TRT : TIRATHAI PUBLIC COMPANY LIMITED
YE/2566 (Jan - Dec 2023)
Business Overview
The Company is a manufacturer of made-to-order transformers for domestic and overseas distribution and a service provider of transformer installation, maintenance and testing.
Financial Statement
2023 2022 2021 2020
Income Statement (MB)
Revenues 2,110.69 1,719.57 2,044.43 2,566.32
Expenses 1,857.39 1,779.67 1,902.63 2,474.31
Net Profit (Loss) 129.58 -92.09 72.63 11.92
Balance Sheet (MB)
Assets 3,265.58 2,825.95 2,811.23 3,338.18
Liabilities 2,152.02 1,839.13 1,692.54 2,278.28
Shareholders' Equity 1,145.65 1,016.08 1,145.12 1,083.20
Cash Flow (MB)
Operating -209.47 -27.36 489.23 -83.60
Investing -47.64 -111.46 -23.39 -14.62
Financing 115.18 145.66 -494.30 -140.91
Financial Ratio
EPS (Baht) 0.42 -0.30 0.24 0.04
GP Margin (%) 25.57 11.25 23.15 18.10
NP Margin (%) 6.00 -5.52 3.40 0.33
D/E Ratio (x) 1.93 1.86 1.51 2.15
ROE (%) 11.99 -8.52 6.52 1.09
ROA (%) 8.35 -2.17 4.72 2.63
Business Plan

Under the current high competition, the company and its subsidiaries estimate revenue growth to be around 16%-20%, maintaining an average gross profit rate for the entire group at 20%. The company has developed strategic and business plans. The company’s business groups are divided into Transformer and Non-Transformer groups, with a 10-year timeframe (2023-2032), divided into short-term plans of 1-3 years, medium-term plans of 3-5 years, and long-term plans of 5-10 years. With a vision to lead in the production, distribution, and full-service related to transformers in the Asian region and all other regions, and to seek opportunities to invest in related energy businesses with quality work that meets customer needs under good governance principles and creating beauty for society. Currently, the company continues to operate according to the set plan, giving importance to the design and development of full-circle products, services, and solutions to meet consumer needs under digital technology innovation and green products, aiming towards a low-carbon society and a net-zero greenhouse gas emission target by 2050.

Sustainable Development Plan

The company is committed to being a leader in the transformer business and integrated energy business. Driving the organization under creating balance sustainable development and strengthen the business The goal is to increase operational efficiency. good corporate governance and create value together with stakeholders The company places importance on governance in all three dimensions: economy, society, and environment. To meet the needs of stakeholders Including protecting and maintaining environment and create good things for society. The company has received a certificate “Corporate Carbon Footprint (CFO)” shows commitment to reducing greenhouse gas emissions for sustainable growth. By operating according to the project plan to reduce carbon emissions. Reduce greenhouse gas emissions and demonstrate to all parties involved their responsibility in terms of economics, society, and the environment.

Business Highlight

The company strengthens its potential to become two leading manufacturers that can supply the largest 333 MVA 525 kV electrical transformers in Thailand and provide integrated services using new technology with highly efficient resource management. Recently, the Electricity Generating Authority of Thailand (EGAT) ordered a 333.33 MVA 525 KV electrical transformer for a project to improve the electrical transmission system in the lower southern region. and the project to improve the electrical transmission system in the northeastern region lower northern region Central region and Bangkok, totaling 14 units, to enhance the stability of the electrical system in the area.

Performance and Analysis
Business Performance Summary

Tirathai Public Company Limited and its subsidiaries have already reviewed its audited financial statements as of 31 December 2023. The Company and its subsidiaries had net profit attributable to equity holders for year 2023 equals to 129.58 MB, increased by 221.66 MB compared to net loss attribute to equity holders of 92.09 MB which was over 20% of change. Sale revenue was 1,900.41 MB which increased by 386.71 MB or 25.55%. Service revenue was 183.57 MB which increased by 26.82 MB or 17.11%.Gross profit margin of sales was 23.51%.Gross profit margin of services was 47.00% .Selling expenses were 70.44 MB decreased by 18.06 MB or 20.40%. General administrative expenses were 229.23 MB increased by 39.80 MB or 21.01%. financial cost was 75.19 MB which increased by 30.42 MB or 67.97% due to the increasing of short term loan from financial institution for purchasing the raw material in relation to sales of transformer and the increasing of interest rate.

Key Milestones

The Company is focusing R&D of product, create the innovation to develop its capabilities and aims to use the remote communication control to increase transformer efficiency and value.

Risk Management Policy

Risk management is a systematic and continuous process of the organization to help reduce the cause of each opportunity that could lead to damage so that the level of damage and the size of the damage that will occur in the future are at a level that the organization can accept. It takes into account the achievement of the organization’s objectives or goals. With the advancement of technology, economic, social, and environmental changes. It is a great challenge to ensure that operations and performance are in line with the goals and create sustainability for the business covering economic, social, and environmental dimensions.

Recent Awards and Recognitions

2023 Certificate Carbon Footprint for Organization (CFO).

2022 Certified as a member of the Thai Private Sector Collective Action Coalition Against Corruption (CAC). 2022 TRT received the White Flag-Gold Star Award for the Good Governance Project surrounding. 2021 TRT was passed the benchmark test project for virus protection COVID-19 (Public Health). 2021 TRT was certified as a product made in Thailand MIT. 2020 TRT received an award for “Outstanding Industry of the Year2020 in the category Potential Industry” THE PRIME MINISTER’S INDUSTRY AWARD2020. 2018,2019,2020,2021 TRT received the White Flag-Green Star Award for the Good Governance Project surrounding. 2017, 2019 TRT was awarded Green Industry Level 4 Green Culture 2018, 2021 TRT was certified Green Label Transformer. 2016 TRT received the Prime Minister Award in the category of Best Exporter Award.

2010 TRT receive the licenses of TIS 384-2000, TIS 384- 2002, TIS 384-2004, TIS 384-2006 and 2009 TRT received the certificate of ISO 9001, ISO 45001, ISO 14001, ISO/IEC 17025.

Revenue Structure
Transformer Group 94% Non-Transformer Group 5% Others 1%
Stock Information
mai / RESOURC
Closing price TRT mai index 4.00 2.50 1.00 637.00 530.33 423.67 317.00 3-1-23 31-3-23 4-7-23 29-9-23 28-12-23
as of 28/12/23 TRT RESOURC mai
P/E (X) 17.11 - 109.18
P/BV (X) 0.73 0.81 2.17
Dividend yield (%) - 0.97 1.53
28/12/23 30/12/22 30/12/21
Market Cap (MB) 763.86 868.58 924.02
Price (B/Share) 2.48 2.82 3.00
P/E (X) 17.11 - 5.88
P/BV (X) 0.73 0.86 0.81
CG Report:
Major Shareholders
as of 13/03/2023
นาย SUMPAN VONGPHAN (13.24%)
CGS-CIMB Securities (Singapore) Pte., Ltd. (5.92%)
MR. PICHATE YARNSUKOL (4.84%)
MR. PRAPART JANTARANGSI (4.29%)
นาย วชิระ ทยานาราพร (3.57%)
Others (68.14%)
Company Information and Contact
http://www.tirathai.co.th
0-2769-7699
BANGPOO INDUSTRIAL ESTATE, 516/1 MOO 4, AMPHOE MUEANG Samut Prakarn 10280
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.