Industrial |
mai |
CG Report:    |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
2.44 |
2.74 / 0.62 |
21.97 |
3.04 |
154.12 |
1,504.18 |
1,739.72 | 82.66 |
18.35 |
|
News |
Date/Time |
Subject |
02 Dec 2020 08:08 | Invitation to Shareholders to Propose the Agenda for the 2021 Annual General Meeting of Shareholders and the Name of the Qualified Candidates for Being Directors in Advance. |
10 Nov 2020 17:04 | Management Discussion and Analysis Quarter 3 Ending 30 Sep 2020 |
10 Nov 2020 17:03 | Financial Statement Quarter 3/2020 (Reviewed) |
10 Nov 2020 17:03 | Financial Performance Quarter 3 (F45) (Reviewed) |
14 Aug 2020 08:57 | "H" sign lifted from PIMO's securities |
more
|
Company Profile |
Address |
78, 78/4, 78/5 Moo3 Dontoom-Nakornchaisri Rd., Donfaek, Nakornchaisri Nakorn Phathom 73120 |
Telephone |
0-3426-5111-8 |
Fax |
0-3426-5119 |
URL |
www.pioneermotor.th.com |
Establish Date |
12/9/2001 |
Listed Date |
13/08/2015 |
IPO Price (Baht) |
1.30 |
@Par0.25 Baht |
IPO Financial Advisory |
ASSET PRO MANAGEMENT COMPANY LIMITED
|
Par |
0.25 Baht |
Last Par Change |
N/A |
Business |
The Company manufactures and sells air conditioner motors, induction motors, submersible pumps and pool & spa pump motors, as per customers orders (OEM) and under the brand Pioneer Motor, a brand of its own. |
Free Float |
06 Mar 2020 |
12 Mar 2019 |
% /Shareholders |
|
Foreign Shareholders |
0.23% (As of 27/01/2021) |
Foreign Limit |
49.00% |
NVDR Shareholders |
6.97% (As of 27/01/2021) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Industry (%) |
Compare to Market (%) |
5 Days |
- |
-3.46 |
-0.29 |
20 Days |
7.02 |
-2.78 |
0.72 |
60 Days |
-7.58 |
-24.04 |
-19.87 |
120 Days |
79.41 |
40.89 |
52.29 |
YTD |
12.96 |
2.66 |
6.11 |
P/E (X) |
21.97 |
30.37 |
78.68 |
P/BV (X) |
3.04 |
1.51 |
1.85 |
Turnover Ratio (%) |
1.24 |
0.58 |
0.25 |
|
Top 10 Major Shareholders(@27 Aug 2020) |
Share |
% |
1. |
น.ส. ปรางวดี อิทธิโรจนกุล |
67,642,740 |
10.97 |
2. |
น.ส. ชิดชนก อิทธิโรจนกุล |
65,577,840 |
10.64 |
3. |
น.ส. นรีรัตน์ อิทธิโรจนกุล |
64,978,100 |
10.54 |
4. |
น.ส. สิริรัตน์ อิทธิโรจนกุล |
64,966,700 |
10.54 |
5. |
นาย ปภัสร์ อิทธิโรจนกุล |
64,966,600 |
10.54 |
6. |
นาย วสุพล อิทธิโรจนกุล |
55,993,520 |
9.08 |
7. |
MR. VARUD WANNAIAMPIKUL |
54,448,500 |
8.83 |
8. |
MR. BOONCHAI PHIPHATTHANASIRIKUN |
15,300,000 |
2.48 |
9. |
MR. PREECHA UA-ANANTATHANAKUL |
10,900,400 |
1.77 |
10. |
MR. VAMIL HORSANGCHAI |
6,949,300 |
1.13 |
Management |
Position |
1. |
Mr. SATIAN POOPRASERT |
CHAIRMAN OF THE BOARD OF DIRECTORS |
2. |
Mr. WASUN ITTHIROJANAKUL |
MANAGING DIRECTOR / DIRECTOR |
3. |
Miss SIRIRAT ITTHIROJANAKUL |
