Loading...

We've got a brand new version of Simply Wall St! Try it out

Asia Green Energy

BST:A03N
Snowflake Description

Undervalued with excellent balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
A03N
BST
฿2B
Market Cap
  1. Home
  2. DE
  3. Capital Goods
Company description

Asia Green Energy Public Company Limited imports, distributes, and sells bituminous coal for industrial use in Thailand and internationally. The last earnings update was 97 days ago. More info.


Add to Portfolio Compare Print
  • Asia Green Energy has significant price volatility in the past 3 months.
A03N Share Price and Events
7 Day Returns
0%
BST:A03N
7%
DE Trade Distributors
0.8%
DE Market
1 Year Returns
-7.4%
BST:A03N
6.9%
DE Trade Distributors
9%
DE Market
A03N Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Asia Green Energy (A03N) 0% 10% -4.6% -7.4% -28.3% -52%
DE Trade Distributors 7% 8.4% 16.8% 6.9% -1.2% 8.4%
DE Market 0.8% 6.3% 14.4% 9% 14.5% 21.8%
1 Year Return vs Industry and Market
  • A03N underperformed the Trade Distributors industry which returned 6.9% over the past year.
  • A03N underperformed the Market in Germany which returned 9% over the past year.
Price Volatility
A03N
Industry
5yr Volatility vs Market
Related Companies

Value

 Is Asia Green Energy undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Asia Green Energy to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Asia Green Energy.

BST:A03N Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 8.8%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:A03N
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Trade Distributors Unlevered Beta Simply Wall St/ S&P Global 0.95
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.951 (1 + (1- 20%) (93.46%))
1.443
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.44
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.443 * 5.96%)
8.83%

Discounted Cash Flow Calculation for BST:A03N using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Asia Green Energy is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BST:A03N DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 8.83%)
2020 1,814.02 Est @ 77.34% 1,666.84
2021 2,797.33 Est @ 54.21% 2,361.83
2022 3,860.67 Est @ 38.01% 2,995.16
2023 4,890.59 Est @ 26.68% 3,486.35
2024 5,807.20 Est @ 18.74% 3,803.90
2025 6,573.06 Est @ 13.19% 3,956.24
2026 7,184.36 Est @ 9.3% 3,973.34
2027 7,656.98 Est @ 6.58% 3,891.14
2028 8,014.82 Est @ 4.67% 3,742.53
2029 8,282.49 Est @ 3.34% 3,553.74
Present value of next 10 years cash flows ฿33,431.00
BST:A03N DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿8,282.49 × (1 + 0.23%) ÷ (8.83% – 0.23%)
฿96,508.22
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿96,508.22 ÷ (1 + 8.83%)10
฿41,408.45
BST:A03N Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿33,431.00 + ฿41,408.45
฿74,839.45
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿74,839.45 / 1,933.79
฿38.7
BST:A03N Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:A03N represents 0.01701x of SET:AGE
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.01701x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 38.70 x 0.01701
€0.66
Value per share (EUR) From above. €0.66
Current discount Discount to share price of €0.02
= -1 x (€0.02 - €0.66) / €0.66
97.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Asia Green Energy is available for.
Intrinsic value
>50%
Share price is €0.0165 vs Future cash flow value of €0.65832
Current Discount Checks
For Asia Green Energy to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Asia Green Energy's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Asia Green Energy's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Asia Green Energy's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Asia Green Energy's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:A03N PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in THB ฿0.10
SET:AGE Share Price ** SET (2019-11-12) in THB ฿0.97
Germany Trade Distributors Industry PE Ratio Median Figure of 7 Publicly-Listed Trade Distributors Companies 16.14x
Germany Market PE Ratio Median Figure of 403 Publicly-Listed Companies 19.89x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Asia Green Energy.

