Company Summary
SPALI SUPALAI PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETHD
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
20.50 23.60 / 19.70 5.33 0.92 2,143.08 43,933.13 71,345.64 1,604.04 7.15
News
Date/Time Subject
10 May 2022 17:27   Financial Statement Quarter 1/2022 (Reviewed)
10 May 2022 17:27   Financial Performance Quarter 1 (F45) (Reviewed)
10 May 2022 17:27   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
05 May 2022 17:09   Report From for the Resale of Shares
03 May 2022 19:06   Disclosure of the Minutes of 2022 Annual General Meeting of Shareholders
more

Company Profile
Address SUPALAI GRAND TOWER, 1011 RAMA 3 ROAD, CHONGNONSEE, YAN NAWA Bangkok 10120
Telephone 0-2725-8888
Fax 0-2683-2177
URL http://www.supalai.com
  Annual Report 2021
Establish Date 26/6/1989 Listed Date 17/11/1993
IPO Price (Baht) 108.00 @Par10.00 Baht
IPO Financial Advisory
  • CAPITAL NOMURA SECURITIES PCL.
  • SCF FINANCE AND SECURITIES PUBLIC COMPANY LIMITED
    		•
    Par 1.00 Baht
    Last Par Change Old 10.00 : New 1.00 @ 17/10/2002

    Business
    The Company engages in the operation of real estate development projects include 1) detached houses, duplex houses, townhouses, and condominiums projects in a variety of areas throughout Bangkok and provincial 2) office buildings for rent in the commercial districts and 3) hotel business in the provincial

    Free Float 09 Mar 2022 10 Mar 2021
    % /Shareholders
    53.91% 12,841 60.33% 12,025
    Foreign Shareholders 18.23% (As of 20/05/2022) Foreign Limit 35.00%
    NVDR Shareholders  8.98% (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 -0.49 -2.47 -2.84
    20 Days -9.29 -5.17 -6.08
    60 Days -9.69 -4.58 -4.67
    120 Days -9.69 -9.10 -8.46
    YTD -9.69 -9.59 -7.76
    P/E (X) 5.33 21.53 18.52
    P/BV (X) 0.92 1.31 1.71
    Turnover Ratio (%) 0.21 0.19 0.99

    Top 10 Major Shareholders(@28 Apr 2022) Share %
    1. MR. PRATEEP TANGMATITHAM 545,365,155 25.45
    2. บริษัท SUPALAI PUBLIC COMPANY LIMITED 192,989,800 9.01
    3. บริษัท Thai NVDR Company Limited 190,930,921 8.91
    4. นาง อัจฉรา ตั้งมติธรรม 115,685,250 5.40
    5. STATE STREET EUROPE LIMITED 91,286,470 4.26
    6. สำนักงานประกันสังคม 63,324,625 2.95
    7. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 50,580,647 2.36
    8. NORTRUST NOMINEES LTD-CL AC 29,501,921 1.38
    9. NORTRUST NOMINEES LIMITED-NT0 SEC LENDING THAILAND CL AC 27,776,373 1.30
    10. BNY MELLON NOMINEES LIMITED 21,061,500 0.98

    Management Position
    1. Mr. PRATEEP TANGMATITHAM CHAIRMAN OF THE BOARD / PRESIDENT
    2. Mr. TRITECHA TANGMATITHAM MANAGING DIRECTOR / DIRECTOR
    3. Mr. ATIP BIJANONDA DIRECTOR
    4. Mrs. AJCHARA TANGMATITHAM DIRECTOR
    5. Mr. PRASAS TANGMATITAM DIRECTOR
    6. Mr. KRID CHANCHAROENSUK DIRECTOR
    7. Mr. VIRACH APHIMETEETAMRONG LEAD INDEPENDENT DIRECTOR
    8. Mr. ANANT GATEPITHAYA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Mr. ASWIN BIJAYAYODHIN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. SOMJAI PHAGAPHASVIVAT 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.) 2,143.08  2,143.08  2,143.08 
    Market Cap (MB.) 43,933.13  48,647.90  43,933.13 
    Price (B./share) 20.50  22.70  20.50 
    BVPS (B./Share) 22.25  20.10  17.70 
    P/BV (X) 0.92  1.13  1.16 
    P/E (X) 5.33  7.30  9.45 
    Turnover Ratio (%) 31.29  90.49  64.05 
    Value Trade/Day (MB.) 163.62  170.68  94.03 
    Beta 0.68  0.60  0.76 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -9.69  10.73  14.53 
    Dividend Yield (%) 6.09  4.41  5.12 
    Payout Ratio 0.32  0.32  0.51 
    Dividend Policy Not less than 35% of net profit after tax of the Company?s specific financial statements

