Company Summary
JAK JAKPAISAN ESTATE PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 14 Jan 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
1.75 2.36 / 1.50 43.76 1.32 320.00 560.00 856.82 19.09 36.45
News
Date/Time Subject
09 Nov 2021 18:57   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
09 Nov 2021 18:54   Financial Performance Quarter 3 (F45) (Reviewed)
09 Nov 2021 18:53   Financial Statement Quarter 3/2021 (Reviewed)
11 Aug 2021 08:07   Financial Performance Quarter 2 (F45) (Reviewed)
11 Aug 2021 08:07   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2021
more

Company Profile
Address 153/3, Moo 6, Bangpoon, Amphue Muang Pathum Thani 12000
Telephone 0-2157-1958
Fax 0-2157-1959
URL www.jakpaisanestate.com
  Annual Report 2020
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 2021 13 Jan 2021
    % /Shareholders
    27.24% 2,172 26.99% 575
    Foreign Shareholders 4.69% (As of 14/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.45% (As of 14/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 3.55 -19.34 -4.11
    20 Days 4.79 -40.90 -12.57
    60 Days 0.57 -42.40 -17.56
    120 Days 4.79 -51.76 -21.97
    YTD 4.17 -40.85 -11.12
    P/E (X) 43.76 N/A 69.03
    P/BV (X) 1.32 5.57 4.02
    Turnover Ratio (%) 0.65 1.10 1.42

    Top 10 Major Shareholders(@18 Mar 2021) Share %
    1. นาย วีระพันธ์ จักรไพศาล 173,331,900 54.17
    2. น.ส. สุนิสา จักรไพศาล 24,080,100 7.53
    3. นาย ณัฐพงษ์ จักรไพศาล 23,729,100 7.42
    4. MR. HIROSHI KIKUCHI 15,000,000 4.69
    5. นาย อรุณ ชุมพลกูลวงศ์ 6,350,000 1.98
    6. MR. KAJORN PANARUT 4,200,000 1.31
    7. น.ส. นวรัตน์ ตั้งพิรุฬห์ธรรม 3,230,000 1.01
    8. น.ส. ธัญมน ชุมมานนท์ 2,500,000 0.78
    9. นาง ศิริวรรณ จึงธีรพานิช 2,500,000 0.78
    10. MR. PICHET ARJJINDA 2,335,200 0.73

    Management Position
    1. ADM. NA ARREENICH CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. WEERAPHAN JAKPAISAN CHAIRMAN OF EXECUTIVE COMMITTEE / MANAGING DIRECTOR / DIRECTOR
    3. Mr. NATAPONG JAKPAISAN DIRECTOR
    4. Miss SUNISA JAKPAISAN DIRECTOR
    5. Mr. THANAPRUS CHUMPOLKULAWONGSE DIRECTOR
    6. Mr. PRAISUN WONGSMITH INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    7. Mr. CHAVAPAS ONGMAHUTMONGKOL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    14 Jan 2022
    2021
    30 Dec 2021
    Listed share (M.) 320.00  320.00 
    Market Cap (MB.) 560.00  537.60 
    Price (B./share) 1.75  1.68 
    BVPS (B./Share) 1.32  1.32 
    P/BV (X) 1.32  1.27 
    P/E (X) 43.76  42.01 
    Turnover Ratio (%) 9.68  313.86 
    Value Trade/Day (MB.) 5.91  8.12 
    Beta 0.74  0.83 
     
    Rate of Return YTD  2021 
    Price Change (%) 4.17  15.86 
    Dividend Yield (%) 2.29  2.38 
    Payout Ratio 1.00  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 31/12/2021)
    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.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Company Company Company
    Cash And Cash Equivalents 15.29 2.15 3.39 7.13
    A/R Net 80.40 0.53 1.31 0.68
    Inventories 323.06 292.21 292.56 232.12
    Current Assets 427.19 296.41 298.55 241.34
    PP&E Net 21.57 19.93 22.13 19.66
    Non-Current Assets 308.59 296.52 300.64 295.86
    Total Assets 735.79 592.93 599.20 537.20
    OD 149.83 185.22 165.68 103.22
    A/P Net 33.41 11.51 14.43 8.85
    Current portion of LT 28.78 12.82 18.71 16.44
    Current Liabilities 214.76 211.91 199.90 129.86
    Non-Current Liabilities 97.36 72.38 89.13 97.11
    Total Liabilities 312.11 284.28 289.03 226.97
    Authorized Capital 320.00 320.00 320.00 320.00
    Paid-Up Capital 320.00 237.29 237.29 237.29
    Premium (Discount) on Share Capital 68.11 35.79 35.79 35.79
    Retained Earnings (Deficit) 35.57 35.57 37.09 37.16
    Treasury Stock - - - -
    Shares Of The Company Held By Subsidiaries - - - -
    Other Components Of Equity - - - -
     - Surplus (Deficits) - - - -
    Shareholders' Equity 423.68 308.64 310.16 310.24
    Minority Interest - - - -
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Company Company Company
    Revenue From Operations 161.16 63.87 85.90 154.48
    Other Income 1.15 6.06 4.99 5.82
    Total Revenues 162.60 70.35 91.43 160.29
    Costs 124.12 31.09 41.89 76.58
    Selling And Administrative Expenses 20.62 22.55 28.58 31.04
    Total Cost And Expenses 151.07 60.57 79.57 118.00
    EBITDA 19.09 22.64 27.06 51.45
    Depre. & Amor. 2.36 2.02 2.75 2.26
    EBIT 16.73 20.62 24.30 49.19
    Net Profit : Owners Of The Parent 11.28 12.64 14.17 33.83
    EPS (B.) 0.04 0.05 0.06 0.14
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Equity Method Company Company Company
    Operating Cash Flow -90.91 -34.59 -32.55 -41.77
    Investing Cash Flow 3.92 -1.82 -3.19 -0.43
    Financing Cash Flow 98.89 31.43 32.01 48.52
    Net Cash Flow 11.90 -4.97 -3.74 6.31
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 1.99 1.40 1.49 1.86
    ROE (%) 3.50 6.86 4.57 10.90
    ROA (%) 3.07 5.57 4.28 9.16
    D/E (X) 0.74 0.92 0.93 0.73
    Total Asset Turnover (X) 0.28 0.19 0.16 0.30
    Gross Profit Margin (%) 22.98 51.32 51.23 50.43
    EBIT Margin (%) 10.29 29.31 26.58 30.69
    Net Profit Margin (%) 6.93 17.97 15.49 21.10

    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 (%) 9M/2021  9M/2020  2020  2019 
    Sales Growth 152.34 N/A -44.39 N/A
    COGs Growth 299.22 N/A -45.29 N/A
    Total Revenue Growth 131.14 N/A -42.96 N/A
    Total Expense Growth 149.43 N/A -32.56 N/A
    Net Profit Growth -10.82 N/A -58.12 N/A

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 4.53 192.80 86.49 227.08
    Avg. Collection Period (Days) 80.62 1.89 4.22 1.61
    Inventory Turnover (Times) 0.44 0.17 0.16 0.33
    Avg. Inventory Period (Days) 832.21 2,116.48 2,285.67 1,106.37
    A/P Turnover (Times) 6.01 4.38 3.60 8.66
    Avg. Payment Period (Days) 60.75 83.35 101.41 42.17
    Cash Cycle (Days) 852.08 2,035.02 2,188.49 1,065.81


    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.