company
    Operating Cash Flow 128.85 112.18 157.21 137.67 106.83
    Investing Cash Flow -15.71 -64.62 -70.05 -48.95 -32.43
    Financing Cash Flow -85.39 -53.12 -53.31 -53.65 -59.25
    Net Cash Flow 27.75 -5.57 33.85 35.07 15.15
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 3.27 6.05 4.85 5.03
    ROE (%) 10.93 14.80 16.46 11.54
    ROA (%) 11.40 15.88 17.41 12.52
    D/E (X) 0.28 0.13 0.17 0.16
    Total Asset Turnover (X) 0.92 0.91 0.90 1.00
    Gross Profit Margin (%) 19.98 27.69 27.83 21.46
    EBIT Margin (%) 10.66 19.62 19.24 12.54
    Net Profit Margin (%) 8.49 15.99 15.61 9.74

    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 4.41 -10.43 -6.83 -3.88
    COGs Growth 15.54 -18.16 -14.40 -8.76
    Total Revenue Growth 4.23 -10.61 -6.97 -4.12
    Total Expense Growth 15.85 -17.16 -14.09 -6.64
    Net Profit Growth -44.65 35.50 49.15 15.97

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 6.92 6.33 6.45 5.85
    Avg. Collection Period (Days) 52.71 57.63 56.59 62.41
    Inventory Turnover (Times) 8.60 7.44 7.58 8.18
    Avg. Inventory Period (Days) 42.42 49.03 48.14 44.62
    A/P Turnover (Times) 5.65 6.43 6.72 6.48
    Avg. Payment Period (Days) 64.62 56.74 54.30 56.29
    Cash Cycle (Days) 30.51 49.92 50.44 50.74


    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.