Company Summary
KUN VILLA KUNALAI PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 13 May 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
2.50 3.42 / 2.34 11.02 2.76 343.20 1,716.00 2,790.52 51.40 13.74
News
Date/Time Subject
13 May 2022 17:01   Issuance of Debentures of Villa Kunalai Public Company Limited.
13 May 2022 07:51   Financial Performance Quarter 1 (F45) (Reviewed)(Edit)
13 May 2022 06:34   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 06:34   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 06:30   Financial Statement Quarter 1/2022 (Reviewed)
more

Company Profile
Address 819 Moo 7 Pimonrat Bangbuatong Nonthaburi 11110
Telephone 0-2834-4938-40
Fax 0-2834-4954
URL http://www.kunalai.co.th
Establish Date - Listed Date 17/12/2019
IPO Price (Baht) 1.10 @Par0.50 Baht
IPO Financial Advisory
  • S14 ADVISORY CO., LTD.
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Property Development

    Free Float 12 Mar 2021 13 Mar 2020
    % /Shareholders
    41.36% 1,370 40.96% 436
    Foreign Shareholders 8.33% (As of 13/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.27% (As of 13/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -0.79 -1.67 3.47
    20 Days -3.10 3.56 5.55
    60 Days -3.85 11.04 2.19
    120 Days -14.97 -38.53 -21.16
    YTD -4.58 -30.65 -7.72
    P/E (X) 11.02 N/A 56.54
    P/BV (X) 2.76 3.99 3.38
    Turnover Ratio (%) 0.06 0.51 0.63

    Top 10 Major Shareholders(@06 May 2022) Share %
    1. บริษัท คุณาวลัย จำกัด (สำนักงานใหญ่) 173,630,400 25.30
    2. MR. KHUNA DHEVAAKSORN 77,675,632 11.32
    3. LGT BANK (SINGAPORE) LTD 57,200,228 8.33
    4. นาง ประวีรัตน์ เทวอักษร 52,790,556 7.69
    5. MR. PAISAL SANGKAWANICH 30,421,095 4.43
    6. MISS NATTAWAN SEA-KANG 28,262,000 4.12
    7. MRS. SUPITCHA SAIPORNCHAI 27,038,830 3.94
    8. MR. Narongdech Saipornchai 26,340,230 3.84
    9. MR. Kittipan Suksomkit 12,747,860 1.86
    10. MISS SAWITREE NOMLOM 11,304,492 1.65

