Company Summary
PROUD PROUD REAL ESTATE PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 20 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
1.64 2.38 / 0.96 N/A 1.89 641.47 1,052.01 4,379.83 -26.12 -47.19
News
Date/Time Subject
10 May 2022 08:18   Financial Performance Quarter 1 (F45) (Reviewed)
09 May 2022 21:55   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
09 May 2022 21:54   Financial Performance Quarter 1 (F45) (Reviewed)
09 May 2022 21:53   Financial Statement Quarter 1/2022 (Reviewed)
05 May 2022 19:06   Disclosure of the Minutes and Videotape of the 2022 AGM on the Company's website.
more

Company Profile
Address No. 900 Tonson Tower, 6th Floor, Ploenchit Road, Lumpini Sub-district, Pathumwan District Bangkok 10330
Telephone 0-2035-0999
Fax 0-2035-0998
URL http://www.proudrealestate.co.th
  Annual Report 2021
Establish Date 30/03/1989 Listed Date 05/10/2004
IPO Price (Baht) 4.50 @Par1.00 Baht
IPO Financial Advisory
  • CAPITAL NOMURA SECURITIES PCL.
    		•
    Par 1.00 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Property & Construction / Property & Construction

    Business
    Real Estate

    Free Float 09 Mar 2022 08 Mar 2021
    % /Shareholders
    19.36% 1,489 19.84% 933
    Foreign Shareholders 0.00% (As of 20/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.37% (As of 20/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 8.61 -3.93 2.03
    20 Days 0.61 5.29 10.24
    60 Days -2.96 3.50 0.87
    120 Days -10.38 -37.25 -19.49
    YTD 3.80 -29.02 -3.42
    P/E (X) N/A N/A 53.79
    P/BV (X) 1.89 4.23 3.43
    Turnover Ratio (%) 0.30 0.72 0.60

    Top 10 Major Shareholders(@09 Mar 2022) Share %
    1. MR. PASU LIPTAPANLOP 226,046,445 35.24
    2. น.ส. พราวพุธ ลิปตพัลลภ 226,046,444 35.24
    3. บริษัท รามคำแหง 191 จำกัด 62,000,000 9.67
    4. น.ส. นันท์นลิน ไพบูลย์ปรีดี 9,789,200 1.53
    5. นาย ธนินโชตน์ ตันติภัณฑ์รักษ์ 9,500,000 1.48
    6. นาย VUTHICHAI PIRIYOTHAISAKUL 7,977,700 1.24
    7. นาย SINCHOK PIRIYOTAISAKUL 7,692,300 1.20
    8. นาง นภารัตน์ สิหนาทกถากุล 4,525,800 0.71
    9. MISS ORACHORN JAROENPONGANAN 4,476,600 0.70
    10. MR. PUMIPAT SINACHAROEN 3,177,500 0.50

