Company Summary
SUC SAHA-UNION PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
CG Report:   
 
  Data as of 29 May 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
36.25 45.75 / 32.00 12.91 0.52 3,000.00 10,875.00 13,325.04 284.18 7.18
News
Date/Time Subject
15 May 2020 17:34   Reviewed financial performance Quarter 1 (F45)
15 May 2020 17:34   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2020
15 May 2020 17:33   Financial Statement Quarter 1/2020 (Reviewed)
23 Apr 2020 17:02   Shareholders meeting's resolution
15 Apr 2020 17:32   Precautionary measures for holding the 2020 Annual General Meeting of Shareholders due to the outbreak of Coronavirus 2019 (COVID-19)
more

Company Profile
Address 1828 SUKHUMVIT ROAD, PHRAKHANONG TAI, PHRAKHANONG Bangkok 10260
Telephone 0-2311-5111-9
Fax 0-2311-6867
URL www.sahaunion.co.th
  Annual Report 2019
Establish Date 10/08/1972 Listed Date 16/06/1975
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change Old 100.00 : New 10.00 @ 07/02/1991

Business
It is the flagship company of the Saha-Union Group. The group's operations can be divided into 5 categories: (1) Manufacturing : textile, plastic, rubber and metal products, (2) Computer, (3) Energy and others in China, (4) Hotel and (5) Invesment and others.

Free Float 02 Apr 2020 04 Apr 2019
% /Shareholders
57.40% 2,746 56.81% 2,789
Foreign Shareholders 7.61% (As of 29/05/2020) Foreign Limit 20.00%
NVDR Shareholders  0.30% (As of 29/05/2020)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days - -1.62 -2.90
20 Days -1.36 -5.13 -5.78
60 Days -9.94 -6.92 -10.09
120 Days -16.67 -1.98 -1.29
YTD -16.18 -4.68 -1.39
P/E (X) 12.91 42.98 18.94
P/BV (X) 0.52 0.47 1.48
Turnover Ratio (%) 0.02 0.05 1.00

Top 10 Major Shareholders(@02 Apr 2020) Share %
1. บริษัท ยูเนี่ยนอุตสาหกรรมด้าย จำกัด 29,850,000 9.95
2. บริษัท ยูเนี่ยนบริหารธุรกิจ จำกัด 29,174,000 9.72
3. บริษัท ยูเนี่ยนแคปปิทอล จำกัด 27,011,240 9.00
4. บริษัท โรงงานรวมอุตสาหกรรม จำกัด 17,988,300 6.00
5. นาง จารุณี ชินวงศ์วรกุล 13,934,400 4.64
6. ธนาคาร กรุงเทพ จำกัด (มหาชน) 12,325,000 4.11
7. DBS BANK LTD 12,141,900 4.05
8. MR. CHALERMCHAI MAHAGITSIRI 11,865,400 3.96
9. MR. Weerapat Punsak-udomsin 9,711,234 3.24
10. บริษัท อาคเนย์ประกันชีวิต จำกัด (มหาชน) 7,121,000 2.37

Management Position
1. Miss DALAD SAPTHAVICHAIKUL CHAIRMAN
2. Mr. CHUTINDHON DARAKANANDA VICE CHAIRMAN
3. Mrs. CHANTORNTREE DARAKANANDA PRESIDENT / DIRECTOR
4. Mr. PREECHA SHUNHAVANICH DIRECTOR
5. Mr. SUPAKIT PAUNGBUA DIRECTOR
6. Mrs. PINIJPORN DARAKANANDA KASEMSAP DIRECTOR
7. Mr. BOVORNRAT DARAKANANDA DIRECTOR
8. Mr. VACHARAPHONG DARAKANANDA DIRECTOR
9. Mr. NANTIYA DARAKANANDA DIRECTOR
10. Miss PAKPACHONG VADHANASINDHU INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
11. Mrs. BUSARAKHAM NILAVAJARA INDEPENDENT DIRECTOR
12. Mrs. SUTTIMA JAMNARNWEJ INDEPENDENT DIRECTOR / AUDIT COMMITTEE
13. Mr. YANYONG TUNGJITKUL INDEPENDENT DIRECTOR
14. Mr. ANON SIRISAENGTAKSIN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
15. Mr. PITTAWAT PRERTTITUMRONG INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
29 May 2020
2019
30 Dec 2019
2018
28 Dec 2018
Listed share (M.) 300.00  300.00  300.00 
Market Cap (MB.) 10,875.00  12,975.00  13,725.00 
Price (B./share) 36.25  43.25  45.75 
BVPS (B./Share) 69.71  66.81  67.79 
P/BV (X) 0.52  0.65  0.67 
P/E (X) 12.91  10.20  11.09 
Turnover Ratio (%) 1.09  2.47  9.75 
Value Trade/Day (MB.) 1.25  1.36  5.19 
Beta 0.26  0.20  0.30 
 
Rate of Return YTD  2019  2018 
Price Change (%) -16.18  -5.46  5.17 
Dividend Yield (%) 4.14  4.62  4.37 
Payout Ratio 0.53  0.47  0.48 
Dividend Policy Depending on the performance of the Company, at a rate not less than 1/3 of the annual net profit, after accumulated loss (if any), from the separate financial statement of the Company

Dividend
Operation Period Dividend/Share Unit Payment Date Type
- 1.50 Baht 24 Apr 2020 Cash
- 2.00 Baht 26 Apr 2019 Cash
- 2.00 Baht 27 Apr 2018 Cash
 
