Company Summary
PLANB PLAN B MEDIA PUBLIC COMPANY LIMITED
Services/Media & Publishing
SET100
CG Report:   
 
  Data as of 26 Nov 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
6.10 8.45 / 2.48 106.16 4.35 388.26 23,683.67 29,668.87 1,575.72 14.86
News
Date/Time Subject
11 Nov 2020 20:23   Notification of the Board of Directors' Resolutions No.7/2020 on Interim Dividend Payment and Acquisition of Assets
11 Nov 2020 20:17   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2020
11 Nov 2020 20:16   Financial Performance Quarter 3 (F45) (Reviewed)
11 Nov 2020 20:15   Financial Statement Quarter 3/2020 (Reviewed)
01 Oct 2020 19:27   Invitation to shareholder to propose the agenda and the Names of the Qualified Candidates for Being Directors in advance for the 2021 Annual General Meeting of Shareholders
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 2019
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 29 Jun 2020 15 Mar 2019
    % /Shareholders
    48.29% 10,292 45.02% 5,868
    Foreign Shareholders 5.45% (As of 26/11/2020) Foreign Limit 49.00%
    NVDR Shareholders  3.58% (As of 26/11/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -0.81 -6.48 -5.25
    20 Days 15.09 -3.32 -3.02
    60 Days 4.27 -5.68 -3.80
    120 Days 1.67 0.56 -5.25
    YTD -19.74 -4.53 -11.55
    P/E (X) 106.16 N/A 28.31
    P/BV (X) 4.35 2.59 1.61
    Turnover Ratio (%) 0.87 0.50 1.13

    Top 10 Major Shareholders(@29 Jun 2020) Share %
    1. นาย ปรินทร์ โลจนะโกสินทร์ 974,068,100 25.09
    2. บริษัท VGI PUBLIC COMPANY LIMITED 773,316,805 19.92
    3. นาย สุชาติ ลือชัยขจรพันธ์ 192,587,658 4.96
    4. กองทุนเปิด บัวหลวงหุ้นระยะยาว 187,394,100 4.83
    5. บริษัท Thai NVDR Company Limited 122,424,266 3.15
    6. กองทุนเปิด บัวหลวงหุ้นระยะยาว 75/25 91,403,800 2.35
    7. MISS ONNALIN LOJANAGOSIN 71,001,362 1.83
    8. กองทุนเปิด บัวหลวงเฟล็กซิเบิ้ลเพื่อการเลี้ยงชีพ 63,004,900 1.62
    9. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 62,879,800 1.62
    10. กองทุนเปิด เค 20 ซีเล็คท์หุ้นระยะยาวปันผล 58,272,000 1.50

