Company Summary
UPF UNION PIONEER PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
CG Report:   
 
  Data as of 15 Feb 2019  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
67.50 83.00 / 62.50 28.76 1.41 75.00 506.25 539.78 32.82 12.07
News
Date/Time Subject
21 Nov 2018 13:05   Related party transaction
13 Nov 2018 12:42   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2018
13 Nov 2018 12:41   Financial Statement Quarter 3/2018 (Reviewed)
13 Nov 2018 12:41   Audited Quarter 3 F/S (F45-1)
24 Oct 2018 13:18   Notification of the traditional holidays for the Year 2019
more

Company Profile
Address No. 1 Soi Serithai 62, Khwaeng Minburi, Khet Minburi Bangkok 10510
Telephone 0-2517-0105-8
Fax 0-2517-0345, 0-2517-9056
URL www.unionpioneer.co.th
  Annual Report 2017
Establish Date 1/10/1974 Listed Date 21/04/1978
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change Old 100.00 : New 10.00 @ 14/02/1991

Business
Our Company?s products, which are made of natural rubber, such as Rubber Thread & Rubber Tape, Esmarch Bandages, Toutniquet, Exercise/Therapy Band, Elastic Braid, Elastic Webbing & Crochet, Covering Yarn, Elastic Bandage under the trademark ?Venus?

Free Float 04 Apr 2018 29 Mar 2017
% /Shareholders
18.24% 452 18.14% 462
Foreign Shareholders 1.62% (As of 15/02/2019) Foreign Limit 20.00%
NVDR Shareholders  0.09% (As of 15/02/2019)
3 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 3.05 4.60 3.98
20 Days 4.25 4.38 0.43
60 Days 7.14 9.72 7.27
120 Days -5.26 1.71 -2.99
YTD 4.25 7.61 -0.41
P/E (X) 28.76 13.60 15.66
P/BV (X) 1.41 0.67 1.84
Turnover Ratio (%) N/A 0.05 0.78

Top 10 Major Shareholders(@04 Apr 2018) Share %
1. บริษัท สหยูเนี่ยน จำกัด (มหาชน) 3,671,820 48.96
2. นาย สุเมธ ดารกานนท์ 910,940 12.15
3. ธนาคาร กสิกรไทย จำกัด(มหาชน) 673,500 8.98
4. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 558,600 7.45
5. บริษัท สหยูเนี่ยนโฮลดิ้ง จำกัด 282,790 3.77
6. MARUE NISSAN CO., LTD. 78,000 1.04
7. นาย ปริญญา เหลี่ยมไทย 70,200 0.94
8. นาง สุมพร ไกรฤกษ์ 64,450 0.86
9. นาย กษม ศิริรังสรรค์กุล 61,000 0.81
10. นาย ปรัชญา ฤกษ์ดีทวีทรัพย์ 56,800 0.76

Management Position
1. Miss DALAD SAPTHAVICHAIKUL CHAIRMAN
2. Mr. PONGSAK THIENGVIBOONVONG MANAGING DIRECTOR / DIRECTOR
3. Mr. CHUTINDHON DARAKANANDA DIRECTOR
4. Mrs. CHANTORNTREE DARAKANANDA DIRECTOR
5. Mr. VACHARAPHONG DARAKANANDA DIRECTOR
6. Mr. NANTIYA DARAKANANDA DIRECTOR
7. MRS. RAPEEPHAN SANGUANSIS INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
8. Mrs. YUPHA BOONCHUAYDEE INDEPENDENT DIRECTOR / AUDIT COMMITTEE
9. Mr. KOLLATAT TANGCHITKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
15 Feb 2019
2018
28 Dec 2018
2017
29 Dec 2017
Listed share (M.) 7.50  7.50  7.50 
Market Cap (MB.) 506.25  485.62  603.75 
Price (B./share) 67.50  64.75  80.50 
BVPS (B./Share) 47.88  47.88  48.96 
P/BV (X) 1.41  1.35  1.64 
P/E (X) 28.76  27.59  13.87 
Turnover Ratio (%) 0.09  1.82  8.54 
Value Trade/Day (MB.) 0.01  0.04  0.22 
Beta 0.13  0.13  0.08 
 
Rate of Return YTD  2018  2017 
Price Change (%) 4.25  -19.57  18.38 
Dividend Yield (%) 5.93  6.18  8.82 
Payout Ratio 1.70  1.70  1.22 
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
01 Jan 2017 - 31 Dec 2017 4.00 Baht 26 Apr 2018 Cash
01 Jan 2016 - 31 Dec 2016 7.10 Baht 20 Apr 2017 Cash
01 Jan 2015 - 31 Dec 2015 4.90 Baht 21 Apr 2016 Cash
 