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jul 2021 - 31 Dec 2021 0.75 Baht 12 May 2022 Cash
    01 Jan 2021 - 30 Jun 2021 0.50 Baht 08 Sep 2021 Cash
    01 Jul 2020 - 31 Dec 2020 0.50 Baht 14 May 2021 Cash
    01 Jan 2020 - 30 Jun 2020 0.50 Baht 09 Sep 2020 Cash
    - 0.60 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.40 Baht 11 Sep 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SUPACHAI PHANYAWATTANO/EY OFFICE LIMITED
    Mr. NATTHAWUT SANTIPET/EY OFFICE LIMITED
    MiSS KRONGKAEW LIMKITTIKUL/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 1,723.42 1,375.59 1,625.57 1,334.44 655.93
    A/R Net 44.52 39.32 51.12 16.88 22.37
    Inventories 62,865.76 62,105.66 62,103.94 59,944.93 53,535.37
    Current Assets 66,078.90 64,741.32 65,187.76 62,400.73 55,983.79
    PP&E Net 345.74 350.85 343.70 353.78 382.19
    Non-Current Assets 6,398.52 6,028.95 6,244.48 5,805.79 4,527.65
    Total Assets 72,477.42 70,770.26 71,432.24 68,206.52 60,511.44
    OD - - - 2,992.36 993.16
    A/P Net 1,821.54 2,177.44 2,468.97 2,397.44 2,318.41
    Current portion of LT 12,392.14 12,849.59 11,932.30 11,963.45 8,207.22
    Current Liabilities 24,110.51 25,800.96 23,816.77 23,882.41 17,768.46
    Non-Current Liabilities 4,179.40 6,639.07 4,689.14 6,928.23 4,893.86
    Total Liabilities 28,289.91 32,440.03 28,505.91 30,810.64 22,662.31
    Authorized Capital 2,145.69 2,145.69 2,145.69 2,145.69 2,145.69
    Paid-Up Capital 2,143.08 2,143.08 2,143.08 2,143.08 2,143.08
    Premium (Discount) on Share Capital 1,498.99 1,498.99 1,499.00 1,498.99 1,499.00
    Retained Earnings (Deficit) 42,238.73 36,592.63 41,038.86 35,832.26 33,642.89
    Treasury Stock 3,000.00 3,000.00 3,000.00 3,000.00 -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 460.68 288.34 388.63 105.04 -198.96
     - Surplus (Deficits) 453.21 453.21 453.21 105.04 -198.96
    Shareholders' Equity 43,341.49 37,523.05 42,069.57 36,579.37 37,086.00
    Minority Interest 846.02 807.19 856.76 816.51 763.13
    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 5,432.59 3,661.64 29,160.10 20,588.05 23,557.46
    Other Income 64.45 67.06 487.39 381.24 399.69
    Total Revenues 5,537.31 3,764.54 29,647.48 20,969.29 23,957.15
    Costs 3,303.42 2,272.92 17,517.63 12,753.75 14,280.27
    Selling And Administrative Expenses 717.19 592.02 3,321.28 2,588.64 2,855.08
    Total Cost And Expenses 4,020.61 2,864.94 20,838.92 15,342.39 17,135.35
    EBITDA 1,604.04 1,084.87 9,464.21 5,953.38 7,007.64
    Depre. & Amor. 29.62 28.68 122.71 117.31 185.85
    EBIT 1,574.42 1,056.19 9,341.51 5,836.06 6,821.80
    Net Profit : Owners Of The Parent 1,177.82 741.08 7,070.32 4,251.23 5,402.76
    EPS (B.) 0.60 0.38 3.63 2.13 2.52
    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 255.54 -1,563.96 4,009.03 -1,247.74 2,706.12
    Investing Cash Flow -40.12 60.14 -200.04 -441.32 198.63
    Financing Cash Flow -119.48 1,517.43 -3,547.69 2,397.18 -3,242.69
    Net Cash Flow 95.94 13.60 261.30 708.11 -337.94
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 2.74 2.51 2.74 2.61
    ROE (%) 18.57 11.60 17.98 11.54
    ROA (%) 13.77 8.68 13.38 9.07
    D/E (X) 0.64 0.85 0.66 0.82
    Total Asset Turnover (X) 0.44 0.31 0.42 0.33
    Gross Profit Margin (%) 39.19 37.93 39.93 38.05
    EBIT Margin (%) 28.43 28.06 31.51 27.83
    Net Profit Margin (%) 21.55 20.09 24.08 20.64

    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 48.36 -0.86 41.64 -12.60
    COGs Growth 45.34 -2.91 37.35 -10.69
    Total Revenue Growth 47.09 -1.74 41.39 -12.47
    Total Expense Growth 40.34 0.69 35.83 -10.46
    Net Profit Growth 58.93 -1.18 66.31 -21.31

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 737.85 326.21 857.62 1,048.86
    Avg. Collection Period (Days) 0.49 1.12 0.43 0.35
    Inventory Turnover (Times) 0.30 0.21 0.29 0.22
    Avg. Inventory Period (Days) 1,229.63 1,698.22 1,271.51 1,623.85
    A/P Turnover (Times) 9.28 6.11 7.20 5.41
    Avg. Payment Period (Days) 39.35 59.71 50.70 67.48
    Cash Cycle (Days) 1,190.77 1,639.62 1,221.24 1,556.72


    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.