Company Summary
UPF UNION PIONEER PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
CG Report:   
 
  Data as of 15 Dec 2017  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
79.50 91.00 / 67.00 13.69 1.62 75.00 596.25 653.63 50.22 8.07
News
Date/Time Subject
15 Nov 2017 17:16   Form to Report on Names of Members and Scope of Work of the Audit Committee (F24-1)
15 Nov 2017 17:16   Notification of the traditional holidays for the Year 2018
13 Nov 2017 17:18   Financial Statement Quarter 3/2017 (Reviewed)
13 Nov 2017 17:16   Reviewed Quarter 3 F/S (F45-1)
13 Nov 2017 17:15   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2017
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 2016
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, Esmark Bandage, Toutniquet, Exercise/Therapy Band, Elastic Braid, Elastic Webbing & Crochet, Covering Yarn, Elastic Bandage under the trademark ?Venus?

Free Float 29 Mar 2017 30 Mar 2016
% /Shareholders
18.14% 462 18.13% 407
Foreign Shareholders 1.62% (As of 15/12/2017) Foreign Limit 20.00%
NVDR Shareholders  0.04% (As of 15/12/2017)
3 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 0.32 0.16 -0.52
20 Days -0.31 0.27 -1.91
60 Days -1.24 -2.73 -4.53
120 Days -2.45 -5.21 -10.64
YTD 16.91 12.13 5.02
P/E (X) 13.69 12.27 18.63
P/BV (X) 1.62 0.72 2.07
Turnover Ratio (%) N/A 0.10 0.38

Top 10 Major Shareholders(@29 Mar 2017) 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. นาง สุมพร ไกรฤกษ์ 64,450 0.86
8. นาย ปรัชญา ฤกษ์ดีทวีทรัพย์ 52,600 0.70
9. นาย อมร อมรปิยสิริ 50,000 0.67
10. นาย วีรพัฒน์ พูนศักดิ์อุดมสิน 45,700 0.61

Management Position
1. Miss DALAD SAPTHAVICHAIKUL CHAIRMAN
2. Mr. PONGSAK THIENGVIBOONVONG MANAGING DIRECTOR / DIRECTOR
3. Mrs. CHANTORNTREE DARAKANANDA DIRECTOR
4. Mr. VACHARAPHONG DARAKANANDA DIRECTOR
5. Mr. NANTIYA DARAKANANDA DIRECTOR
6. Mr. CHUTINDHON 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 Dec 2017
2016
30 Dec 2016
2015
30 Dec 2015
Listed share (M.) 7.50  7.50  7.50 
Market Cap (MB.) 596.25  510.00  405.00 
Price (B./share) 79.50  68.00  54.00 
BVPS (B./Share) 48.96  50.25  48.76 
P/BV (X) 1.62  1.35  1.11 
P/E (X) 13.69  10.50  12.79 
Turnover Ratio (%) 8.35  3.96  1.23 
Value Trade/Day (MB.) 0.22  0.07  0.02 
Beta 0.08  0.37  0.10 
 
Rate of Return YTD  2016  2015 
Price Change (%) 16.91  25.93  0.00 
Dividend Yield (%) 8.93  7.21  6.20 
Payout Ratio 1.22  0.76  0.79 
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 2016 - 31 Dec 2016 7.10 Baht 20 Apr 2017 Cash
01 Jan 2015 - 31 Dec 2015 4.90 Baht 21 Apr 2016 Cash
01 Jan 2014 - 31 Dec 2014 3.35 Baht 23 Apr 2015 Cash
 