DIRECTOR |
4. |
Mrs. PODJAMARN WONGSUWAN |
DIRECTOR |
5. |
Mr. CHRISTOPHER TAPE |
DIRECTOR |
6. |
Miss JIRAYONG ANUMAN-RAJADHON |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
7. |
Mrs. PENNAPHA DHANASARNSILP |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
8. |
Pol.Lt.Gen. SAKDA TECHAKRIENGKRAI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 27 Jan 2021 |
2020 30 Dec 2020 |
2019 30 Dec 2019 |
Listed share (M.) |
616.47 |
616.47 |
616.47 |
Market Cap (MB.) |
1,504.18 |
1,331.57 |
758.25 |
Price (B./share) |
2.44 |
2.16 |
1.23 |
BVPS (B./Share) |
0.80 |
0.80 |
0.73 |
P/BV (X) |
3.04 |
2.69 |
1.68 |
P/E (X) |
21.97 |
19.45 |
27.06 |
Turnover Ratio (%) |
22.51 |
341.39 |
179.09 |
Value Trade/Day (MB.) |
18.56 |
16.55 |
7.32 |
Beta |
1.22 |
1.21 |
1.46 |
|
Rate of Return |
YTD |
2020 |
2019 |
Price Change (%) |
12.96 |
75.61 |
-74.80 |
Dividend Yield (%) |
0.74 |
0.83 |
0.89 |
Payout Ratio |
0.32 |
0.32 |
0.24 |
Dividend Policy |
Not less than 40% of net profit after deduction of corporate income tax and legal reserves. There will be no signification effect, if there is no necessary event and the dividend payment has no effect on the Company?s profit |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2020 - 30 Jun 2020 |
0.018 |
Baht |
11 Sep 2020 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.018 |
Baht |
21 May 2020 |
Cash |
01 Jan 2018 - 31 Dec 2018 |
0.013 |
Baht |
21 May 2019 |
Cash |
01 Jan 2017 - 31 Dec 2017 |
0.02 |
Baht |
21 May 2018 |
Cash |
|
|
Auditor (Effective Until 31/12/2020) |
MR. PRADIT RODLOYTUK/AST MASTER CO., LTD. |
MRS. PORNTIP LERTTHANONGSAK/AST MASTER CO., LTD. |
MS. CHAMAPORN RODLOYTUK/AST MASTER CO., LTD. |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion with an emphasis of matters |
|
|
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 |
13.52 |
10.89 |
9.68 |
5.98 |
3.70 |
A/R Net |
163.59 |
125.84 |
116.73 |
98.45 |
94.53 |
Inventories |
149.68 |
119.04 |
128.46 |
113.43 |
103.48 |
Current Assets |
507.14 |
421.67 |
409.48 |
246.92 |
246.12 |
PP&E Net |
223.83 |
218.92 |
225.55 |
194.32 |
201.35 |
Total Assets |
744.45 |
651.72 |
644.89 |
454.25 |
455.77 |
OD |
- |
- |
- |
- |
- |
A/P Net |
188.64 |
121.94 |
120.35 |
100.42 |
95.70 |
Current portion of LT |
1.87 |
8.99 |
8.72 |
5.08 |
10.45 |
Current Liabilities |
220.01 |
161.56 |
143.78 |
115.23 |
121.93 |
Non-Current Liabilities |
29.06 |
38.99 |
46.26 |
18.16 |
20.50 |
Total Liabilities |
249.07 |
200.55 |
190.05 |
133.40 |
142.43 |
Authorized Capital |
156.00 |
156.00 |
156.00 |
156.00 |
156.00 |
Paid-Up Capital |
154.12 |
154.12 |
154.12 |
130.30 |