BST:A03N PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:AGE Share Price ÷ EPS (both in THB)

= 0.97 ÷ 0.10

9.36x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Asia Green Energy is good value based on earnings compared to the DE Trade Distributors industry average.
  • Asia Green Energy is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Asia Green Energy's expected growth come at a high price?
Raw Data
BST:A03N PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 9.36x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
5.4%per year
Europe Trade Distributors Industry PEG Ratio Median Figure of 32 Publicly-Listed Trade Distributors Companies 1.82x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.38x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Asia Green Energy, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Asia Green Energy's assets?
Raw Data
BST:A03N PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in THB ฿0.88
SET:AGE Share Price * SET (2019-11-12) in THB ฿0.97
Germany Trade Distributors Industry PB Ratio Median Figure of 10 Publicly-Listed Trade Distributors Companies 1.19x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.83x
BST:A03N PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:AGE Share Price ÷ Book Value per Share (both in THB)

= 0.97 ÷ 0.88

1.11x

* Primary Listing of Asia Green Energy.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Asia Green Energy is good value based on assets compared to the DE Trade Distributors industry average.
X
Value checks
We assess Asia Green Energy's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Trade Distributors industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Trade Distributors industry average (and greater than 0)? (1 check)
  5. Asia Green Energy has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Asia Green Energy expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Asia Green Energy, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
5.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Asia Green Energy expected to grow at an attractive rate?
  • Asia Green Energy's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Asia Green Energy's earnings growth is positive but not above the Germany market average.
  • Unable to compare Asia Green Energy's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BST:A03N Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:A03N Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 5.4%
Germany Trade Distributors Industry Earnings Growth Rate Market Cap Weighted Average 13.6%
Europe Trade Distributors Industry Revenue Growth Rate Market Cap Weighted Average 3.6%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:A03N Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:A03N Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
BST:A03N Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-06-30 7,626 1,301 200
2019-03-31 7,959 153 176
2018-12-31 7,901 -543 127
2018-09-30 7,149 -130 119
2018-06-30 6,952 -402 155
2018-03-31 6,267 -283 142
2017-12-31 5,932 227 121
2017-09-30 6,170 -392 186
2017-06-30 5,265 -607 155
2017-03-31 4,962 -154 150
2016-12-31 4,645 -218 154
2016-09-30 3,803 545 64

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Asia Green Energy's earnings are expected to grow by 5.4% yearly, however this is not considered high growth (20% yearly).
  • Unable to determine if Asia Green Energy is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:A03N Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Asia Green Energy Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:A03N Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
BST:A03N Past Financials Data
Date (Data in THB Millions) EPS *
2019-06-30 0.10
2019-03-31 0.09
2018-12-31 0.07
2018-09-30 0.06
2018-06-30 0.08
2018-03-31 0.08
2017-12-31 0.06
2017-09-30 0.10
2017-06-30 0.08
2017-03-31 0.08
2016-12-31 0.08
2016-09-30 0.03

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Asia Green Energy will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Asia Green Energy's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Asia Green Energy has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Asia Green Energy performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Asia Green Energy's growth in the last year to its industry (Trade Distributors).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Asia Green Energy has delivered over 20% year on year earnings growth in the past 5 years.
  • Asia Green Energy's 1-year earnings growth is less than its 5-year average (29.4% vs 35.6%)
  • Asia Green Energy's earnings growth has exceeded the DE Trade Distributors industry average in the past year (29.4% vs 8.4%).
Earnings and Revenue History
Asia Green Energy's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Asia Green Energy Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:A03N Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 7,626.14 200.37 518.45
2019-03-31 7,959.12 175.64 547.04
2018-12-31 7,900.78 127.21 558.52
2018-09-30 7,148.52 118.99 511.28
2018-06-30 6,952.08 154.86 484.82
2018-03-31 6,266.54 141.77 441.51
2017-12-31 5,931.95 120.51 392.39
2017-09-30 6,169.91 186.49 395.04
2017-06-30 5,264.60 154.67 381.37
2017-03-31 4,961.74 150.48 379.34
2016-12-31 4,644.94 153.66 371.54
2016-09-30 3,803.08 63.76 331.94
2016-06-30 3,885.27 119.21 346.47
2016-03-31 3,796.36 118.01 364.64
2015-12-31 4,226.55 110.49 380.45
2015-09-30 4,966.43 29.91 437.54
2015-06-30 5,349.54 -42.67 417.77
2015-03-31 6,109.14 -59.86 390.35
2014-12-31 6,606.88 -41.08 386.82
2014-09-30 6,474.45 29.45 328.38
2014-06-30 5,940.15 42.44 329.72
2014-03-31 5,892.61 56.47 350.81
2013-12-31 5,048.01 95.33 326.97
2013-09-30 4,803.52 160.92 326.19
2013-06-30 4,811.14 199.44 316.83
2013-03-31 4,301.01 122.97 293.33
2012-12-31 4,384.80 -2.77 303.19

