Company Summary
UVAN UNIVANICH PALM OIL PUBLIC COMPANY LIMITED
Agro & Food Industry/Agribusiness
sSET
CG Report:   -
 
  Data as of 17 Jan 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
7.00 9.00 / 4.94 9.23 1.89 470.00 6,580.00 6,762.10 1,118.71 5.72
News
Date/Time Subject
17 Dec 2021 08:39   Univanich Holidays for 2022
12 Nov 2021 12:31   Financial Performance Quarter 3 (F45) (Reviewed)
12 Nov 2021 12:31   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
12 Nov 2021 12:30   Financial Statement Quarter 3/2021 (Reviewed)
13 Aug 2021 12:36   Payment of Interim Dividend
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 2020
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 10 Mar 2021 24 Jul 2020
    % /Shareholders
    48.28% 2,416 48.28% 2,216
    Foreign Shareholders 12.27% (As of 17/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  2.30% (As of 17/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 6.87 6.51 5.61
    20 Days 10.24 3.95 7.93
    60 Days -16.67 -12.95 -18.58
    120 Days 13.82 20.63 6.86
    YTD 13.82 9.34 12.51
    P/E (X) 9.23 4.68 21.06
    P/BV (X) 1.89 1.34 1.81
    Turnover Ratio (%) 0.24 4.34 1.50

    Top 10 Major Shareholders(@27 Aug 2021) Share %
    1. MR. APIRAG VANICH 177,850,420 18.92
    2. นาง จันทร์ทิพย์ วานิช 91,116,300 9.69
    3. UBS AG SINGAPORE BRANCH 57,300,000 6.10
    4. บริษัท เจียรวานิช จำกัด 55,966,620 5.95
    5. MRS. Nualchan Ratanakulsereroengrit 36,370,900 3.87
    6. นาย นรุตม์ จิตฤดีอำไพ 27,100,320 2.88
    7. น.ส. อังคณา วานิช 23,634,990 2.51
    8. บริษัท กรุงเทพประกันชีวิต จำกัด (มหาชน) 23,320,200 2.48
    9. MISS Rojana Vanich 23,294,820 2.48
    10. MISS ORANUJ VANICH 22,554,980 2.40

    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. Mr. SUCHAD CHIARANUSSATI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. PRAMOAD PHORNPRAPHA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. VEERATHAI SANTIPRABHOB INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    17 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 940.00  940.00  940.00 
    Market Cap (MB.) 6,580.00  5,781.00  5,452.00 
    Price (B./share) 7.00  6.15  5.80 
    BVPS (B./Share) 3.71  3.71  3.42 
    P/BV (X) 1.89  1.66  1.69 
    P/E (X) 9.23  8.11  20.02 
    Turnover Ratio (%) 2.12  39.97  4.90 
    Value Trade/Day (MB.) 13.40  11.55  0.90 
    Beta 0.96  0.80  0.35 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 13.82  6.03  8.41 
    Dividend Yield (%) 3.86  4.39  5.86 
    Payout Ratio 0.62  0.62  0.93 
    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 2021 - 30 Jun 2021 0.30 Baht 10 Sep 2021 Cash
    01 Jan 2020 - 31 Dec 2020 0.17 Baht 28 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.10 Baht 11 Sep 2020 Cash
    01 Jan 2019 - 31 Dec 2019 0.17 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.02 Baht 06 Sep 2019 Cash
    - 0.15 Baht 06 Sep 2019 Cash
    01 Jan 2018 - 31 Dec 2018 0.23 Baht 24 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. VICHIEN KHINGMONTRI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS VARAPORN VORATHITIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS SUKHUMAPORN WONG-ARIYAPORN/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 745.50 449.01 644.97 548.01 570.43
    A/R Net 403.44 516.65 262.85 172.82 247.93
    Inventories 598.62 279.16 248.44 159.93 200.22
    Current Assets 1,866.93 1,337.43 1,252.92 1,001.56 1,286.60
    PP&E Net 2,459.27 2,529.00 2,540.23 2,551.14 2,419.60
    Non-Current Assets 2,551.07 2,620.34 2,632.56 2,642.62 2,512.56
    Total Assets 4,417.99 3,957.77 3,885.48 3,644.18 3,799.16
    OD - - - - -
    A/P Net 149.67 70.53 32.27 39.25 59.22
    Current portion of LT 24.01 26.23 29.52 18.36 17.68
    Current Liabilities 375.83 225.01 156.53 107.89 138.27
    Non-Current Liabilities 377.35 385.51 380.20 271.66 286.10
    Total Liabilities 753.17 610.52 536.73 379.54 424.37
    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
    Retained Earnings (Deficit) 2,744.01 2,472.67 2,470.04 2,404.45 2,563.59
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 8.87 7.65 7.95 8.72 8.16
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 3,490.39 3,217.82 3,215.50 3,150.67 3,309.25
    Minority Interest 174.43 129.43 133.25 113.97 65.53
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 8,350.29 4,846.53 5,908.10 4,505.61 5,718.41
    Other Income 6.82 9.13 18.75 19.16 460.34
    Total Revenues 8,357.11 4,855.66 5,926.85 4,524.77 6,178.75
    Costs 7,139.15 4,166.83 5,190.40 3,848.64 5,435.11
    Selling And Administrative Expenses 265.53 262.17 315.23 348.49 354.49
    Total Cost And Expenses 7,407.03 4,433.83 5,507.28 4,233.74 5,789.61
    EBITDA 1,118.71 586.31 649.56 494.42 585.49
    Depre. & Amor. 174.63 163.52 222.02 203.38 196.36
    EBIT 944.08 422.78 427.54 291.03 389.14
    Net Profit : Owners Of The Parent 715.77 331.74 329.12 216.85 303.79
    EPS (B.) 0.76 0.35 0.35 0.23 0.32
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 650.45 176.31 447.29 548.28 710.46
    Investing Cash Flow -85.52 -112.97 -182.05 -212.58 -476.57
    Financing Cash Flow -467.57 -161.68 -169.38 -356.26 -488.98
    Net Cash Flow 97.37 -98.33 95.87 -20.57 -255.08
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 4.97 5.94 8.00 9.28
    ROE (%) 21.26 8.47 10.34 6.71
    ROA (%) 22.66 9.47 11.36 7.82
    D/E (X) 0.21 0.18 0.16 0.12
    Total Asset Turnover (X) 2.25 1.40 1.57 1.22
    Gross Profit Margin (%) 14.50 14.02 12.15 14.58
    EBIT Margin (%) 11.30 8.71 7.21 6.43
    Net Profit Margin (%) 9.03 7.03 5.77 4.98

    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/2021  9M/2020  2020  2019 
    Sales Growth 72.29 29.28 31.13 -21.21
    COGs Growth 71.33 23.77 34.86 -29.19
    Total Revenue Growth 72.11 21.59 30.99 -26.77
    Total Expense Growth 67.06 21.63 30.08 -26.87
    Net Profit Growth 115.76 20.08 51.77 -28.62

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 20.46 15.34 27.12 21.42
    Avg. Collection Period (Days) 17.84 23.80 13.46 17.04
    Inventory Turnover (Times) 18.60 18.34 25.42 21.37
    Avg. Inventory Period (Days) 19.63 19.90 14.36 17.08
    A/P Turnover (Times) 74.14 67.48 145.15 78.17
    Avg. Payment Period (Days) 4.92 5.41 2.51 4.67
    Cash Cycle (Days) 32.54 38.29 25.30 29.45


    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.