Company Summary
PLANB PLAN B MEDIA PUBLIC COMPANY LIMITED
Services/Media & Publishing
SET100
CG Report:   
 
  Data as of 15 Oct 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
6.75 7.75 / 5.00 243.50 4.93 388.26 26,207.33 32,534.81 1,240.30 12.06
News
Date/Time Subject
04 Oct 2021 17:32   Resolutions of Board's Meeting, Schedule for EGM No. 1/2021, Capital Reduction and Increase, Issuance of Newly-Issued Ordinary Shares and Warrants (Amended Version)
27 Sep 2021 08:34   Resolutions of Board's Meeting, Schedule for EGM No. 1/2021, Capital Reduction and Increase, Issuance of Newly-Issued Ordinary Shares and Warrants (Amended Version)
23 Sep 2021 08:21   Revision of the Establishment of a Joint Venture Company
23 Sep 2021 08:21   Resolutions of Board's Meeting, Schedule for EGM No. 1/2021, Capital Reduction and Increase, Issuance of Newly-Issued Ordinary Shares and Warrants
30 Aug 2021 19:15   Notification on the Establishment of the Joint Venture Company (Additional)
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 6.08% (As of 15/10/2021) Foreign Limit 49.00%
    NVDR Shareholders  4.04% (As of 15/10/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days - -0.42 -0.28
    20 Days 6.30 3.79 5.63
    60 Days 15.38 5.85 10.71
    120 Days 7.14 -6.97 0.78
    YTD 8.00 -12.84 -4.46
    P/E (X) 243.50 87.64 20.94
    P/BV (X) 4.93 2.90 1.76
    Turnover Ratio (%) 0.17 0.76 1.67