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Asia Green Energy has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Asia Green Energy used its assets more efficiently than the DE Trade Distributors industry average last year based on Return on Assets.
  • Asia Green Energy has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Asia Green Energy's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Trade Distributors industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Asia Green Energy has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Asia Green Energy's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Asia Green Energy's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Asia Green Energy is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Asia Green Energy's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Asia Green Energy's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Asia Green Energy Company Filings, last reported 4 months ago.

BST:A03N Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 1,698.17 1,678.53 108.62
2019-03-31 1,629.24 2,205.86 106.70
2018-12-31 1,543.59 2,664.30 136.73
2018-09-30 1,510.15 2,506.49 196.40
2018-06-30 1,496.60 2,829.96 232.84
2018-03-31 1,451.87 2,167.73 238.66
2017-12-31 1,417.58 2,119.17 482.55
2017-09-30 1,395.08 2,481.42 633.00
2017-06-30 1,345.49 2,367.62 371.16
2017-03-31 1,428.37 1,672.71 325.11
2016-12-31 1,419.88 2,025.61 539.34
2016-09-30 1,327.22 1,218.05 133.01
2016-06-30 1,310.34 1,139.96 153.47
2016-03-31 1,361.93 1,079.04 210.02
2015-12-31 1,347.58 1,236.55 167.40
2015-09-30 1,351.93 1,593.31 125.89
2015-06-30 1,274.54 1,680.21 242.11
2015-03-31 1,247.99 1,442.35 198.15
2014-12-31 1,239.19 1,654.33 122.82
2014-09-30 1,316.97 1,748.41 112.98
2014-06-30 1,316.90 1,836.82 126.45
2014-03-31 1,308.22 1,729.13 168.32
2013-12-31 1,242.31 2,119.25 176.74
2013-09-30 1,243.01 1,829.92 146.29
2013-06-30 1,229.03 1,895.46 111.53
2013-03-31 1,198.03 1,785.12 131.43
2012-12-31 1,137.24 1,809.86 182.93
  • Asia Green Energy's level of debt (98.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (139.4% vs 98.8% today).
  • Debt is well covered by operating cash flow (77.5%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.8x coverage).
X
Financial health checks
We assess Asia Green Energy's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Asia Green Energy has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Asia Green Energy's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.19%
Current annual income from Asia Green Energy dividends.
If you bought €2,000 of Asia Green Energy shares you are expected to receive €4 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Asia Green Energy's pays a lower dividend yield than the bottom 25% of dividend payers in Germany (1.39%).
  • Asia Green Energy's dividend is below the markets top 25% of dividend payers in Germany (3.64%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:A03N Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Trade Distributors Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 2.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:A03N Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
BST:A03N Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-02-28 0.002 0.188
2018-02-26 0.002 0.203
2017-04-27 0.060 4.463
2016-02-25 0.043 3.434
2015-03-03 0.002 0.103
2014-11-12 0.002 0.117
2014-08-08 0.002 0.115
2014-05-12 0.002 0.112
2014-03-06 0.002 0.113
2012-11-08 0.004 0.207
2012-05-14 0.004 0.166
2012-02-27 0.004 0.117
2011-08-15 0.002 0.054
2011-05-10 0.002 0.051
2011-03-04 0.002 0.074
2010-11-04 0.007 0.381
2010-04-27 0.007 0.679
2009-05-13 0.065 7.843

