Company Summary
ALL ALL INSPIRE DEVELOPMENT PUBLIC COMPANY LIMITED
Property & Construction
mai
CG Report:   -
 
  Data as of 10 Aug 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
3.84 4.62 / 2.14 4.16 1.03 560.00 2,150.40 7,925.91 196.25 10.17
News
Date/Time Subject
30 Jul 2020 21:44   Shareholders meeting's resolution
10 Jul 2020 17:08   Publication of the Invitation to the 2020 Annual General Meeting of Shareholders and preventivemeasures and guidelines for the attendees of the 2020 Annual General Meeting due to the COVID-19 outbreak situation.
01 Jul 2020 20:43   Notification of the board resolution on Changing the agenda of the Annual General Meeting of Shareholders for the year 2020 (No dividend payment, increase capital, issue convertible securities ALL-W1)
08 Jun 2020 18:14   The resolution of the Board of Director to postpone the schedule of the 2020 AGM of Shareholder, Dividend payment and issuance of debentures
13 May 2020 12:37   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2020(Edit)
more

Company Profile
Address 4345 Bhiraj Tower at Bitec, 18th floor, Sukhumvit road, Bangna sub-district, Bangna district Bangkok 10260
Telephone 0-2029-9988
Fax -
URL www.allinspire.co.th
  Annual Report 2019
Establish Date - Listed Date 08/05/2019
IPO Price (Baht) 4.90 @Par1.00 Baht
IPO Financial Advisory
  • ASIA PLUS ADVISORY COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

    Business
    Property developer of residential condominiums and townhomes, real estate brokerage services for international market, investment and trading of real estate units developed by other developers, and property management services

    Free Float 29 Jun 2020 02 May 2019
    % /Shareholders
    29.81% 2,217 26.38% 2,205
    Foreign Shareholders 0.54% (As of 10/08/2020) Foreign Limit 49.00%
    NVDR Shareholders  2.08% (As of 10/08/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -1.03 -0.65 -3.48
    20 Days 6.08 4.76 2.42
    60 Days 43.28 29.78 16.01
    120 Days 10.98 34.95 7.59
    YTD -3.52 21.70 -4.72
    P/E (X) 4.16 N/A 24.02
    P/BV (X) 1.03 0.78 1.55
    Turnover Ratio (%) 2.53 0.11 0.25

    Top 10 Major Shareholders(@29 Jun 2020) Share %
    1. นาย ธนากร ธนวริทธิ์ 292,759,600 52.28
    2. น.ส. ชวนา ธนวริทธิ์ 58,120,000 10.38
    3. ด.ญ. สิริกร ธนวริทธิ์ 20,090,000 3.59
    4. ด.ญ. กชพรรณ ธนวริทธิ์ 20,090,000 3.59
    5. MRS. PAKAPORN TANGJAIPATTANAKIT 11,100,000 1.98
    6. MR. NANT KITTAYANUTKUL 10,894,900 1.95
    7. บริษัท ศูนย์รับฝากหลักทรัพย์ (ประเทศไทย) จำกัด เพื่อผู้ฝาก 5,727,500 1.02
    8. นาย เกียรติ ศรีจอมขวัญ 5,422,300 0.97
    9. MR. MARVEE SIMAROJ 5,000,000 0.89
    10. บริษัท Thai NVDR Company Limited 4,788,453 0.86

    Management Position
    1. Mrs. KESARA MANCHUSREE CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. THANAKORN THANAWARITH CHIEF EXECUTIVE OFFICE / DIRECTOR
    3. Miss CHAWANA THANAWARITH DIRECTOR
    4. Mr. DUSADEE LEKYIM DIRECTOR
    5. Mr. MANAS JAMVEHA INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    6. Mr. CHATRI SIRIPANICHKORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Aug 2020
    2019
    30 Dec 2019
    Listed share (M.) 560.00  560.00 
    Market Cap (MB.) 2,150.40  2,228.80 
    Price (B./share) 3.84  3.98 
    BVPS (B./Share) 3.74  3.26 
    P/BV (X) 1.03  1.22 
    P/E (X) 4.16  4.71 
    Turnover Ratio (%) 450.92  155.38 
    Value Trade/Day (MB.) 58.55  25.15 
    Beta 0.77  0.71 
     