    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 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
    26 Nov 2020
    2019
    30 Dec 2019
    2018
    28 Dec 2018
    Listed share (M.) 3,882.57  3,882.57  3,529.61 
    Market Cap (MB.) 23,683.67  29,507.52  21,530.60 
    Price (B./share) 6.10  7.60  6.10 
    BVPS (B./Share) 1.40  1.58  1.10 
    P/BV (X) 4.35  4.80  5.54 
    P/E (X) 106.16  42.57  38.57 
    Turnover Ratio (%) 170.91  140.45  59.23 
    Value Trade/Day (MB.) 158.20  163.38  54.47 
    Beta 1.56  1.26  0.74 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) -19.74  24.59  -4.69 
    Dividend Yield (%) 2.50  1.20  0.74 
    Payout Ratio 2.42  1.02  0.28 
    Dividend Policy Not less than 50 percent of its net profit after corporate income tax as appeared on financial statement and setting aside the appropriate 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
    01 Jan 2017 - 31 Dec 2017 0.045 Baht 17 May 2018 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    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 with an emphasis of matters
    Financial Data
    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 983.72 462.21 2,360.14 440.46 441.56
    A/R Net 1,146.99 1,342.72 1,559.84 1,332.47 907.70
    Inventories 12.82 18.98 13.26 - -
    Current Assets 2,558.50 4,318.03 4,521.50 2,489.68 2,115.69
    PP&E Net 2,959.25 2,336.66 2,424.90 2,237.68 1,566.20
    Total Assets 12,408.07 7,716.57 7,979.45 5,734.02 4,200.29
    OD - - - - -
    A/P Net 964.23 692.82 739.26 974.62 411.04
    Current portion of LT 1,287.44 31.31 23.31 4.04 11.99
    Current Liabilities 2,808.61 986.98 1,017.45 1,368.85 541.14
    Non-Current Liabilities 3,746.78 74.42 72.02 20.30 20.90
    Total Liabilities 6,555.40 1,061.41 1,089.48 1,389.15 562.04
    Authorized Capital 458.85 458.85 458.85 458.85 353.50
    Paid-Up Capital 388.26 388.26 388.26 352.96 352.96
    Premium (Discount) on Share Capital 4,515.75 4,515.75 4,515.75 2,293.36 2,293.36
    Other Surplus (Deficit) - - - 29.22 29.22
    Retained Earnings (Deficit) 1,204.82 1,220.75 1,443.82 1,380.41 896.46
    Treasury Stock - - - - -
    Shareholders' Equity 5,439.14 6,152.15 6,375.36 4,056.25 3,571.71
    Minority Interest 413.54 503.02 514.61 288.63 66.54
    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 2,491.07 3,505.87 4,861.01 4,011.69 2,980.03
    Other Income 38.58 39.99 58.49 27.57 26.60
    Total Revenues 2,529.65 3,545.86 4,919.50 4,043.27 3,016.38
    COGs 2,078.12 2,314.91 3,173.13 2,620.39 1,967.06
    SG&A 369.26 460.94 688.41 522.59 479.07
    Total Expenses 2,455.22 2,777.04 3,863.79 3,142.98 2,446.13
    EBITDA 1,575.72 1,258.15 1,678.87 1,394.01 1,014.07
    Depre. & Amor. 1,501.29 489.33 623.17 493.73 443.81
    EBIT 74.43 768.82 1,055.70 900.28 570.25
    Net Profit 0.02 520.12 743.19 642.78 460.52
    EPS (B.) 0.00 0.14 0.20 0.18 0.13
    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 2,007.31 1,005.36 1,293.43 1,175.01 666.92
    Investing Cash Flow -2,413.57 -2,467.97 -839.78 -996.72 -530.56
    Financing Cash Flow -967.81 1,488.60 1,469.98 -178.73 -38.18
    Net Cash Flow -1,374.08 26.00 1,923.64 -0.44 98.18
    more
    Annualized: ROE, ROA
    Ratios 9M/2020  9M/2019  2019  2018 
    Current Ratio (X) 0.91 4.37 4.44 1.82
    ROE (%) 3.85 13.81 14.25 16.85
    ROA (%) 3.59 15.16 15.40 18.12
    D/E (X) 1.21 0.17 0.17 0.34
    Total Asset Turnover (X) 0.39 0.71 0.72 0.81
    Gross Profit Margin (%) 16.58 33.97 34.72 34.68
    EBIT Margin (%) 2.94 21.68 21.46 22.27
    Net Profit Margin (%) 0.00 14.67 15.11 15.90

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    27 Mar 2019 PP 352,960,736 3,882,568,101 0.10
    01 Dec 2017 PP 13,476,883 3,529,607,365 0.10

    Growth Rate (%) 9M/2020  9M/2019  2019  2018 
    Sales Growth -28.95 22.40 21.17 34.62
    COGs Growth -10.23 24.39 21.09 33.21
    Total Revenue Growth -28.66 22.74 21.67 34.04
    Total Expense Growth -11.59 24.63 22.93 28.49
    Net Profit Growth -100.00 10.73 15.62 39.58

    Annualized
    Cash Cycle 9M/2020  9M/2019  2019  2018 
    A/R Turnover (Times) 3.09 3.62 3.36 3.58
    Avg. Collection Period (Days) 118.13 100.88 108.59 101.91
    Inventory Turnover (Times) 184.67 323.97 478.76 N/A
    Avg. Inventory Period (Days) 1.98 1.13 0.76 -
    A/P Turnover (Times) 3.54 3.42 3.70 3.78
    Avg. Payment Period (Days) 102.99 106.70 98.57 96.51
    Cash Cycle (Days) 17.12 -4.69 10.78 5.40


    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 Information is provided for informative and educational purposes only.