Company Summary
PLANB PLAN B MEDIA PUBLIC COMPANY LIMITED
Services/Media & Publishing
SET100 / SETTHSI
CG Report:   
 
  Data as of 24 Jan 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
8.25 8.65 / 4.89 652.46 6.65 419.32 34,593.68 40,891.21 1,801.92 15.60
News
Date/Time Subject
21 Jan 2022 09:24   Information Memorandum of PLANB-W1
21 Jan 2022 08:33   SET adds new listed securities : PLANB-W1 to be traded on January 24, 2022
20 Jan 2022 20:13   Revision of Terms and Conditions, and Rights of the Issuers and Holders of the Warrants to Purchase Ordinary Shares of Plan B Media Public Company Limited No. 1 (PLANB-W1)
19 Jan 2022 17:00   Report on the results of the sale of warrants offered to shareholders who subscribe for additional shares (F53-5) (Template edited version)
19 Jan 2022 12:33   Report on the results of sale of PLANB-W1 offered to existing common shareholders (F53-5)
more

Company Profile
Address 1213/420 Soi LatPhrao 94 (Panchamitra), Plubpla, Wangthonglang Bangkok 10310
Telephone 0-2530-8053-6
Fax 0-2530-8057
URL www.planbmedia.co.th
  Annual Report 2020
Establish Date 11/3/2005 Listed Date 17/02/2015
IPO Price (Baht) 2.00 @Par0.10 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.10 Baht
    Last Par Change N/A

    Business
    The Company operates an advertising media production and service business that can be divided into 8 business groups;1. Transit Media2. Static Media3. Digital Media4. Retail Media 5.Airport Media 6. Online Media 8. Sports Marketing and diversifying media portfolio through engagement marketing businesses in 3 types ; Sports Marketing, Artist Management and E-Sports and Gaming.

    Free Float 12 Mar 2021 29 Jun 2020
    % /Shareholders
    49.63% 8,437 48.29% 10,292
    Foreign Shareholders 6.44% (As of 24/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  5.10% (As of 24/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 1.23 5.56 3.47
    20 Days 9.27 6.86 9.05
    60 Days 32.93 22.32 33.16
    120 Days 57.77 31.94 48.59
    YTD 7.84 6.10 8.97
    P/E (X) 652.46 48.90 20.59
    P/BV (X) 6.65 3.34 1.77
    Turnover Ratio (%) 0.38 2.57 1.40

    Top 10 Major Shareholders(@30 Nov 2021) Share %
    1. MR. PALIN LOJANAGOSIN 780,068,100 20.09
    2. บริษัท VGI PUBLIC COMPANY LIMITED 721,804,705 18.59
    3. น.ส. อรนลิน โลจนะโกสินทร์ 207,000,162 5.33
    4. นาย สุชาติ ลือชัยขจรพันธ์ 192,487,658 4.96
    5. บริษัท Thai NVDR Company Limited 192,077,939 4.95
    6. กองทุนเปิด บัวหลวงหุ้นระยะยาว 171,839,900 4.43
    7. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 134,860,400 3.47
    8. กองทุนเปิด บัวหลวงหุ้นระยะยาว 75/25 87,286,500 2.25
    9. MRS. CHARUNEE CHINWONGVORAKUL 62,554,000 1.61
    10. กองทุนเปิด บัวหลวงเฟล็กซิเบิ้ลเพื่อการเลี้ยงชีพ 61,381,400 1.58