    Rate of Return YTD  2019 
    Price Change (%) -3.52  -18.78 
    Dividend Yield (%) N/A  N/A 
    Payout Ratio
    Dividend Policy Not less than 40% of net profit based on the Company?s separated financial statements after deduction of corporate income tax and general reserve prescribed by the articles of association and legal requirement (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2020)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS AUDIT CO., LTD.
    Ms. KANITTHA SIRIPATTANASOMCHAI/ANS AUDIT CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash 417.45 226.81 398.75 295.79
    A/R Net 171.91 127.47 182.08 93.01
    Inventories 4,211.76 4,162.62 4,175.29 4,020.19
    Current Assets 6,201.20 4,914.61 5,989.08 4,732.62
    PP&E Net 60.17 93.22 72.13 90.58
    Total Assets 8,287.22 6,195.76 7,631.62 6,010.40
    OD 370.38 399.42 400.00 395.96
    A/P Net 744.19 355.56 572.56 326.75
    Current portion of LT 2,348.68 1,819.18 2,237.01 1,999.04
    Current Liabilities 4,685.91 3,977.04 4,613.45 3,985.15
    Non-Current Liabilities 1,507.04 1,349.18 1,038.15 1,252.78
    Total Liabilities 6,192.95 5,326.22 5,651.60 5,237.93
    Authorized Capital 560.00 560.00 560.00 560.00
    Paid-Up Capital 560.00 410.00 560.00 410.00
    Premium (Discount) on Share Capital 560.36 - 560.36 -
    Other Surplus (Deficit) -2.47 -2.47 -2.47 -2.47
    Retained Earnings (Deficit) 976.36 461.98 862.11 364.92
    Treasury Stock - - - -
    Shareholders' Equity 2,094.25 869.51 1,980.00 772.45
    Minority Interest 0.02 0.02 0.02 0.02
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Sales 623.53 834.39 2,395.19 2,182.43
    Other Income 55.24 17.97 523.02 160.54
    Total Revenues 678.78 852.36 2,918.22 2,342.97
    COGs 359.30 537.30 1,583.19 1,348.11
    SG&A 133.34 153.59 578.48 510.72
    Total Expenses 498.09 705.40 2,222.31 1,870.06
    EBITDA 196.25 161.89 744.98 523.99
    Depre. & Amor. 15.57 14.94 49.07 51.08
    EBIT 180.68 146.96 695.91 472.91
    Net Profit 113.10 97.06 501.09 343.42
    EPS (B.) 0.20 0.24 0.98 0.84
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow -423.46 234.85 354.20 987.05
    Investing Cash Flow 132.86 -17.38 -602.90 -460.51
    Financing Cash Flow 309.29 -286.45 351.67 -557.02
    Net Cash Flow 18.70 -68.98 102.96 -30.48
    more
    Annualized: ROE, ROA
    Ratios 3M/2020  2019 
    Current Ratio (X) 1.32 1.30
    ROE (%) 34.90 36.41
    ROA (%) 10.08 10.20
    D/E (X) 2.96 2.85
    Total Asset Turnover (X) 0.38 0.43
    Gross Profit Margin (%) 42.38 33.90
    EBIT Margin (%) 26.62 23.85
    Net Profit Margin (%) 16.66 17.17

    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/2020  2019 
    Sales Growth N/A N/A
    COGs Growth N/A N/A
    Total Revenue Growth N/A N/A
    Total Expense Growth N/A N/A
    Net Profit Growth N/A N/A

    Annualized
    Cash Cycle 3M/2020  2019 
    A/R Turnover (Times) 14.59 17.41
    Avg. Collection Period (Days) 25.01 20.96
    Inventory Turnover (Times) 0.34 0.39
    Avg. Inventory Period (Days) 1,087.62 944.72
    A/P Turnover (Times) 2.56 3.52
    Avg. Payment Period (Days) 142.83 103.67
    Cash Cycle (Days) 969.81 862.01


    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 Information is provided for informative and educational purposes only.