Company Summary
KUN VILLA KUNALAI 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
0.88 1.09 / 0.81 10.22 1.17 312.00 549.12 999.19 16.22 12.88
News
Date/Time Subject
29 Jul 2020 17:35   Report on Utilization the Capital Increase from IPO
09 Jul 2020 18:02   Notification of the Company's holiday to compensate the 2020 of Songkran holiday
26 May 2020 06:44   New shares of KUN to be traded on May 27, 2020
22 May 2020 17:23   Report on the result of stock dividend allocation (F53-5)
13 May 2020 17:55   Reviewed financial performance Quarter 1 (F45)
more

Company Profile
Address 819 Moo 7 Pimonrat Bangbuatong Nonthaburi 11110
Telephone 0-2834-4938-40
Fax 0-2834-4954
URL 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 13 Mar 2020 11 Dec 2019
    % /Shareholders
    40.96% 436 49.22% 474
    Foreign Shareholders 8.33% (As of 10/08/2020) Foreign Limit 49.00%
    NVDR Shareholders  0.00% (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 -1.12 -0.74 -3.57
    20 Days - -1.24 -3.44
    60 Days -2.22 -11.44 -20.83
    120 Days -6.61 13.56 -9.47
    YTD -9.38 14.30 -10.51
    P/E (X) 10.22 N/A 24.02
    P/BV (X) 1.17 0.78 1.55
    Turnover Ratio (%) N/A 0.11 0.25

    Top 10 Major Shareholders(@07 May 2020) Share %
    1. บริษัท คุณาวลัย จำกัด 150,000,000 25.00
    2. MR. KHUNA DHEVA-AKSORN 65,283,000 10.88
    3. VISTA INVESTMENTS LIMITED 50,000,200 8.33
    4. นาง ประวีรัตน์ เทวอักษร 42,388,100 7.06
    5. นาย ไพศาล ศังขวณิช 26,577,400 4.43
    6. MR. NARONGDECH SAIPORNCHAI 23,500,000 3.92
    7. MRS. SUPITCHA SAIPORNCHAI 22,925,700 3.82
    8. น.ส. สุจิรา เทวอักษร 16,100,000 2.68
    9. บริษัท ดุลยา จำกัด 12,000,000 2.00
    10. นาย ปฏิญญา เทวอักษร 12,000,000 2.00

    Management Position
    1. Mr. TAWATCHAI SUDTIKITPISAN CHAIRMAN OF BOARD / INDEPENDENT DIRECTOR
    2. Mr. KHUNA DHEVA-AKSORN CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mrs. PRAWEERAT DHEVA-AKSORN MANAGING DIRECTOR / DIRECTOR
    4. Mr. PAISAL SANGKAWANICH DIRECTOR
    5. Mr. PATINYA DHEVA-AKSORN DIRECTOR
    6. Mr. ANANT SIRISAENGTAKSIN INDEPENDENT DIRECTOR / CHAIRMAN OF 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
    10 Aug 2020
    2019
    30 Dec 2019
    Listed share (M.) 624.00  600.00 
    Market Cap (MB.) 549.12  606.00 
    Price (B./share) 0.88  0.97 
    BVPS (B./Share) 0.75  N/A 
    P/BV (X) 1.17 
    P/E (X) 10.22  10.01 
    Turnover Ratio (%) 20.19  24.99 
    Value Trade/Day (MB.) 0.77  15.76 
    Beta 0.13 
     
    Rate of Return YTD  2019 
    Price Change (%) -9.38  -11.72 
    Dividend Yield (%) 2.19  N/A 
    Payout Ratio 0.22 
    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 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 31/12/2020)
    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 with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash 73.44 54.71 18.22
    A/R Net 3.83 3.30 2.38
    Inventories 727.66 694.38 486.69
    Current Assets 813.17 760.62 515.48
    PP&E Net 58.53 60.80 73.24
    Total Assets 992.80 940.41 818.09
    OD 40.00 - 116.22
    A/P Net 132.21 130.10 134.94
    Current portion of LT 293.27 195.12 245.63
    Current Liabilities 500.56 356.66 519.70
    Non-Current Liabilities 21.67 124.70 3.11
    Total Liabilities 522.23 481.36 522.80
    Authorized Capital 300.00 300.00 225.00
    Paid-Up Capital 300.00 300.00 225.00
    Premium (Discount) on Share Capital 123.55 123.55 41.25
    Other Surplus (Deficit) - - -
    Retained Earnings (Deficit) 59.42 47.91 41.47
    Treasury Stock - - -
    Shareholders' Equity 469.29 457.78 294.05
    Minority Interest 1.27 1.27 1.23
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Sales 161.85 649.46 446.25
    Other Income 0.70 3.21 0.84
    Total Revenues 162.55 652.67 447.09
    COGs 122.69 470.02 333.66
    SG&A 25.32 108.77 94.33
    Total Expenses 148.00 578.79 427.99
    EBITDA 16.22 81.45 25.52
    Depre. & Amor. 1.68 7.57 6.42
    EBIT 14.55 73.88 19.10
    Net Profit 11.51 56.31 11.27
    EPS (B.) 0.02 0.12 0.05
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow -13.77 -20.82 6.58
    Investing Cash Flow -1.66 -0.75 -2.28
    Financing Cash Flow 34.17 74.27 -29.37
    Net Cash Flow 18.73 52.71 -25.06
    more
    Annualized: ROE, ROA
    Ratios 3M/2020  2019 
    Current Ratio (X) 1.62 2.13
    ROE (%) 11.49 14.98
    ROA (%) 7.07 8.40
    D/E (X) 1.11 1.05
    Total Asset Turnover (X) 0.66 0.74
    Gross Profit Margin (%) 24.20 27.63
    EBIT Margin (%) 8.95 11.32
    Net Profit Margin (%) 7.08 8.63

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

    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) 169.83 228.65
    Avg. Collection Period (Days) 2.15 1.60
    Inventory Turnover (Times) 0.66 0.80
    Avg. Inventory Period (Days) 557.03 458.59
    A/P Turnover (Times) 3.61 3.55
    Avg. Payment Period (Days) 101.20 102.91
    Cash Cycle (Days) 457.97 357.28


    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.