Company Summary
RML RAIMON LAND PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET
CG Report:   
 
  Data as of 29 Oct 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
0.56 1.10 / 0.40 N/A 0.43 4,172.48 2,336.59 8,539.05 -129.38 -147.45
News
Date/Time Subject
20 Oct 2020 17:57   Connected transaction: Rental of real estate
30 Sep 2020 20:20   Notification of Sale of Investment in a Subsidiary
08 Sep 2020 18:27   Notification of the change of major shareholders, Resignation of Directors and CEO and Appointment of Directors and the Interim CEO
13 Aug 2020 20:44   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2020
13 Aug 2020 20:40   Financial Performance Quarter 2 (F45) (Reviewed)
more

Company Profile
Address 3 Rajanakarn Building 19th Floor South Sathorn Road, Yannawa, Sathorn, Bangkok Bangkok 10120
Telephone 0-2029-1889
Fax 0-2029-1891
URL www.raimonland.com
  Annual Report 2019
Establish Date 14/9/1987 Listed Date 10/09/1993
IPO Price (Baht) 54.00 @Par10.00 Baht
IPO Financial Advisory
  • CITICORP FINANCE AND SECURITIES CO.,LTD.
  • NAVA FINANCE PUBLIC COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change Old 5.00 : New 1.00 @ 28/11/2003

    Market/Industry/Sector Change
    Effective Date 20/08/2004
    Previous Market/Industry/Sector SET  / - / Companies Under Rehabilitation
    Current Market/Industry/Sector SET  / Property & Construction / Property Development

    Business
    The Company is principally engaged in the property development. The focus will be mid-to-high-end condominium, niche town house and villa projects in Bangkok and the resorts.

    Free Float 30 Jun 2020 29 Mar 2019
    % /Shareholders
    47.23% 5,869 51.60% 6,087
    Foreign Shareholders 27.62% (As of 29/10/2020) Foreign Limit 49.00%
    NVDR Shareholders  3.08% (As of 29/10/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days - 0.42 1.23
    20 Days -6.67 1.79 -2.34
    60 Days -22.22 -8.60 -13.37
    120 Days 12.00 34.84 19.55
    YTD -45.10 -15.54 -27.82
    P/E (X) N/A 12.06 20.66
    P/BV (X) 0.43 0.96 1.37
    Turnover Ratio (%) 0.04 0.11 1.03

    Top 10 Major Shareholders(@30 Jun 2020) Share %
    1. บริษัท KPN LAND LIMITED 914,303,000 21.91
    2. JS ASSET MANAGEMENT PTE. LTD. 893,000,000 21.40
    3. MR. JIRAWUD KUVANANT 253,086,400 6.07
    4. นาย มงคล ประกิตชัยวัฒนา 170,630,000 4.09
    5. บริษัท Thai NVDR Company Limited 131,673,938 3.16
    6. CREDIT SUISSE (SWITZERLAND) LTD. 96,000,000 2.30
    7. MR. KRIS NARONGDEJ 69,198,300 1.66
    8. นาง SUPRANEE CHAICHUKIAT 47,100,000 1.13
    9. MR. CHUCHAT CHAICHUKIAT 42,400,000 1.02
    10. นาย ประพันธ์ พลธนะวสิทธิ์ 39,100,000 0.94

    Management Position
    1. Mr. KRIS NARONGDEJ CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. SATAPORN AMORNVORAPAK CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. RATHIAN SRIMONGKOL VICE CHAIRMAN / INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    4. Mr. KORN NARONGDEJ DIRECTOR
    5. Mr. STEPHANE MICHEL DIRECTOR
    6. Mr. SWEE BENG KELVIN TAN DIRECTOR
    7. Mr. KIAN SENG JOHN TAY DIRECTOR
    8. Mr. KRIS THIRAKAOSAL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. VICHET KASEMTHONGSRI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    29 Oct 2020
    2019
    30 Dec 2019
    2018
    28 Dec 2018
    Listed share (M.) 4,172.48  4,172.48  4,172.48 
    Market Cap (MB.) 2,336.59  4,255.93  4,631.46 
    Price (B./share) 0.56  1.02  1.11 
    BVPS (B./Share) 1.31  1.40  1.35 
    P/BV (X) 0.43  0.73  0.96 
    P/E (X) N/A  13.64  N/A 
    Turnover Ratio (%) 27.56  30.61  152.29 
    Value Trade/Day (MB.) 3.86  6.33  28.87 
    Beta 0.63  0.58  0.59 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) -45.10  -8.11  15.63 
    Dividend Yield (%) N/A  1.47  2.42 
    Payout Ratio N/A  0.20  N/A 
    Dividend Policy Not higher than 50 percent of net profit after deducting income tax and statutory reserves when the Company has profit and there are no accumulated losses

