Company Summary
VNG VANACHAI GROUP PUBLIC COMPANY LIMITED
Property & Construction/Construction Materials
SET
CG Report:   -
 
  Data as of 07 May 2021  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
8.50 8.70 / 2.02 N/A 2.36 1,735.24 14,749.52 26,276.63 696.88 37.71
News
Date/Time Subject
06 May 2021 08:52   Notification on cancellation of venue and change a method of convening the 2021 Annual General Meeting of Shareholders to electronic meeting (E-AGM) (revised)
06 May 2021 08:27   Notification on cancellation of venue and change a method of convening the 2021 Annual General Meeting of Shareholders to electronic meeting (E-AGM)
23 Apr 2021 12:43   Publication of the notice of 2021 Annual General Meeting of Shareholders on Company's website
20 Apr 2021 08:44   No dividend payment, reduction of registered capital and postpone the date of the 2021 Annual General Meeting of Shareholders
01 Mar 2021 07:21   Disclosure of connected transaction
more

Company Profile
Address 2/1 WONGSAWANG ROAD, WONGSAWANG, BANGSUE Bangkok 10800
Telephone 0-2585-4900-3, 0-2913-2180-9
Fax 0-2587-9556
URL www.vanachai.com
  Annual Report 2020
Establish Date 23/02/1989 Listed Date 14/09/1995
IPO Price (Baht) 70.00 @Par10.00 Baht
IPO Financial Advisory
  • JF THANAKOM SECURITIES CO., LTD.
  • Par 1.00 Baht
    Last Par Change Old 10.00 : New 1.00 @ 04/10/2002

    Business
    The Company and its subsidiaries have operated, produced, and distributed panel boards, which being used as a substitute for natural wood and other related products. The main products are MDF Board and Particle Board for both domestic and international markets.

    Free Float 25 May 2020 15 Mar 2019
    % /Shareholders
    23.87% 3,549 24.09% 4,025
    Foreign Shareholders 0.89% (As of 07/05/2021) Foreign Limit 49.00%
    NVDR Shareholders  0.52% (As of 07/05/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 9.68 5.85 9.11
    20 Days 41.67 21.64 39.12
    60 Days 159.15 106.81 144.69
    120 Days 150.00 85.46 98.75
    YTD 157.58 106.84 135.53
    P/E (X) N/A 17.89 40.52
    P/BV (X) 2.36 1.82 1.79
    Turnover Ratio (%) 0.50 1.86 1.64

    Top 10 Major Shareholders(@17 Mar 2021) Share %
    1. บริษัท เดอะ วนชัย กรุ๊ป อ๊อฟ คอมปานีส์ จำกัด 969,379,770 55.86
    2. BANGKOK BANK PUBLIC COMPANY LIMITED 92,764,585 5.35
    3. MR. PRATEEP TANGMATITHAM 76,955,600 4.43
    4. MR. SOMPRASONG SAHAVAT 36,000,000 2.07
    5. MRS. SIRIPORN CHAIPATTANAVANICH 36,000,000 2.07
    6. MISS SOMJAIRAK SAHAVAT 36,000,000 2.07
    7. MISS NIPAPAT SAHAWAT 36,000,000 2.07
    8. น.ส. ยุพาพร บุญเกตุ 36,000,000 2.07
    9. น.ส. ภัทรา สหวัฒน์ 36,000,000 2.07
    10. MR. SITTIWAT SAHAWAT 36,000,000 2.07