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Asia Green Energy is not paying a notable dividend for Germany, therefore no need to check if the payments are stable.
  • Asia Green Energy is not paying a notable dividend for Germany, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Asia Green Energy's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Asia Green Energy's dividends as it is not paying a notable one for Germany.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Asia Green Energy's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Asia Green Energy afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Asia Green Energy has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Asia Green Energy's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Panom Kuansataporn
COMPENSATION ฿585,000
CEO Bio

Mr. Panom Kuansataporn serves as the Chief Executive Officer, Managing Director and Director at Asia Green Energy Public Company Limited. Mr. Kuansataporn is Director at Asia Biomass Public Company Limited.

CEO Compensation
  • Insufficient data for Panom to compare compensation growth.
  • Panom's remuneration is lower than average for companies of similar size in Germany.
Management Team

Panom Kuansataporn

TITLE
CEO, MD & Director
COMPENSATION
฿585K

Panita Kuansataporn

TITLE
General Management Director
COMPENSATION
฿570K

Panus Kuansataporn

TITLE
Executive Director
COMPENSATION
฿570K

Likhit Laobowornseadthee

TITLE
Chief Financial Officer
TENURE
1.3 yrs

Akaradej Phantasarn

TITLE
Sales & Marketing Director

Ni-Orn Junjamsang

TITLE
Corporate Secretary & Senior Director of MD’S Office.
Board of Directors Tenure

Average tenure of the Asia Green Energy board of directors in years:

0.6
Average Tenure
  • The average tenure for the Asia Green Energy board of directors is less than 3 years, this suggests a new board.
Board of Directors

Apisit Rujikeatkamjorn

TITLE
Independent Chairman
COMPENSATION
฿675K
AGE
73
TENURE
4.3 yrs

Panom Kuansataporn

TITLE
CEO, MD & Director
COMPENSATION
฿585K

Panita Kuansataporn

TITLE
General Management Director
COMPENSATION
฿570K

Panus Kuansataporn

TITLE
Executive Director
COMPENSATION
฿570K
TENURE
8.2 yrs

Anant Sirisaengtaksin

TITLE
Independent Director
TENURE
0.6 yrs

Pinmanee Makmontana

TITLE
Independent Director
COMPENSATION
฿460K

Mongkhol Kittipoomvong

TITLE
Independent Director
TENURE
0.6 yrs

Prasert Tapaneeyangkul

TITLE
Independent Director
TENURE
0.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Asia Green Energy's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Asia Green Energy has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Asia Green Energy Public Company Limited imports, distributes, and sells bituminous coal for industrial use in Thailand and internationally. It also provides transportation and management, water transportation and port, and cargo services, as well as consultancy services for coal extraction and water transportation. In addition, the company generates and supplies electricity. It serves power plants, steel plants, cement plants, and paper factories; and industrial factories relating to textile, food, and rubber products. The company was founded in 2004 and is headquartered in Bangkok, Thailand.

Details
Name: Asia Green Energy Public Company Limited
A03N
Exchange: BST
Founded: 2004
฿56,394,842
1,933,787,487
Website: http://www.agecoal.com
Address: Asia Green Energy Public Company Limited
273/1 Rama 2 Road,
Samaedam,
Bangkok,
10150,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET AGE Ordinary Shares The Stock Exchange of Thailand TH THB 20. Apr 2009
SET AGE-R THB0.25(NVDR) The Stock Exchange of Thailand TH THB 20. Apr 2009
BST A03N THB0.25(NVDR) Boerse-Stuttgart DE EUR 20. Apr 2009
Number of employees
Current staff
Staff numbers
0
Asia Green Energy employees.
Industry
Trading Companies and Distributors
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/13 21:11
End of day share price update: 2019/11/12 00:00
Last estimates confirmation: 2018/02/26
Last earnings filing: 2019/08/08
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.