Company Summary
PIMO PIONEER MOTOR PUBLIC COMPANY LIMITED
Industrial
mai
CG Report:   
 
  Data as of 30 Jul 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
3.50 5.20 / 1.27 27.09 4.06 154.12 2,157.63 2,396.07 31.42 21.38
News
Date/Time Subject
31 May 2021 13:27   Signed an MOU for EV Hub Motor Development Project for Motor bike
21 May 2021 08:07   Information Memorandum PIMO-W2
21 May 2021 07:48   mai adds new listed securities : PIMO-W2 to be traded on May 24, 2021
13 May 2021 12:50   Report on the results of the sale of warrants offered to existing common shareholders (F53-5) (Redress)
13 May 2021 08:57   Report on the results of the sale of warrants offered to existing common shareholders (F53-5)
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 26 Mar 2021 06 Mar 2020
    % /Shareholders
    36.15% 2,796 27.66% 1,494
    Foreign Shareholders 0.02% (As of 30/07/2021) Foreign Limit 49.00%
    NVDR Shareholders  1.32% (As of 30/07/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -5.91 -3.72 -4.61
    20 Days -10.26 -8.91 -8.41
    60 Days -28.86 -33.32 -30.03
    120 Days 47.06 -2.43 5.76
    YTD 62.04 -0.73 9.98
    P/E (X) 27.09 34.92 69.72
    P/BV (X) 4.06 2.21 2.61
    Turnover Ratio (%) 1.49 1.86 1.43

    Top 10 Major Shareholders(@06 May 2021) Share %
    1. น.ส. ปรางวดี อิทธิโรจนกุล 67,642,740 10.97
    2. น.ส. ชิดชนก อิทธิโรจนกุล 65,577,840 10.64
    3. MISS NARERAT ITTHIROJANAKUL 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 58,600,020 9.51
    7. บริษัท Thai NVDR Company Limited 55,825,455 9.06
    8. MR. PICHIT CHINVITTAYAKUL 12,600,000 2.04
    9. น.ส. พรรัตน์ อัจฉริยหิรัญชัย 6,300,000 1.02
    10. MR. PRASIT RAKTHAISAENTAWEE 5,435,500 0.88

    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 ROBERT 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
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    30 Jul 2021    		 2020
    30 Dec 2020    		 2019
    30 Dec 2019
    Listed share (M.) 616.47  616.47  616.47 
    Market Cap (MB.) 2,157.63  1,331.57  758.25 
    Price (B./share) 3.50  2.16  1.23 
    BVPS (B./Share) 0.86  0.80  0.73 
    P/BV (X) 4.06  2.69  1.68 
    P/E (X) 27.09  19.45  27.06 
    Turnover Ratio (%) 379.00  341.39  179.09 
    Value Trade/Day (MB.) 62.59  16.55  7.32 
    Beta 1.65  1.21  1.46 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 62.04  75.61  -74.80 
    Dividend Yield (%) 1.49  0.83  0.89 
    Payout Ratio 0.40  0.32  0.24 
    Dividend Policy No less than 40 percent of net profit based on its separate financial statement after deducting any reserve in compliance with the Company?s article of association and the law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jul 2020 - 31 Dec 2020 0.034 Baht 25 May 2021 Cash
    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
     
