Company Summary
UVAN UNIVANICH PALM OIL PUBLIC COMPANY LIMITED
Agro & Food Industry/Agribusiness
SET
CG Report:   -
 
  Data as of 17 Nov 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
7.90 9.00 / 6.00 16.34 2.30 470.00 7,426.00 7,546.11 573.70 11.08
News
Date/Time Subject
14 Nov 2017 17:27   Appointment of Director
10 Nov 2017 12:37   Reviewed Quarter 3 and Consolidated F/S (F45-3)
10 Nov 2017 12:37   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2017
10 Nov 2017 12:36   Financial Statement Quarter 3/2017 (Reviewed)
15 Aug 2017 13:08   Appointment of an Independent Director and member of Audit Committee
more

Company Profile
Address 258 AOLUK-LAEMSAK ROAD, P.O. BOX 8-9 AOLUEK Krabi 81110
Telephone 0-7568-1116
Fax -
URL www.univanich.com
  Annual Report 2016
Establish Date 1968 Listed Date 25/11/2003
IPO Price (Baht) 31.00 @Par5.00 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change Old 5.00 : New 0.50 @ 16/05/2013

    Business
    The Company engages in oil palm plantations, palm fruit processing and seed businesses for local and overseas palm oil refinery. Its byproducts are palm kernel ,palm kernel cake, and palm shell. The Company also produces hybrid seeds and seedlings for local and overseas oil palm growers. It also involves in the business of generating renewable electricity for sale to the Provincial Electricity Authority grid.

    Free Float 13 Mar 2017 16 Mar 2016
    % /Shareholders
    55.45% 2,317 37.24% 1,294
    Foreign Shareholders 11.67% (As of 17/11/2017) Foreign Limit 49.00%
    NVDR Shareholders  1.54% (As of 17/11/2017)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -4.82 0.58 -5.94
    20 Days 0.64 13.72 1.53
    60 Days 10.49 18.06 1.41
    120 Days 11.27 25.83 0.78
    YTD 3.95 25.62 -6.17
    P/E (X) 16.34 N/A 18.40
    P/BV (X) 2.30 1.37 2.04
    Turnover Ratio (%) 0.06 0.29 0.45

    Top 10 Major Shareholders(@28 Aug 2017) Share %
    1. นาย อภิรักษ์ วานิช 175,910,420 18.71
    2. นาง จันทร์ทิพย์ วานิช 91,116,300 9.69
    3. บริษัท เจียรวานิช จำกัด 55,966,620 5.95
    4. น.ส. อมรรัตน์ เกษมศักดากร 43,749,900 4.65
    5. UBS AG SINGAPORE BRANCH 39,000,000 4.15
    6. นาย นรุตม์ จิตฤดีอำไพ 27,100,320 2.88
    7. น.ส. อังคณา วานิช 23,634,990 2.51
    8. น.ส. รจนา วานิช 23,294,820 2.48
    9. น.ส. อรนุช วานิช 22,554,980 2.40
    10. บริษัท กรุงเทพประกันชีวิต จำกัด (มหาชน) 22,220,300 2.36

    Management Position
    1. Mr. APIRAG VANICH CHAIRMAN
    2. Mr. JOHN HARVEY CLENDON MANAGING DIRECTOR / DIRECTOR
    3. Mr. PROTE SOSOTHIKUL DIRECTOR
    4. Mrs. PHORTCHANA MANOCH DIRECTOR
    5. Miss KANCHANA VANICH DIRECTOR
    6. Mr. PALAT TITTINUNCHANON DIRECTOR
    7. Mrs. CHANTIP VANICH DIRECTOR
    8. Mr. SUCHAD CHIARANUSSATI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Miss SUPAPANG CHANLONGBUTRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. PRAMOAD PHORNPRAPHA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    17 Nov 2017
    2016
    30 Dec 2016
    2015
    30 Dec 2015
    Listed share (M.) 940.00  940.00  940.00 
    Market Cap (MB.) 7,426.00  7,144.00  7,238.00 
    Price (B./share) 7.90  7.60  7.70 
    BVPS (B./Share) 3.44  3.35  3.37 
    P/BV (X) 2.30  2.27  2.29 
    P/E (X) 16.34  22.08  19.69 
    Turnover Ratio (%) 45.79  14.48  1.00 
    Value Trade/Day (MB.) 15.57  3.90  0.38 
    Beta 0.45  0.44  0.10 
     
    Rate of Return YTD  2016  2015 
    Price Change (%) 3.95  -1.30  -27.36 
    Dividend Yield (%) 5.06  5.26  6.49 
    Payout Ratio 0.83  1.16  1.28 
    Dividend Policy Minimum of 50% of net profit annually, but dependent upon company future investment