    Management Position
    1. POL. GEN. SOMCHAI VANICHSENEE CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    2. Mr. PALIN LOJANAGOSIN CHAIRMAN OF THE EXECUTIVE COMMITTEE / CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. PINIJSORN LUECHAIKAJOHNPAN MANAGING DIRECTOR / DIRECTOR
    4. Mr. EKAPAK NIRAPATHPONGPORN DIRECTOR
    5. Mr. MANA JANTANAYINGYONG DIRECTOR
    6. Mr. ARNON PORNDHITI DIRECTOR
    7. Mrs. PENNAPHA DHANASARNSILP INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Mrs. MONLUEDEE SOOKPANTARAT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    24 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 4,193.17  3,882.57  3,882.57 
    Market Cap (MB.) 34,593.68  29,701.65  24,266.05 
    Price (B./share) 8.25  7.65  6.11 
    BVPS (B./Share) 1.31  1.31  1.40 
    P/BV (X) 6.65  6.17  4.46 
    P/E (X) 652.46  605.01  108.77 
    Turnover Ratio (%) 11.31  116.22  183.21 
    Value Trade/Day (MB.) 255.04  123.01  157.45 
    Beta 1.36  1.40  1.56 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 7.84  25.23  -17.76 
    Dividend Yield (%) 0.87  0.94  2.44 
    Payout Ratio 2.42 
    Dividend Policy Not less than 50 per cent of net profit after deduction of tax and legal reserve (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 30 Sep 2020 0.0773 Baht 09 Dec 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.0618 Baht 11 Mar 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.091 Baht 13 Sep 2019 Cash
    01 Jan 2018 - 31 Dec 2018 0.091 Baht 30 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS VISSUTA JARIYATHANAKORN/EY OFFICE LIMITED
    MR. TERMPHONG OPANAPHAN/EY OFFICE LIMITED
    Miss MANEE RATTANABUNNAKIT/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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 440.79 983.72 638.26 2,360.14 440.46
    A/R Net 1,124.15 1,146.99 1,428.33 1,559.84 1,332.47
    Inventories 8.90 12.82 11.77 13.26 -
    Current Assets 2,047.83 2,558.50 2,463.05 4,521.50 2,489.68
    PP&E Net 2,969.79 2,959.25 3,010.85 2,424.90 2,237.68
    Non-Current Assets 9,893.11 9,849.57 9,787.16 3,457.95 3,244.35
    Total Assets 11,940.95 12,408.07 12,250.21 7,979.45 5,734.02
    OD - - - - -
    A/P Net 961.58 964.23 970.91 739.26 974.62
    Current portion of LT 2.00 3.00 1.99 19.93 2.01
    Current Liabilities 2,871.38 2,808.61 3,020.78 1,017.45 1,368.85
    Non-Current Liabilities 3,576.96 3,746.78 3,574.89 72.02 20.30
    Total Liabilities 6,448.34 6,555.40 6,595.67 1,089.48 1,389.15
    Authorized Capital 458.85 458.85 458.85 458.85 458.85
    Paid-Up Capital 388.26 388.26 388.26 388.26 352.96
    Premium (Discount) on Share Capital 4,515.75 4,515.75 4,515.75 4,515.75 2,293.36
    Retained Earnings (Deficit) 960.40 1,204.83 1,047.59 1,443.82 1,380.41
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -661.77 -669.69 -671.41 27.54 29.51
     - Surplus (Deficits) - - - - 29.22
    Shareholders' Equity 5,202.64 5,439.14 5,280.18 6,375.36 4,056.25
    Minority Interest 289.97 413.54 374.35 514.61 288.63
    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 3,298.38 2,491.07 3,724.41 4,861.01 4,011.69
    Other Income 42.28 38.58 43.61 58.49 27.57
    Total Revenues 3,340.65 2,529.65 3,768.02 4,919.50 4,039.26
    Costs 2,896.68 2,078.12 2,941.23 3,173.13 2,620.39
    Selling And Administrative Expenses 406.39 369.26 573.19 688.41 522.59
    Total Cost And Expenses 3,323.12 2,447.38 3,514.41 3,861.54 3,142.98
    EBITDA 1,801.92 1,575.72 2,394.42 1,678.87 1,394.01
    Depre. & Amor. 1,805.01 1,501.29 2,151.86 623.17 493.73
    EBIT -3.09 74.43 242.56 1,055.70 900.28
    Net Profit : Owners Of The Parent -87.19 0.02 140.23 743.19 642.78
    EPS (B.) -0.02 0.00 0.04 0.20 0.18
    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 1,384.67 2,007.31 2,446.19 1,293.43 1,175.01
    Investing Cash Flow -1,144.45 -2,413.57 -2,642.64 -839.78 -996.72
    Financing Cash Flow -440.80 -967.81 -1,520.30 1,469.98 -178.73
    Net Cash Flow -200.58 -1,374.08 -1,716.75 1,923.64 -0.44
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 0.71 0.91 0.82 4.44
    ROE (%) 1.00 3.85 2.41 14.25
    ROA (%) 1.36 3.59 2.40 15.40
    D/E (X) 1.17 1.12 1.17 0.16
    Total Asset Turnover (X) 0.38 0.39 0.37 0.72
    Gross Profit Margin (%) 12.18 16.58 21.03 34.72
    EBIT Margin (%) -0.09 2.94 6.44 21.46
    Net Profit Margin (%) -4.48 0.15 3.23 17.42

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    24 Dec 2021 XR 310,605,443 4,193,173,544 0.10
    27 Mar 2019 PP 352,960,736 3,882,568,101 0.10

    Growth Rate (%) 9M/2021  9M/2020  2020  2019 
    Sales Growth 32.41 -28.95 -23.38 21.17
    COGs Growth 39.39 -10.23 -7.31 21.09
    Total Revenue Growth 32.06 -28.66 -23.41 21.79
    Total Expense Growth 35.78 -11.83 -8.99 22.86
    Net Profit Growth N/A -100.00 -81.13 15.62

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 3.99 3.09 2.49 3.36
    Avg. Collection Period (Days) 91.46 118.13 146.42 108.59
    Inventory Turnover (Times) 346.11 184.67 235.03 478.76
    Avg. Inventory Period (Days) 1.05 1.98 1.55 0.76
    A/P Turnover (Times) 3.90 3.54 3.44 3.70
    Avg. Payment Period (Days) 93.48 102.99 106.11 98.57
    Cash Cycle (Days) -0.96 17.12 41.86 10.78


    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 PLANB-W1, PLANB-W1-R

    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.