    Top 10 Major Shareholders(@12 Mar 2021) Share %
    1. MR. PALIN LOJANAGOSIN 974,068,100 25.09
    2. บริษัท VGI PUBLIC COMPANY LIMITED 721,804,705 18.59
    3. นาย สุชาติ ลือชัยขจรพันธ์ 192,616,258 4.96
    4. กองทุนเปิด บัวหลวงหุ้นระยะยาว 171,839,900 4.43
    5. บริษัท Thai NVDR Company Limited 156,588,741 4.03
    6. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 91,020,400 2.34
    7. กองทุนเปิด บัวหลวงหุ้นระยะยาว 75/25 87,386,500 2.25
    8. กองทุนเปิด บัวหลวงเฟล็กซิเบิ้ลเพื่อการเลี้ยงชีพ 61,381,400 1.58
    9. กองทุนเปิด เค 20 ซีเล็คท์หุ้นระยะยาวปันผล 58,272,000 1.50
    10. นาย พินิจสรณ์ ลือชัยขจรพันธ์ 58,238,522 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 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
    15 Oct 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 3,882.57  3,882.57  3,882.57 
    Market Cap (MB.) 26,207.33  24,266.05  29,507.52 
    Price (B./share) 6.75  6.25  7.60 
    BVPS (B./Share) 1.37  1.40  1.58 
    P/BV (X) 4.93  4.46  4.80 
    P/E (X) 243.50  108.77  42.57 
    Turnover Ratio (%) 80.75  183.21  140.45 
    Value Trade/Day (MB.) 105.84  157.45  163.38 
    Beta 1.37  1.56  1.26 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 8.00  -17.76  24.59 
    Dividend Yield (%) 1.15  2.44  1.20 
    Payout Ratio 2.79  2.42  1.02 
    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.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    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 368.17 1,056.09 638.26 2,360.14 440.46
    A/R Net 1,148.21 1,166.19 1,428.33 1,559.84 1,332.47
    Inventories 8.90 12.74 11.77 13.26 -
    Current Assets 1,919.64 2,636.59 2,463.05 4,521.50 2,489.68
    PP&E Net 2,921.79 2,728.03 3,010.85 2,424.90 2,237.68
    Non-Current Assets 10,092.33 7,043.71 9,787.16 3,457.95 3,244.35
    Total Assets 12,011.97 9,680.30 12,250.21 7,979.45 5,734.02
    OD - - - - -
    A/P Net 877.26 908.46 970.91 739.26 974.62
    Current portion of LT 1.97 5.17 1.99 19.93 2.01
    Current Liabilities 2,541.43 2,131.59 3,020.78 1,017.45 1,368.85
    Non-Current Liabilities 3,833.31 1,670.22 3,574.89 72.02 20.30
    Total Liabilities 6,374.74 3,801.82 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) 1,013.92 1,202.81 1,047.59 1,443.82 1,380.41
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -601.59 -642.61 -671.41 27.54 29.51
     - Surplus (Deficits) - - - - 29.22
    Shareholders' Equity 5,316.33 5,464.20 5,280.18 6,375.36 4,056.25
    Minority Interest 320.91 414.28 374.35 514.61 288.63
    more
    Statement of Comprehensive Income (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    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 2,121.27 1,623.69 3,724.41 4,861.01 4,011.69
    Other Income 31.83 17.94 43.61 58.49 27.57
    Total Revenues 2,153.11 1,641.63 3,768.02 4,919.50 4,039.26
    Costs 1,825.97 1,351.03 2,941.23 3,173.13 2,620.39
    Selling And Administrative Expenses 255.73 242.32 573.19 688.41 522.59
    Total Cost And Expenses 2,110.28 1,593.35 3,514.41 3,861.54 3,142.98
    EBITDA 1,240.30 936.24 2,394.42 1,678.87 1,394.01
    Depre. & Amor. 1,215.32 892.57 2,151.86 623.17 493.73
    EBIT 24.98 43.67 242.56 1,055.70 900.28
    Net Profit : Owners Of The Parent -33.67 -1.07 140.23 743.19 642.78
    EPS (B.) -0.01 -0.00 0.04 0.20 0.18
    more
    Statement of Cash Flow (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    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 1,004.29 1,465.21 2,446.19 1,293.43 1,175.01
    Investing Cash Flow -787.08 -2,140.72 -2,642.64 -839.78 -996.72
    Financing Cash Flow -488.07 -627.52 -1,520.30 1,469.98 -178.73
    Net Cash Flow -270.86 -1,303.03 -1,716.75 1,923.64 -0.44
    more
    Annualized: ROE, ROA
    Ratios 6M/2021  6M/2020  2020  2019 
    Current Ratio (X) 0.76 1.24 0.82 4.44
    ROE (%) 2.00 6.92 2.41 14.25
    ROA (%) 2.06 6.56 2.40 15.40
    D/E (X) 1.13 0.65 1.17 0.16
    Total Asset Turnover (X) 0.39 0.48 0.37 0.72
    Gross Profit Margin (%) 13.92 16.79 21.03 34.72
    EBIT Margin (%) 1.16 2.66 6.44 21.46
    Net Profit Margin (%) -3.84 0.01 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
    27 Mar 2019 PP 352,960,736 3,882,568,101 0.10

    Growth Rate (%) 6M/2021  6M/2020  2020  2019 
    Sales Growth 30.65 -30.31 -23.38 21.17
    COGs Growth 35.15 -12.73 -7.31 21.09
    Total Revenue Growth 31.16 -30.17 -23.41 21.79
    Total Expense Growth 32.44 -12.81 -8.99 22.86
    Net Profit Growth N/A N/A -81.13 15.62

    Annualized
    Cash Cycle 6M/2021  6M/2020  2020  2019 
    A/R Turnover (Times) 3.65 3.30 2.49 3.36
    Avg. Collection Period (Days) 100.04 110.70 146.42 108.59
    Inventory Turnover (Times) 315.76 191.41 235.03 478.76
    Avg. Inventory Period (Days) 1.16 1.91 1.55 0.76
    A/P Turnover (Times) 3.83 3.46 3.44 3.70
    Avg. Payment Period (Days) 95.40 105.63 106.11 98.57
    Cash Cycle (Days) 5.80 6.98 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 -

    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.