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2017 - 30 Jun 2017 0.17 Baht 08 Sep 2017 Cash
    01 Jan 2016 - 31 Dec 2016 0.23 Baht 26 May 2017 Cash
    01 Jan 2016 - 30 Jun 2016 0.17 Baht 02 Sep 2016 Cash
    01 Jan 2015 - 31 Dec 2015 0.23 Baht 26 May 2016 Cash
    01 Jan 2015 - 30 Jun 2015 0.17 Baht 14 Sep 2015 Cash
    31 Dec 2014 0.30 Baht 29 May 2015 Cash
     
    Auditor
    (Effective Until 31/12/2017)
    MR. PRASIT YUENGSRIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS VARAPORN VORATHITIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. CHAISIRI RUANGRITCHAI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MS. AMORNRAT PEARMPOONVATANASUK/PRICEWATERHOUSE COOPERS ABAS 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 425.60 422.20 447.92 523.82 697.16
    A/R Net 380.34 167.63 155.59 132.23 91.57
    Inventories 382.78 127.43 149.89 211.76 217.69
    Current Assets 1,507.51 2,092.25 2,149.00 2,279.61 2,426.14
    PP&E Net 2,137.75 1,446.20 1,471.98 1,302.53 1,231.48
    Total Assets 3,779.34 3,640.79 3,723.19 3,810.48 3,858.01
    OD - - - - -
    A/P Net 75.39 41.44 57.47 118.29 86.02
    Current portion of LT 10.31 15.86 16.02 16.23 11.07
    Current Liabilities 169.16 136.64 141.66 220.00 224.02
    Non-Current Liabilities 322.28 297.60 298.08 305.27 299.61
    Total Liabilities 491.45 434.24 439.74 525.28 523.62
    Authorized Capital 470.00 470.00 470.00 470.00 470.00
    Paid-Up Capital 470.00 470.00 470.00 470.00 470.00
    Premium (Discount) on Share Capital 267.50 267.50 267.50 267.50 267.50
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 2,490.46 2,406.34 2,485.43 2,477.38 2,544.86
    Treasury Stock - - - - -
    Shareholders' Equity 3,233.63 3,145.53 3,224.32 3,214.02 3,282.40
    Minority Interest 54.26 61.01 59.14 71.18 51.99
    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 4,167.97 3,147.68 3,865.86 3,988.45 5,701.34
    Other Income 498.37 32.35 618.00 49.89 146.93
    Total Revenues 4,666.34 3,180.03 4,483.86 4,038.34 5,848.28
    COGs 3,982.33 2,683.75 3,871.29 3,369.29 4,838.07
    SG&A 220.40 168.54 209.55 233.40 247.97
    Total Expenses 4,202.73 2,852.30 4,080.84 3,602.70 5,086.04
    EBITDA 573.70 427.48 534.67 593.99 919.71
    Depre. & Amor. 110.10 99.74 131.64 158.35 157.47
    EBIT 463.60 327.74 403.03 435.64 762.24
    Net Profit 385.35 275.55 344.59 374.32 636.39
    EPS (B.) 0.41 0.29 0.37 0.40 0.68
    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 55.38 297.47 390.33 482.52 1,027.60
    Investing Cash Flow 297.64 -4.89 -65.30 -193.65 -806.51
    Financing Cash Flow -378.10 -396.38 -402.70 -461.44 -347.74
    Net Cash Flow -25.08 -103.81 -77.67 -172.58 -126.64
    more
    Annualized: ROE, ROA
    Ratios 9M/2017  9M/2016  2016  2015 
    Current Ratio (X) 8.91 15.31 15.17 10.36
    ROE (%) 14.25 10.25 10.70 11.52
    ROA (%) 14.53 10.32 10.70 11.36
    D/E (X) 0.15 0.14 0.14 0.16
    Total Asset Turnover (X) 1.61 1.10 1.19 1.05
    Gross Profit Margin (%) 4.45 14.74 -0.14 15.52
    EBIT Margin (%) 9.94 10.31 8.99 10.79
    Net Profit Margin (%) 8.26 8.67 7.69 9.27

    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 32.41 1.44 -3.07 -30.04
    COGs Growth 48.39 4.01 14.90 -30.36
    Total Revenue Growth 46.74 1.10 11.03 -30.95
    Total Expense Growth 47.35 3.23 13.27 -29.16
    Net Profit Growth 39.85 -15.55 -7.94 -41.18

    Annualized
    Cash Cycle 9M/2017  9M/2016  2016  2015 
    A/R Turnover (Times) 17.83 25.16 26.86 35.64
    Avg. Collection Period (Days) 20.47 14.51 13.59 10.24
    Inventory Turnover (Times) 20.27 19.08 21.41 15.69
    Avg. Inventory Period (Days) 18.01 19.13 17.05 23.26
    A/P Turnover (Times) 88.50 69.26 44.05 32.98
    Avg. Payment Period (Days) 4.12 5.27 8.29 11.07
    Cash Cycle (Days) 34.35 28.37 22.35 22.44


    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.