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.015 Baht 28 May 2019 Cash
    - 0.0313 Baht 25 May 2018 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MR. CHAVALA TIENPASERTKIJ/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    MR. KIATNIYOM KUNTISOOK/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    MR. SUWATCHAI MEAKHAAMNOUYCHAI/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD.
    Mr. NANTAWAT SUMRAUNHANT/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.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash 669.82 143.56 695.12 896.04 647.68
    A/R Net 78.30 152.19 88.11 209.37 53.37
    Inventories 4,822.23 5,094.81 5,486.95 6,123.20 6,872.48
    Current Assets 5,646.15 6,097.41 6,384.93 7,956.51 7,912.75
    PP&E Net 1,498.71 751.23 1,451.23 776.27 822.75
    Total Assets 12,339.15 13,034.55 12,904.69 14,329.74 10,457.98
    OD 1,600.92 1,542.19 1,923.19 989.36 828.88
    A/P Net 107.19 377.51 228.40 156.03 123.15
    Current portion of LT 2,138.62 2,199.28 2,775.65 3,316.16 1,525.35
    Current Liabilities 4,879.78 5,330.66 5,862.70 6,369.52 3,608.44
    Non-Current Liabilities 1,999.84 1,843.77 1,312.23 2,238.35 1,782.81
    Total Liabilities 6,879.63 7,174.44 7,174.93 8,607.87 5,391.26
    Authorized Capital 4,268.26 4,268.26 4,268.26 4,268.26 4,704.34
    Paid-Up Capital 4,172.48 4,172.48 4,172.48 4,172.48 3,575.48
    Premium (Discount) on Share Capital 167.26 167.26 167.26 167.26 0.10
    Other Surplus (Deficit) -586.73 -535.11 -586.73 -564.05 -564.05
    Retained Earnings (Deficit) 1,707.19 2,055.88 1,973.61 1,910.66 2,009.00
    Treasury Stock - - - - -
    Shareholders' Equity 5,466.87 5,865.12 5,732.25 5,716.66 5,049.48
    Minority Interest -7.35 -5.00 -2.48 5.21 17.24
    more
    Statement of Comprehensive Income (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Sales 979.83 2,119.62 3,149.48 3,026.88 2,899.92
    Other Income 70.47 231.99 474.75 299.98 115.98
    Total Revenues 1,050.30 2,351.61 3,624.23 3,326.86 3,015.90
    COGs 869.33 1,502.05 2,233.72 2,212.30 1,934.26
    SG&A 336.71 494.22 960.29 601.20 461.86
    Total Expenses 1,215.82 2,012.71 3,240.72 3,124.64 2,688.66
    EBITDA -129.38 373.42 444.89 270.22 392.64
    Depre. & Amor. 36.14 34.52 61.39 68.01 65.40
    EBIT -165.52 338.90 383.50 202.22 327.24
    Net Profit -265.11 161.16 79.31 8.60 192.92
    EPS (B.) -0.06 0.04 0.02 0.00 0.05
    more
    Statement of Cash Flow (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 463.22 340.52 559.56 -849.78 -904.69
    Investing Cash Flow -125.45 61.20 163.36 -1,358.86 -458.26
    Financing Cash Flow -364.12 -1,157.37 -928.01 2,455.52 877.08
    Net Cash Flow -26.36 -755.65 -205.09 246.88 -485.87
    more
    Annualized: ROE, ROA
    Ratios 6M/2020  6M/2019  2019  2018 
    Current Ratio (X) 1.16 1.14 1.09 1.25
    ROE (%) -6.12 3.80 1.39 0.16
    ROA (%) -0.95 4.11 2.82 1.63
    D/E (X) 1.26 1.22 1.25 1.51
    Total Asset Turnover (X) 0.18 0.33 0.27 0.27
    Gross Profit Margin (%) 11.28 29.14 29.08 26.91
    EBIT Margin (%) -15.76 14.41 10.58 6.08
    Net Profit Margin (%) -25.24 6.85 2.19 0.26

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    12 Dec 2018 PP 597,000,000 4,172,484,127 1.00

    Growth Rate (%) 6M/2020  6M/2019  2019  2018 
    Sales Growth -53.77 62.90 4.05 4.38
    COGs Growth -42.12 55.72 0.97 14.37
    Total Revenue Growth -55.34 70.93 8.94 10.31
    Total Expense Growth -39.59 47.51 3.71 16.22
    Net Profit Growth N/A N/A 822.04 -95.54

    Annualized
    Cash Cycle 6M/2020  6M/2019  2019  2018 
    A/R Turnover (Times) 17.44 38.98 21.17 23.04
    Avg. Collection Period (Days) 20.93 9.36 17.24 15.84
    Inventory Turnover (Times) 0.32 0.45 0.38 0.34
    Avg. Inventory Period (Days) 1,130.45 817.96 948.57 1,072.06
    A/P Turnover (Times) 6.61 10.00 11.62 15.85
    Avg. Payment Period (Days) 55.25 36.48 31.41 23.03
    Cash Cycle (Days) 1,096.13 790.84 934.40 1,064.87


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    NP 03 Jan 2020 16 Jan 2020

    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.