Auditor
(Effective Until 31/12/2017)
MISS THIPAWAN NANANUWAT/E Y OFFICE COMPANY LIMITED
MISS VISSUTA JARIYATHANAKORN/E Y OFFICE COMPANY LIMITED
MR. KHITSADA LERDWANA/E Y OFFICE COMPANY LIMITED
MRS. POONNARD PAOCHAROEN/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/2017 
(01/01/17 
-30/09/17) 
9M/2016 
(01/01/16 
-30/09/16) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
2014 
(01/01/14 
-31/12/14) 
Cash 50.67 97.70 98.09 106.77 60.48
A/R Net 138.74 124.92 125.84 118.86 149.76
Inventories 149.28 118.54 134.80 151.98 164.54
Current Assets 375.95 383.84 402.18 379.33 376.44
PP&E Net 79.17 79.24 88.84 88.99 96.63
Total Assets 475.25 481.72 508.14 485.25 490.02
OD - - - - -
A/P Net 64.14 56.64 61.62 50.33 -
Current portion of LT - - - - -
Current Liabilities 66.58 60.08 68.96 57.28 72.23
Non-Current Liabilities 41.47 44.72 42.74 48.09 49.04
Total Liabilities 108.05 104.81 111.70 105.36 121.27
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) 261.58 271.29 290.82 274.26 263.12
Treasury Stock - - - - -
Shareholders' Equity 367.20 376.91 396.44 379.88 368.75
Minority Interest - - - - -
more
Statement of Comprehensive Income (MB.) 9M/2017 
(01/01/17 
-30/09/17) 
9M/2016 
(01/01/16 
-30/09/16) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
2014 
(01/01/14 
-31/12/14) 
Sales 448.29 442.20 591.40 578.89 604.08
Other Income 14.06 13.72 19.74 20.51 21.64
Total Revenues 462.36 455.91 611.14 599.40 625.71
COGs 375.59 350.38 466.92 482.34 526.34
SG&A 57.07 63.45 78.28 70.84 69.70
Total Expenses 432.66 413.83 545.20 553.18 596.04
EBITDA 50.22 62.84 93.62 79.26 65.56
Depre. & Amor. 20.52 20.76 27.69 33.03 35.90
EBIT 29.70 42.08 65.93 46.22 29.67
Net Profit 24.01 33.78 53.31 36.86 25.14
EPS (B.) 3.20 4.50 7.11 4.91 3.35
more
Statement of Cash Flow (MB.) 9M/2017 
(01/01/17 
-30/09/17) 
9M/2016 
(01/01/16 
-30/09/16) 
2016 
(01/01/16 
-31/12/16) 
2015 
(01/01/15 
-31/12/15) 
2014 
(01/01/14 
-31/12/14) 
Operating Cash Flow 13.13 79.63 93.91 94.22 55.08
Investing Cash Flow -7.30 -51.95 -65.84 -22.81 -20.05
Financing Cash Flow -53.25 -36.75 -36.75 -25.12 -21.00
Net Cash Flow -47.42 -9.07 -8.69 46.29 14.03
more
Annualized: ROE, ROA
Ratios 9M/2017  9M/2016  2016  2015 
Current Ratio (X) 5.65 6.39 5.83 6.62
ROE (%) 11.70 13.08 13.73 9.85
ROA (%) 11.19 12.42 13.27 9.48
D/E (X) 0.29 0.28 0.28 0.28
Total Asset Turnover (X) 1.29 1.26 1.23 1.23
Gross Profit Margin (%) 16.22 20.76 21.05 16.68
EBIT Margin (%) 6.42 9.23 10.79 7.71
Net Profit Margin (%) 5.19 7.41 8.72 6.15

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/2017  9M/2016  2016  2015 
Sales Growth 1.38 2.04 2.16 -4.17
COGs Growth 7.20 -4.24 -3.20 -8.36
Total Revenue Growth 1.41 1.55 1.96 -4.21
Total Expense Growth 4.55 -1.54 -1.44 -7.19
Net Profit Growth -28.92 52.93 44.64 46.59

Annualized
Cash Cycle 9M/2017  9M/2016  2016  2015 
A/R Turnover (Times) 4.53 4.67 4.83 4.31
Avg. Collection Period (Days) 80.53 78.14 75.51 84.69
Inventory Turnover (Times) 3.68 3.65 3.26 3.05
Avg. Inventory Period (Days) 99.32 99.93 112.09 119.76
A/P Turnover (Times) 8.15 7.93 8.34 9.58
Avg. Payment Period (Days) 44.79 46.03 43.76 38.08
Cash Cycle (Days) 135.06 132.04 143.85 166.36


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.