    Management Position
    1. Mr. TAWATCHAI SUDTIKITPISAN CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR
    2. Mr. KHUNA DHEVA-AKSORN CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mrs. PRAWEERAT DHEVA-AKSORN CHIEF EXECUTIVE OFFICER / DIRECTOR
    4. Mr. PAISAL SANGKAWANICH DIRECTOR
    5. Mr. PETE DHEVA-AKSORN DIRECTOR
    6. Mr. ANANT SIRISAENGTAKSIN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Mr. NAVAMIN PRASOPNET INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Mr. TEERAWIT TANAKIJSOONTORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 May 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 686.40  686.40  624.00 
    Market Cap (MB.) 1,716.00  1,798.37  555.36 
    Price (B./share) 2.50  2.62  0.81 
    BVPS (B./Share) 0.91  0.83  0.75 
    P/BV (X) 2.76  3.16  1.18 
    P/E (X) 11.02  11.78  9.90 
    Turnover Ratio (%) 22.80  198.96  26.42 
    Value Trade/Day (MB.) 4.74  13.85  0.62 
    Beta 0.45  0.60  0.17 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -4.58  223.82  -8.35 
    Dividend Yield (%) 5.20  2.08  2.16 
    Payout Ratio 0.57  0.35  0.55 
    Dividend Policy Not less than 40 percent of the net profit according to the Company?s separate financial statements after deduction of corporate income tax and legal reserve as required by laws (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.08 Baht 24 May 2022 Cash
    01 Jan 2021 - 30 Jun 2021 0.05 Baht 10 Sep 2021 Cash
    01 Jan 2020 - 31 Dec 2020 10.00 : 1.00 Share 24 May 2021 Stock
    01 Jan 2020 - 31 Dec 2020 0.03 Baht 24 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.03 Baht 11 Sep 2020 Cash
    01 Jan 2019 - 31 Dec 2019 25.00 : 1.00 Share 22 May 2020 Stock
    01 Jan 2019 - 31 Dec 2019 0.02 Baht 22 May 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS NOPANUCH APICHATSATIEN/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Ms. SANICHA AKARAKITTILAP/PRICEWATERHOUSE COOPERS ABAS LIMITED
    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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 155.94 61.37 125.66 89.14 54.71
    A/R Net 7.03 3.96 34.80 2.76 3.30
    Inventories 1,345.27 747.38 1,360.59 698.28 694.38
    Current Assets 1,563.01 854.59 1,521.58 815.39 760.62
    PP&E Net 94.17 58.96 94.40 56.53 60.80
    Non-Current Assets 281.57 275.71 300.90 219.60 179.79
    Total Assets 1,844.58 1,130.30 1,822.47 1,034.98 940.41
    OD 40.00 40.00 89.75 30.00 -
    A/P Net 256.99 148.63 249.03 143.48 130.10
    Current portion of LT 336.04 226.91 289.01 184.51 194.65
    Current Liabilities 680.33 447.05 666.48 385.74 356.66
    Non-Current Liabilities 502.09 143.88 532.50 136.28 124.70
    Total Liabilities 1,182.41 590.93 1,198.97 522.02 481.36
    Authorized Capital 423.20 312.00 423.20 312.00 300.00
    Paid-Up Capital 343.20 312.00 343.20 312.00 300.00
    Premium (Discount) on Share Capital 123.55 123.55 123.55 123.55 123.55
    Retained Earnings (Deficit) 199.03 116.27 160.40 89.84 47.91
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -13.67 -13.67 -13.67 -13.67 -13.67
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 660.93 538.14 622.30 511.72 457.78
    Minority Interest 1.24 1.23 1.20 1.24 1.27
    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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 266.55 189.74 991.62 799.64 649.46
    Other Income 0.96 1.25 4.77 4.15 3.21
    Total Revenues 267.51 190.99 996.39 803.79 652.67
    Costs 184.10 128.80 672.23 582.79 470.02
    Selling And Administrative Expenses 33.87 27.83 128.77 115.50 108.77
    Total Cost And Expenses 217.97 156.63 801.00 698.29 578.79
    EBITDA 51.40 36.19 203.08 112.62 81.45
    Depre. & Amor. 1.86 1.82 7.70 7.12 7.57
    EBIT 49.53 34.36 195.39 105.50 73.88
    Net Profit : Owners Of The Parent 38.63 27.41 155.79 84.66 56.31
    EPS (B.) 0.06 0.04 0.23 0.14 0.12
    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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 67.46 -85.90 -484.87 78.16 -20.82
    Investing Cash Flow -0.43 0.23 8.64 -31.94 -0.75
    Financing Cash Flow -36.75 57.90 512.74 -11.78 74.27
    Net Cash Flow 30.28 -27.78 36.51 34.44 52.71
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 2.30 1.91 2.28 2.11
    ROE (%) 27.86 19.96 27.47 17.46
    ROA (%) 14.16 11.80 13.68 10.68
    D/E (X) 1.79 1.10 1.92 1.02
    Total Asset Turnover (X) 0.72 0.78 0.70 0.81
    Gross Profit Margin (%) 30.93 32.12 32.21 27.12
    EBIT Margin (%) 18.52 17.99 19.61 13.13
    Net Profit Margin (%) 14.46 14.34 15.63 10.53

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    31 May 2021 XD 62,399,930 686,399,924 0.50
    22 May 2020 XD 23,999,994 623,999,994 0.50

    Growth Rate (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth 40.48 17.23 24.01 23.12
    COGs Growth 42.94 4.98 15.35 23.99
    Total Revenue Growth 40.06 17.50 23.96 23.15
    Total Expense Growth 39.16 5.83 14.71 20.65
    Net Profit Growth 40.94 138.15 84.02 50.34

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 194.49 212.41 52.80 263.67
    Avg. Collection Period (Days) 1.88 1.72 6.91 1.38
    Inventory Turnover (Times) 0.70 0.80 0.65 0.84
    Avg. Inventory Period (Days) 524.94 457.11 558.95 436.11
    A/P Turnover (Times) 3.59 4.19 3.43 4.26
    Avg. Payment Period (Days) 101.75 87.03 106.56 85.67
    Cash Cycle (Days) 425.07 371.80 459.30 351.82


    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 KUN-W1, KUN-W1-R

    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.