Auditor
(Effective Until 31/12/2018)
MISS VISSUTA JARIYATHANAKORN/E Y OFFICE COMPANY LIMITED
MR. KHITSADA LERDWANA/E Y OFFICE COMPANY LIMITED
MRS. POONNARD PAOCHAROEN/E Y OFFICE COMPANY LIMITED
Miss VILAILAK LAOHASRISAKUL/E Y OFFICE COMPANY LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 9M/2018 
(01/01/18 
-30/09/18) 
9M/2017 
(01/01/17 
-30/09/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Cash 62.40 50.67 67.36 98.09 106.77
A/R Net 135.40 138.74 139.40 125.84 118.86
Inventories 144.49 149.28 164.04 134.80 151.98
Current Assets 364.91 375.95 383.69 402.18 379.33
PP&E Net 75.32 79.17 82.43 88.84 88.99
Total Assets 455.01 475.25 480.16 508.14 485.25
OD - - - - -
A/P Net 58.79 64.14 63.09 61.62 50.33
Current portion of LT - - - - -
Current Liabilities 60.04 66.58 65.07 68.96 57.28
Non-Current Liabilities 35.89 41.47 41.87 42.74 48.09
Total Liabilities 95.93 108.05 106.94 111.70 105.36
Authorized Capital 75.00 75.00 75.00 75.00 75.00
Paid-Up Capital 75.00 75.00 75.00 75.00 75.00
Premium (Discount) on Share Capital 30.62 30.62 30.62 30.62 30.62
Other Surplus (Deficit) - - - - -
Retained Earnings (Deficit) 253.46 261.58 267.59 290.82 274.26
Treasury Stock - - - - -
Shareholders' Equity 359.09 367.20 373.22 396.44 379.88
Minority Interest - - - - -
more
Statement of Comprehensive Income (MB.) 9M/2018 
(01/01/18 
-30/09/18) 
9M/2017 
(01/01/17 
-30/09/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Sales 422.75 448.29 596.50 591.40 578.89
Other Income 11.29 14.06 18.32 19.74 20.51
Total Revenues 434.04 462.36 614.82 611.14 599.40
COGs 361.99 375.59 503.45 466.92 482.34
SG&A 57.48 57.07 76.25 78.28 70.84
Total Expenses 419.47 432.66 579.71 545.20 553.18
EBITDA 32.82 50.22 62.13 93.62 79.26
Depre. & Amor. 18.26 20.52 27.02 27.69 33.03
EBIT 14.57 29.70 35.11 65.93 46.22
Net Profit 11.59 24.01 30.02 53.31 36.86
EPS (B.) 1.55 3.20 4.00 7.11 4.91
more
Statement of Cash Flow (MB.) 9M/2018 
(01/01/18 
-30/09/18) 
9M/2017 
(01/01/17 
-30/09/17) 
2017 
(01/01/17 
-31/12/17) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
Operating Cash Flow 45.65 13.13 8.12 93.91 94.22
Investing Cash Flow -20.61 -7.30 14.40 -65.84 -22.81
Financing Cash Flow -30.00 -53.25 -53.25 -36.75 -25.12
Net Cash Flow -4.96 -47.42 -30.73 -8.69 46.29
more
Annualized: ROE, ROA
Ratios 9M/2018  9M/2017  2017  2016 
Current Ratio (X) 6.08 5.65 5.90 5.83
ROE (%) 4.85 11.70 7.80 13.73
ROA (%) 4.30 11.19 7.11 13.27
D/E (X) 0.27 0.29 0.29 0.28
Total Asset Turnover (X) 1.26 1.29 1.24 1.23
Gross Profit Margin (%) 14.37 16.22 15.60 21.05
EBIT Margin (%) 3.36 6.42 5.71 10.79
Net Profit Margin (%) 2.67 5.19 4.88 8.72

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 (%) 9M/2018  9M/2017  2017  2016 
Sales Growth -5.70 1.38 0.86 2.16
COGs Growth -3.62 7.20 7.83 -3.20
Total Revenue Growth -6.13 1.41 0.60 1.96
Total Expense Growth -3.05 4.55 6.33 -1.44
Net Profit Growth -51.73 -28.92 -43.69 44.64

Annualized
Cash Cycle 9M/2018  9M/2017  2017  2016 
A/R Turnover (Times) 4.17 4.53 4.50 4.83
Avg. Collection Period (Days) 87.63 80.53 81.15 75.51
Inventory Turnover (Times) 3.33 3.68 3.37 3.26
Avg. Inventory Period (Days) 109.45 99.32 108.33 112.09
A/P Turnover (Times) 7.97 8.15 8.07 8.34
Avg. Payment Period (Days) 45.80 44.79 45.21 43.76
Cash Cycle (Days) 151.28 135.06 144.27 143.85


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.