    Management Position
    1. Mr. SOMPOP SAHAWAT CHAIRMAN
    2. MR. WANTHANA JAROENNAWARAT CHAIRMAN OF THE EXECUTIVE BOARD / MANAGING DIRECTOR / DIRECTOR
    3. Mr. SUEBTRAKUL SOONTHORNTHUM VICE CHAIRMAN / INDEPENDENT DIRECTOR
    4. Miss YUPAPORN BOONGATE VICE CHAIRMAN
    5. Mr. SUTHEP CHAIPATTANAVANICH DIRECTOR
    6. Mr. PATTA SAHAWAT DIRECTOR
    7. Miss PHATTRA SAHAWAT DIRECTOR
    8. Mr. SOMPRASONG SAHAVAT DIRECTOR
    9. Mr. SURAPONG DUMRISILP DIRECTOR
    10. Mr. SITTIWAT SAHAWAT DIRECTOR
    11. Mr. VICHAI NIVESPATHOMWAT DIRECTOR
    12. Mr. NIPON WISITYUTHASART INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    13. POL. GEN. SOONTORN SAIKWAN INDEPENDENT DIRECTOR
    14. POL. GEN. WICHEAN POTEPHOSREE INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    15. Mr. KRAITHIP KRAIRIKSH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    07 May 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 1,735.24  1,735.24  1,567.01 
    Market Cap (MB.) 14,749.52  5,726.28  5,985.97 
    Price (B./share) 8.50  3.30  3.82 
    BVPS (B./Share) 3.59  3.70  4.20 
    P/BV (X) 2.36  0.89  0.91 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 5.99  6.56  2.16 
    Value Trade/Day (MB.) 8.50  1.21  0.68 
    Beta 0.45  0.32  0.43 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 157.58  -13.61  -22.67 
    Dividend Yield (%) N/A  N/A  5.24 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not less than 40 per cent of its net profit after the deduction of corporate income tax and legal reserves including retained loss (if any) (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2018 - 31 Dec 2018 0.10 Baht 17 May 2019 Cash
    01 Jan 2018 - 30 Jun 2018 0.10 Baht 07 Sep 2018 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MR. AMPOL CHAMNONGWAT/SAMNAK-NGAN A.M.C. CO., LTD.
    MR. NARIS SAOWALAGSAKUL/SAMNAK-NGAN A.M.C. CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash And Cash Equivalents 1,095.64 370.58 445.21 332.18
    A/R Net 913.43 1,078.13 1,035.69 1,522.13
    Inventories 2,204.42 2,345.77 2,116.12 1,687.69
    Current Assets 4,931.36 3,794.48 4,399.12 4,220.86
    PP&E Net 13,413.53 13,197.95 12,613.90 11,089.12
    Non-Current Assets 13,928.37 13,271.56 12,675.51 11,118.90
    Total Assets 18,859.74 17,066.04 17,074.63 15,339.77
    OD 3,115.97 2,621.42 2,956.79 2,141.44
    A/P Net 982.45 1,038.37 1,028.52 1,237.77
    Current portion of LT 507.00 1,339.50 960.00 669.00
    Current Liabilities 4,925.24 5,057.76 5,128.24 4,141.46
    Non-Current Liabilities 7,658.78 5,766.03 4,288.94 2,555.98
    Total Liabilities 12,584.02 10,823.79 9,417.19 6,697.44
    Authorized Capital 1,790.86 1,567.01 1,567.01 1,567.01
    Paid-Up Capital 1,735.24 1,567.01 1,567.01 1,567.01
    Premium (Discount) on Share Capital 1,482.63 1,020.00 1,020.00 1,020.00
    Retained Earnings (Deficit) 3,019.11 3,612.27 5,026.60 6,024.59
    Treasury Stock - - - -
    Shares Of The Company Held By Subsidiaries - - - -
    Other Components Of Equity - - - -
     - Surplus (Deficits) - - - -
    Shareholders' Equity 6,236.99 6,199.28 7,613.61 8,611.60
    Minority Interest 38.73 42.97 43.83 30.73
    more
    Statement of Comprehensive Income (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Revenue From Operations 8,311.79 9,440.28 10,249.37 12,300.93
    Other Income 30.70 20.43 28.86 94.17
    Total Revenues 8,342.50 9,460.71 10,278.24 12,395.10
    Costs 7,309.29 8,792.05 8,690.97 9,343.67
    Selling And Administrative Expenses 1,314.46 1,643.52 1,630.37 1,718.35
    Total Cost And Expenses 8,706.99 10,522.16 10,407.35 11,158.40
    EBITDA 696.88 42.78 649.76 2,096.42
    Depre. & Amor. 1,021.23 1,021.35 880.55 859.72
    EBIT -324.35 -978.57 -230.80 1,236.70
    Net Profit : Owners Of The Parent -590.48 -1,228.74 -371.18 1,008.82
    EPS (B.) -0.36 -0.78 -0.24 0.64
    more
    Statement of Cash Flow (MB.) 2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 434.87 602.97 426.62 1,635.16
    Investing Cash Flow -1,190.36 -1,671.41 -2,374.17 -1,777.34
    Financing Cash Flow 1,480.55 993.81 2,060.62 17.30
    Net Cash Flow 725.06 -74.63 113.07 -124.88
    more
    Annualized: ROE, ROA
    Ratios 2020  2019  2018 
    Current Ratio (X) 1.00 0.75 0.86
    ROE (%) -9.50 -17.79 -4.58
    ROA (%) -1.81 -5.73 -1.42
    D/E (X) 2.01 1.73 1.23
    Total Asset Turnover (X) 0.46 0.55 0.63
    Gross Profit Margin (%) 12.06 6.87 15.20
    EBIT Margin (%) -3.89 -10.34 -2.25
    Net Profit Margin (%) -7.13 -13.00 -3.48

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    20 Jul 2020 XR 168,230,604 1,735,237,480 1.00

    Growth Rate (%) 2020  2019  2018 
    Sales Growth -11.95 -7.89 -16.68
    COGs Growth -16.86 1.16 -6.99
    Total Revenue Growth -11.82 -7.95 -17.08
    Total Expense Growth -17.25 1.10 -6.73
    Net Profit Growth N/A N/A N/A

    Annualized
    Cash Cycle 2020  2019  2018 
    A/R Turnover (Times) 8.42 8.95 8.05
    Avg. Collection Period (Days) 43.35 40.76 45.33
    Inventory Turnover (Times) 3.21 3.94 4.57
    Avg. Inventory Period (Days) 113.61 92.62 79.88
    A/P Turnover (Times) 7.23 8.51 7.67
    Avg. Payment Period (Days) 50.46 42.90 47.59
    Cash Cycle (Days) 106.51 90.48 77.61


    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.