130.00 |
Premium (Discount) on Share Capital |
207.58 |
207.58 |
207.58 |
117.06 |
115.94 |
Other Surplus (Deficit) |
- |
- |
- |
- |
- |
Retained Earnings (Deficit) |
133.69 |
89.48 |
93.15 |
73.50 |
67.41 |
Treasury Stock |
- |
- |
- |
- |
- |
Shareholders' Equity |
495.39 |
451.17 |
454.85 |
320.86 |
313.35 |
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 |
572.63 |
500.18 |
645.78 |
552.91 |
573.72 |
Other Income |
15.08 |
13.31 |
18.00 |
16.36 |
13.57 |
Total Revenues |
587.72 |
513.49 |
663.78 |
569.27 |
587.28 |
COGs |
456.12 |
418.41 |
539.29 |
470.22 |
470.04 |
SG&A |
68.53 |
67.83 |
91.50 |
79.06 |
88.12 |
Total Expenses |
524.65 |
486.24 |
630.79 |
549.28 |
558.16 |
EBITDA |
82.66 |
44.88 |
57.03 |
42.09 |
48.14 |
Depre. & Amor. |
19.60 |
17.63 |
24.03 |
22.10 |
19.01 |
EBIT |
63.06 |
27.25 |
32.99 |
19.99 |
29.13 |
Net Profit |
62.73 |
22.75 |
28.48 |
16.50 |
23.47 |
EPS (B.) |
0.10 |
0.04 |
0.05 |
0.03 |
0.05 |
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 |
94.18 |
40.86 |
38.66 |
26.40 |
50.32 |
Investing Cash Flow |
-41.94 |
-158.00 |
-160.96 |
-4.44 |
-35.27 |
Financing Cash Flow |
-48.40 |
122.04 |
126.00 |
-19.69 |
-32.04 |
Net Cash Flow |
3.84 |
4.91 |
3.71 |
2.27 |
-16.99 |
more |
|
Ratios |
9M/2020 |
9M/2019 |
2019 |
2018 |
Current Ratio (X) |
2.31 |
2.61 |
2.85 |
2.14 |
ROE (%) |
14.46 |
7.32 |
7.34 |
5.20 |
ROA (%) |
9.86 |
6.03 |
6.00 |
4.39 |
D/E (X) |
0.50 |
0.44 |
0.42 |
0.42 |
Total Asset Turnover (X) |
1.06 |
1.15 |
1.21 |
1.25 |
Gross Profit Margin (%) |
20.35 |
16.35 |
16.49 |
14.96 |
EBIT Margin (%) |
10.73 |
5.31 |
4.97 |
3.51 |
Net Profit Margin (%) |
10.67 |
4.43 |
4.29 |
2.90 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
No Information Found |
|
Growth Rate (%) |
9M/2020 |
9M/2019 |
2019 |
2018 |
Sales Growth |
14.49 |
18.31 |
16.80 |
-3.63 |
COGs Growth |
9.01 |
15.11 |
14.69 |
0.04 |
Total Revenue Growth |
14.46 |
17.94 |
16.60 |
-3.07 |
Total Expense Growth |
7.90 |
15.22 |
14.84 |
-1.59 |
Net Profit Growth |
175.75 |
102.50 |
72.55 |
-29.69 |
Cash Cycle |
9M/2020 |
9M/2019 |
2019 |
2018 |
A/R Turnover (Times) |
4.96 |
5.64 |
6.00 |
5.73 |
Avg. Collection Period (Days) |
73.54 |
64.73 |
60.81 |
63.70 |
Inventory Turnover (Times) |
4.29 |
4.51 |
4.46 |
4.34 |
Avg. Inventory Period (Days) |
84.99 |
80.91 |
81.86 |
84.19 |
A/P Turnover (Times) |
3.72 |
4.50 |
4.89 |
4.80 |
Avg. Payment Period (Days) |
98.23 |
81.14 |
74.71 |
76.12 |
Cash Cycle (Days) |
60.30 |
64.50 |
67.95 |
71.76 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
H |
13 Aug 2020 |
14 Aug 2020 |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |