Company Summary
JAK JAKPAISAN ESTATE PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 30 Jun 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
1.58 1.89 / 1.35 50.78 1.19 320.00 505.60 731.83 -0.54 37.30
News
Date/Time Subject
12 May 2022 19:22   Changing of CFO
12 May 2022 08:48   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
11 May 2022 20:43   Financial Performance Quarter 1 (F45) (Reviewed)
11 May 2022 20:43   Operating Result Quarter 1 Ending 31 Mar 2022
11 May 2022 20:42   Financial Statement Quarter 1/2022 (Reviewed)
more

Company Profile
Address 153/3, Moo 6, Bangpoon, Amphue Muang Pathum Thani 12000
Telephone 0-2157-1958
Fax 0-2157-1959
URL http://www.jakpaisanestate.com
  Annual Report 2021
Establish Date - Listed Date 18/01/2021
IPO Price (Baht) 1.45 @Par1.00 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

    Business
    Real estate development business for sale

    Free Float 18 Mar 2022 18 Mar 2021
    % /Shareholders
    27.40% 2,021 27.24% 2,172
    Foreign Shareholders 4.69% (As of 30/06/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.26% (As of 30/06/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -1.25 0.24 -0.52
    20 Days -2.47 2.85 5.49
    60 Days -3.66 3.74 6.20
    120 Days -5.95 -34.22 -8.39
    YTD -5.95 -34.22 -8.39
    P/E (X) 50.78 N/A 50.98
    P/BV (X) 1.19 4.09 3.11
    Turnover Ratio (%) 0.04 0.38 0.50

    Top 10 Major Shareholders(@18 Mar 2022) Share %
    1. นาย วีระพันธ์ จักรไพศาล 158,331,900 49.48
    2. MISS SUNISA JAKPAISAN 24,080,100 7.53
    3. นาย ณัฐพงษ์ จักรไพศาล 23,729,100 7.42
    4. นาย METHA ANGWATANAPANICH 18,176,000 5.68
    5. MR. HIROSHI KIKUCHI 15,000,000 4.69
    6. นาย ประเสริฐ อาชารุ่งโรจน์ 4,700,000 1.47
    7. นาง ศิริวรรณ จึงธีรพานิช 3,200,000 1.00
    8. MISS THANYAMON CHOOMMANONT 3,020,800 0.94
    9. นาย อรุณ ชุมพลกูลวงศ์ 2,470,000 0.77
    10. MR. PRAMOTE NGAMCHAROEN 2,010,000 0.63

    Management Position
    1. ADM. NA ARREENICH CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. WEERAPHAN JAKPAISAN CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. PANUCHAI HETRAKUL SRINUALNAD MANAGING DIRECTOR / INDEPENDENT DIRECTOR
    4. Mr. NATAPONG JAKPAISAN DIRECTOR
    5. Miss SUNISA JAKPAISAN DIRECTOR
    6. Mr. THANAPRUS CHUMPOLKULAWONGSE DIRECTOR
    7. Mr. METHA ANGWATANAPANICH DIRECTOR
    8. Mr. CHAVAPAS ONGMAHUTMONGKOL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. METEE SANGMANEE INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    30 Jun 2022
    2021
    30 Dec 2021
    Listed share (M.) 320.00  320.00 
    Market Cap (MB.) 505.60  537.60 
    Price (B./share) 1.58  1.68 
    BVPS (B./Share) 1.32  1.32 
    P/BV (X) 1.19  1.27 
    P/E (X) 50.78  42.01 
    Turnover Ratio (%) 56.64  313.86 
    Value Trade/Day (MB.) 2.54  8.12 
    Beta 0.45  0.83 
     