    Auditor
    (Effective Until 31/12/2021)
    MR. PRADIT RODLOYTUK/AST MASTER CO., LTD.
    MRS. PORNTIP LERTTHANONGSAK/AST MASTER CO., LTD.
    Ms. SUNANTA KAMSUK/AST MASTER CO., LTD.
    MS. CHAMAPORN RODLOYTUK/AST MASTER CO., LTD.
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2021 
    (01/01/21 
    -31/03/21)     		 3M/2020 
    (01/01/20 
    -31/03/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Cash And Cash Equivalents 8.92 16.71 47.04 9.68 5.98
    A/R Net 181.31 163.47 163.06 142.37 116.18
    Inventories 191.12 129.45 162.38 128.46 113.43
    Current Assets 528.03 410.64 513.48 409.48 246.92
    PP&E Net 237.23 222.52 228.90 225.55 194.32
    Non-Current Assets 250.81 233.47 243.85 235.41 207.33
    Total Assets 778.84 644.11 757.32 644.89 454.25
    OD - - - - -
    A/P Net 207.91 136.27 211.60 132.97 108.08
    Current portion of LT - - - 6.00 3.26
    Current Liabilities 216.84 141.37 215.70 143.78 115.23
    Non-Current Liabilities 30.52 28.17 30.08 46.26 18.16
    Total Liabilities 247.36 169.54 245.78 190.05 133.40
    Authorized Capital 156.00 156.00 156.00 156.00 156.00
    Paid-Up Capital 154.12 154.12 154.12 154.12 130.30
    Premium (Discount) on Share Capital 207.58 207.58 207.58 207.58 117.06
    Retained Earnings (Deficit) 169.79 112.87 149.85 93.15 73.50
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 531.48 474.57 511.54 454.85 320.86
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 3M/2021 
    (01/01/21 
    -31/03/21)     		 3M/2020 
    (01/01/20 
    -31/03/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Revenue From Operations 214.75 179.30 795.76 645.78 552.91
    Other Income 10.04 6.30 16.99 18.00 16.36
    Total Revenues 224.79 185.60 812.75 663.78 569.27
    Costs 176.40 143.82 637.25 539.29 470.22
    Selling And Administrative Expenses 23.97 21.47 94.69 91.50 79.06
    Total Cost And Expenses 200.37 165.29 731.93 630.79 549.28
    EBITDA 31.42 26.68 107.34 57.03 42.09
    Depre. & Amor. 7.00 6.37 26.52 24.03 22.10
    EBIT 24.42 20.31 80.82 32.99 19.99
    Net Profit : Owners Of The Parent 19.94 19.72 79.44 28.48 16.50
    EPS (B.) 0.03 0.03 0.13 0.05 0.03
    more
    Statement of Cash Flow (MB.) 3M/2021 
    (01/01/21 
    -31/03/21)     		 3M/2020 
    (01/01/20 
    -31/03/20)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19)     		 2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow -18.64 9.73 126.33 38.66 26.40
    Investing Cash Flow -18.97 22.49 -40.09 -160.96 -4.44
    Financing Cash Flow -0.51 -25.19 -48.88 126.00 -19.69
    Net Cash Flow -38.12 7.03 37.36 3.71 2.27
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 2.44 2.90 2.38 2.85
    ROE (%) 15.84 9.78 16.44 7.34
    ROA (%) 11.94 7.04 11.53 6.00
    D/E (X) 0.47 0.36 0.48 0.42
    Total Asset Turnover (X) 1.20 1.11 1.16 1.21
    Gross Profit Margin (%) 17.86 19.79 19.92 16.49
    EBIT Margin (%) 10.86 10.94 9.94 4.97
    Net Profit Margin (%) 8.87 10.63 9.77 4.29

    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 (%) 3M/2021  3M/2020  2020  2019 
    Sales Growth 19.77 0.61 23.22 16.80
    COGs Growth 22.65 -4.03 18.16 14.69
    Total Revenue Growth 21.11 1.20 22.44 16.60
    Total Expense Growth 21.22 -4.07 16.03 14.84
    Net Profit Growth 1.12 122.48 178.96 72.55

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 5.28 3.94 5.21 5.00
    Avg. Collection Period (Days) 69.17 92.64 70.05 73.07
    Inventory Turnover (Times) 4.18 4.43 4.38 4.46
    Avg. Inventory Period (Days) 87.34 82.41 83.29 81.86
    A/P Turnover (Times) 4.14 3.44 3.70 4.47
    Avg. Payment Period (Days) 88.15 106.19 98.68 81.57
    Cash Cycle (Days) 68.37 68.86 54.66 73.35


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    H 13 Aug 2020 14 Aug 2020

    Market Alert (Latest)
    No Information Found
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name PIMO-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.