Auditor
(Effective Until 31/12/2020)
MR. KHITSADA LERDWANA/EY OFFICE LIMITED
MRS. POONNARD PAOCHAROEN/EY OFFICE LIMITED
Miss VILAILAK LAOHASRISAKUL/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.) 3M/2020 
(01/01/20 
-31/03/20) 
3M/2019 
(01/01/19 
-31/03/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Cash 2,448.71 2,545.99 2,700.03 3,246.23 3,956.38
A/R Net 1,889.08 2,050.09 1,707.87 1,938.97 2,051.04
Inventories 979.80 1,200.33 1,018.07 1,125.72 1,013.52
Current Assets 6,989.47 7,590.45 7,284.21 7,992.23 8,297.04
PP&E Net 6,517.05 6,762.78 6,531.73 6,779.07 7,063.26
Total Assets 25,612.84 25,899.70 25,203.58 25,891.54 25,540.85
OD 184.90 287.24 231.93 397.27 450.91
A/P Net 1,392.62 1,465.38 1,479.60 1,466.03 1,498.76
Current portion of LT 353.11 252.34 465.58 253.28 207.77
Current Liabilities 2,148.03 2,129.19 2,309.99 2,301.98 2,335.69
Non-Current Liabilities 992.15 1,186.95 818.37 1,218.86 1,495.21
Total Liabilities 3,140.18 3,316.14 3,128.36 3,520.84 3,830.90
Authorized Capital 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Paid-Up Capital 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Premium (Discount) on Share Capital 2,599.00 2,599.00 2,599.00 2,599.00 2,599.00
Other Surplus (Deficit) - 438.00 - 835.49 548.87
Retained Earnings (Deficit) 15,210.64 14,954.69 15,164.69 14,636.55 13,697.30
Treasury Stock 199.61 234.40 - 234.40 -
Shareholders' Equity 20,714.09 20,757.29 20,298.63 20,478.74 19,878.68
Minority Interest 1,758.57 1,826.27 1,776.59 1,891.97 1,831.27
more
Statement of Comprehensive Income (MB.) 3M/2020 
(01/01/20 
-31/03/20) 
3M/2019 
(01/01/19 
-31/03/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Sales 2,374.29 2,634.54 10,150.75 10,956.97 10,689.70
Other Income 79.75 163.65 594.70 719.74 928.40
Total Revenues 2,591.35 2,895.85 11,280.73 12,416.38 12,073.57
COGs 2,081.58 2,222.17 8,780.62 9,304.00 9,262.92
SG&A 236.74 263.64 1,087.94 1,126.09 1,069.46
Total Expenses 2,523.26 2,485.81 9,903.94 10,524.28 10,381.05
EBITDA 284.18 626.55 2,197.39 2,752.23 2,464.15
Depre. & Amor. 216.09 216.51 820.60 860.13 771.63
EBIT 68.09 410.04 1,376.79 1,892.10 1,692.52
Net Profit 48.40 318.14 1,111.99 1,481.78 1,344.13
EPS (B.) 0.17 1.10 3.83 5.11 4.64
more
Statement of Cash Flow (MB.) 3M/2020 
(01/01/20 
-31/03/20) 
3M/2019 
(01/01/19 
-31/03/19) 
2019 
(01/01/19 
-31/12/19) 
2018 
(01/01/18 
-31/12/18) 
2017 
(01/01/17 
-31/12/17) 
Operating Cash Flow 82.49 134.47 1,415.06 1,326.72 986.07
Investing Cash Flow -349.48 -655.04 -714.60 -1,041.83 -1,229.56
Financing Cash Flow -136.30 -158.09 -1,109.52 -913.20 -96.62
Net Cash Flow -403.29 -678.66 -409.06 -628.31 -340.11
more
Annualized: ROE, ROA
Ratios 3M/2020  3M/2019  2019  2018 
Current Ratio (X) 3.25 3.56 3.15 3.47
ROE (%) 4.06 7.18 5.45 7.34
ROA (%) 4.02 7.27 5.39 7.36
D/E (X) 0.15 0.16 0.15 0.17
Total Asset Turnover (X) 0.43 0.48 0.44 0.48
Gross Profit Margin (%) 12.33 15.65 13.50 15.09
EBIT Margin (%) 2.63 14.16 12.20 15.24
Net Profit Margin (%) 1.87 10.99 9.86 11.93

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/2020  3M/2019  2019  2018 
Sales Growth -9.88 0.13 -7.36 2.50
COGs Growth -6.33 -0.11 -5.63 0.44
Total Revenue Growth -10.52 -3.72 -9.15 2.84
Total Expense Growth 1.51 -3.53 -5.89 1.38
Net Profit Growth -84.78 -4.42 -24.96 10.24

Annualized
Cash Cycle 3M/2020  3M/2019  2019  2018 
A/R Turnover (Times) 5.02 5.37 5.57 5.49
Avg. Collection Period (Days) 72.69 68.00 65.57 66.46
Inventory Turnover (Times) 7.93 8.28 8.19 8.70
Avg. Inventory Period (Days) 46.05 44.08 44.56 41.96
A/P Turnover (Times) 6.05 6.44 5.96 6.28
Avg. Payment Period (Days) 60.37 56.70 61.22 58.16
Cash Cycle (Days) 58.37 55.38 48.90 50.26


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.