    Management Position
    1. Mr. ANUWAT MAYTHEEWIBULWUT CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    2. Mr. VERAPONG CHAIPERM CHAIRMAN OF THE EXECUTIVE COMMITTEE / VICE CHAIRMAN OF THE BOARD OF DIRECTORS
    3. Mr. PUMIPAT SINACHAROEN CHIEF EXECUTIVE OFFICER / DIRECTOR
    4. Mr. PASU LIPTAPANLOP DIRECTOR
    5. Ms. PROUDPUTH LIPTAPANLOP DIRECTOR
    6. Mr. ANUCHA SIHANATKATHAKUL DIRECTOR
    7. Ms. ANCHALEE BUNSONSIKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Mr. DAN SORNMANI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    20 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 641.47  641.47  641.47 
    Market Cap (MB.) 1,052.01  1,013.52  596.57 
    Price (B./share) 1.64  1.58  0.93 
    BVPS (B./Share) 0.87  0.99  1.10 
    P/BV (X) 1.89  1.59  0.84 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 26.13  58.41  2.26 
    Value Trade/Day (MB.) 3.22  2.37  0.06 
    Beta 0.55  0.75  0.68 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 3.80  69.89  -37.16 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not less than 40% of the Company?s net profits after deducting corporate income tax, legal reserve and other reserve funds (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2022)
    MISS SIRIWAN SURATEPIN/EY OFFICE LIMITED
    Mr. PIYA CHAIPRUCKMALAKARN/EY OFFICE LIMITED
    Mr. SAMRAN TAENGCHAM/EY OFFICE 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 280.24 149.62 288.63 161.54 101.90
    A/R Net 1.23 0.27 0.26 0.22 0.50
    Inventories 3,532.46 1,665.30 3,344.85 1,594.10 1,538.38
    Current Assets 4,084.46 2,066.27 3,915.90 1,943.64 1,683.28
    PP&E Net 16.90 9.28 9.83 9.14 9.39
    Non-Current Assets 81.21 58.75 72.25 57.77 37.13
    Total Assets 4,165.67 2,125.02 3,988.16 2,001.41 1,720.41
    OD 23.20 14.30 19.68 14.10 14.53
    A/P Net 598.45 88.55 673.89 47.42 41.61
    Current portion of LT 1,115.07 - 101.94 99.82 78.32
    Current Liabilities 3,148.79 545.64 2,100.86 537.90 229.51
    Non-Current Liabilities 459.27 901.64 1,291.39 770.16 752.90
    Total Liabilities 3,608.06 1,447.28 3,392.24 1,308.05 982.40
    Authorized Capital 673.15 673.15 673.15 673.15 673.15
    Paid-Up Capital 641.47 641.47 641.47 641.47 641.47
    Premium (Discount) on Share Capital 263.63 263.63 263.63 263.63 263.63
    Retained Earnings (Deficit) -347.49 -227.35 -309.18 -211.74 -167.09
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 557.61 677.74 595.91 693.36 738.00
    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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations - - - 181.65 89.72
    Other Income 0.22 1.15 3.15 16.18 24.93
    Total Revenues 0.29 1.19 3.62 198.20 114.66
    Costs - - - 146.29 57.46
    Selling And Administrative Expenses 30.08 20.14 101.97 108.34 87.84
    Total Cost And Expenses 30.08 20.14 101.97 254.63 145.30
    EBITDA -26.12 -15.95 -82.66 -44.24 -34.79
    Depre. & Amor. 3.67 2.99 15.70 12.18 1.29
    EBIT -29.79 -18.95 -98.36 -56.42 -36.08
    Net Profit : Owners Of The Parent -38.31 -15.61 -97.24 -44.82 -40.09
    EPS (B.) -0.06 -0.02 -0.15 -0.07 -0.08
    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 -83.69 -57.13 -974.81 114.38 -1,396.06
    Investing Cash Flow -0.12 -0.43 -0.77 -7.27 57.33
    Financing Cash Flow 75.42 45.65 1,102.68 -47.48 1,433.32
    Net Cash Flow -8.39 -11.91 127.10 59.64 94.59
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 1.30 3.79 1.86 3.61
    ROE (%) -19.42 -6.11 -15.08 -6.26
    ROA (%) -3.47 -2.91 -3.28 -3.03
    D/E (X) 6.47 2.14 5.69 1.89
    Total Asset Turnover (X) 0.00 0.10 0.00 0.11
    Gross Profit Margin (%) N/A N/A N/A 19.47
    EBIT Margin (%) -10,201.37 -1,588.18 -2,718.61 -28.47
    Net Profit Margin (%) -13,118.49 -1,308.72 -2,687.70 -22.61

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    13 May 2019 PP 225,694,445 641,468,952 1.00
    13 May 2019 PP 225,694,444 415,774,507 1.00

    Growth Rate (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth N/A -100.00 -100.00 102.47
    COGs Growth N/A -100.00 -100.00 154.57
    Total Revenue Growth -75.52 -83.44 -98.17 72.87
    Total Expense Growth 49.35 -23.12 -59.95 75.24
    Net Profit Growth N/A N/A N/A N/A

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) N/A 599.88 - 502.66
    Avg. Collection Period (Days) - 0.61 N/A 0.73
    Inventory Turnover (Times) - 0.09 - 0.09
    Avg. Inventory Period (Days) N/A 4,154.12 N/A 3,907.88
    A/P Turnover (Times) - 2.24 - 3.29
    Avg. Payment Period (Days) N/A 163.08 N/A 111.07
    Cash Cycle (Days) - 3,991.65 - 3,797.54


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Latest)
    Market Surveillance Measures List 09 Feb 2022 - 01 Mar 2022
    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.