    Rate of Return YTD  2021 
    Price Change (%) -5.95  15.86 
    Dividend Yield (%) N/A  2.38 
    Payout Ratio 1.00 
    Dividend Policy Not less than 40 percent of net profit as per the Company?s financial statement after deducting for reserves as specified by law and the Company?s article of association (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.04 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. MANOON MANUSOOK/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    MR. CHOOPONG SURACHUTIKARN/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    Mr. MONGKOL SOMPHOL/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2022 
    (01/01/22 
    -31/03/22) 
    3M/2021 
    (01/01/21 
    -31/03/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Equity Method Equity Method Company Company
    Cash And Cash Equivalents 6.34 47.56 16.09 3.39 7.13
    A/R Net 0.93 5.88 0.78 1.31 0.68
    Inventories 326.92 298.88 330.34 292.56 232.12
    Current Assets 336.81 353.80 349.61 298.55 241.34
    PP&E Net 21.10 21.82 21.25 22.13 19.66
    Non-Current Assets 319.49 306.74 313.18 300.64 295.86
    Total Assets 656.30 660.55 662.79 599.20 537.20
    OD 110.38 91.95 105.31 165.68 103.22
    A/P Net 11.74 13.75 12.14 14.43 8.85
    Current portion of LT 25.15 23.04 27.21 18.71 16.44
    Current Liabilities 147.86 129.64 145.20 199.90 129.86
    Non-Current Liabilities 84.71 105.57 92.14 89.13 97.11
    Total Liabilities 232.57 235.21 237.34 289.03 226.97
    Authorized Capital 320.00 320.00 320.00 320.00 320.00
    Paid-Up Capital 320.00 320.00 320.00 237.29 237.29
    Premium (Discount) on Share Capital 68.11 68.11 68.11 35.79 35.79
    Retained Earnings (Deficit) 35.63 37.23 37.34 37.09 37.16
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 423.73 425.34 425.45 310.16 310.24
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 3M/2022 
    (01/01/22 
    -31/03/22) 
    3M/2021 
    (01/01/21 
    -31/03/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Equity Method Equity Method Company Company
    Revenue From Operations 13.49 15.17 169.96 85.90 154.48
    Other Income 0.47 0.22 1.71 4.99 5.82
    Total Revenues 14.03 15.49 172.04 91.43 160.29
    Costs 8.66 7.02 129.33 41.89 76.58
    Selling And Administrative Expenses 7.16 7.07 26.95 28.58 31.04
    Total Cost And Expenses 18.12 16.21 164.72 79.57 118.00
    EBITDA -0.54 1.14 21.30 27.06 51.45
    Depre. & Amor. 0.78 0.77 3.17 2.75 2.26
    EBIT -1.32 0.37 18.13 24.30 49.19
    Net Profit : Owners Of The Parent -1.71 0.14 11.82 14.17 33.83
    EPS (B.) -0.01 0.00 0.04 0.06 0.14
    more
    Statement of Cash Flow (MB.) 3M/2022 
    (01/01/22 
    -31/03/22) 
    3M/2021 
    (01/01/21 
    -31/03/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Equity Method Equity Method Company Company
    Operating Cash Flow -3.28 -16.21 -33.33 -32.55 -41.77
    Investing Cash Flow -0.26 -0.09 3.81 -3.19 -0.43
    Financing Cash Flow -6.21 60.47 42.22 32.01 48.52
    Net Cash Flow -9.75 44.17 12.70 -3.74 6.31
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 2.28 2.73 2.41 1.49
    ROE (%) 2.35 2.54 3.21 4.57
    ROA (%) 2.50 2.82 2.87 4.28
    D/E (X) 0.55 0.55 0.56 0.93
    Total Asset Turnover (X) 0.26 0.13 0.27 0.16
    Gross Profit Margin (%) 35.77 53.71 23.90 51.23
    EBIT Margin (%) -9.41 2.42 10.54 26.58
    Net Profit Margin (%) -12.21 0.93 6.87 15.49

    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 (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth -11.12 N/A 97.85 -44.39
    COGs Growth 23.32 N/A 208.71 -45.29
    Total Revenue Growth -9.40 N/A 88.16 -42.96
    Total Expense Growth 11.77 N/A 106.99 -32.56
    Net Profit Growth N/A N/A -16.60 -58.12

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 49.44 13.56 163.23 86.49
    Avg. Collection Period (Days) 7.38 26.92 2.24 4.22
    Inventory Turnover (Times) 0.42 0.13 0.42 0.16
    Avg. Inventory Period (Days) 872.04 2,833.46 878.99 2,285.67
    A/P Turnover (Times) 10.28 2.80 9.73 3.60
    Avg. Payment Period (Days) 35.52 130.34 37.50 101.41
    Cash Cycle (Days) 843.91 2,730.04 843.72 2,188.49


    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.