Company Summary
SPALI SUPALAI PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETTHSI
CG Report:   
 
  Data as of 21 Sep 2018  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
25.00 26.25 / 21.40 8.89 1.72 2,094.38 52,359.61 77,751.10 2,830.42 10.22
News
Date/Time Subject
21 Sep 2018 08:17   SET reminds the last trading day of SPALI-W4 on September 25, 2018
10 Sep 2018 17:04   Submission of the Report on the Results of the Tender Offer of M.K. Real Estate Development Public Company Limited (Form 256-2)
31 Aug 2018 17:16   Submission of the Report on the Preliminary Results of the Tender Offer of M.K. Real Estate Development Public Company Limited (Form 247-6-Khor)
27 Aug 2018 17:21   Submission of the Second Amendment to Tender Offer for Securities of M.K. Real Estate Development Public Company Limited (Form 247-4 Second Amendment)
27 Aug 2018 08:17   Trading Suspension and termination of listing status of SPALI-W4
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 2017
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 07 Mar 2018 08 Mar 2017
    % /Shareholders
    72.77% 13,856 69.98% 9,538
    Foreign Shareholders 25.76% (As of 21/09/2018) Foreign Limit 35.00%
    NVDR Shareholders  6.55% (As of 21/09/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 1.21 -0.54 -0.74
    20 Days 4.60 0.04 0.94
    60 Days 4.60 -3.90 -2.65
    120 Days 12.11 8.05 15.00
    YTD 5.49 4.20 5.34
    P/E (X) 8.89 18.94 17.33
    P/BV (X) 1.72 1.90 2.00
    Turnover Ratio (%) 0.88 0.22 0.65

    Top 10 Major Shareholders(@29 Aug 2018) Share %
    1. นาย ประทีป ตั้งมติธรรม 516,994,555 24.68
    2. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 135,728,649 6.48
    3. นาง อัจฉรา ตั้งมติธรรม 112,735,250 5.38
    4. สำนักงานประกันสังคม 109,118,625 5.21
    5. THE BANK OF NEW YORK MELLON 72,912,484 3.48
    6. STATE STREET EUROPE LIMITED 60,232,448 2.88
    7. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 56,236,975 2.69
    8. UBS EUROPE SE, LUXEMBOURG BRANCH 44,331,250 2.12
    9. SKANDINAVISKA ENSKILDA BANKEN AB 32,252,750 1.54
    10. THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED 26,297,600 1.26

    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. PRAKIT PRADIPASEN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. ANANT GATEPITHAYA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. VIRACH APHIMETEETAMRONG INDEPENDENT DIRECTOR
    10. Mr. ASWIN BIJAYAYODHIN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. Mr. SOMJAI PHAGAPHASVIVAT INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    21 Sep 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 2,094.38  1,716.55  1,716.55 
    Market Cap (MB.) 52,359.61  40,682.31  42,913.83 
    Price (B./share) 25.00  23.70  25.00 
    BVPS (B./Share) 15.86  15.20  12.68 
    P/BV (X) 1.72  1.56  1.97 
    P/E (X) 8.89  7.65  8.36 
    Turnover Ratio (%) 56.20  99.07  81.29 
    Value Trade/Day (MB.) 142.69  171.37  126.39 
    Beta 0.66  0.53  0.80 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) 5.49  -5.20  37.36 
    Dividend Yield (%) N/A  4.43  4.00 
    Payout Ratio N/A  0.34  0.33 
    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 Jan 2018 - 30 Jun 2018 0.40 Baht 11 Sep 2018 Cash
    01 Jul 2016 - 31 Dec 2016 0.55 Baht 09 May 2017 Cash
    01 Jan 2016 - 30 Jun 2016 0.50 Baht 06 Sep 2016 Cash
    01 Jul 2015 - 31 Dec 2015 0.50 Baht 10 May 2016 Cash
     
    Auditor
    (Effective Until 31/12/2018)
    MR. SUPACHAI PHANYAWATTANO/E Y OFFICE COMPANY LIMITED
    Mr. NATTHAWUT SANTIPET/E Y OFFICE COMPANY LIMITED
    MiSS KRONGKAEW LIMKITTIKUL/E Y OFFICE COMPANY LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2018 
    (01/01/18 
    -30/06/18) 
    6M/2017 
    (01/01/17 
    -30/06/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Cash 1,186.37 1,255.80 513.52 569.07 797.90
    A/R Net 13.89 19.73 22.59 19.44 10.98
    Inventories 50,747.90 47,580.17 49,509.87 46,409.68 42,377.62
    Current Assets 53,269.92 49,819.70 52,156.07 47,789.44 44,003.15
    PP&E Net 400.13 433.44 413.93 439.50 426.45
    Total Assets 56,980.44 53,776.99 55,701.80 51,679.59 47,287.19
    OD - - - 1,977.07 1,507.95
    A/P Net 1,936.65 1,856.04 1,834.34 2,117.14 1,734.43
    Current portion of LT 2,199.62 5,497.40 7,159.34 6,489.17 2,353.63
    Current Liabilities 12,735.18 15,627.50 17,314.68 15,509.56 10,410.77
    Non-Current Liabilities 13,146.77 13,485.73 10,006.73 12,558.00 16,426.39
    Total Liabilities 25,881.96 29,113.22 27,321.41 28,067.57 26,837.16
    Authorized Capital 2,145.69 1,770.00 2,145.69 1,770.00 1,770.00
    Paid-Up Capital 1,917.48 1,716.55 1,716.55 1,716.55 1,716.55
    Premium (Discount) on Share Capital 822.21 219.42 219.42 219.42 219.42
    Other Surplus (Deficit) 153.98 428.17 329.61 453.21 453.21
    Retained Earnings (Deficit) 27,508.91 21,641.34 25,416.73 20,570.58 17,400.39
    Treasury Stock - - - - -
    Shareholders' Equity 30,402.58 24,005.48 27,682.31 22,945.59 19,831.45
    Minority Interest 695.90 658.28 698.08 666.44 618.58
    more
    Statement of Comprehensive Income (MB.) 6M/2018 
    (01/01/18 
    -30/06/18) 
    6M/2017 
    (01/01/17 
    -30/06/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Sales 11,032.27 9,763.42 25,019.87 23,335.74 21,364.06
    Other Income 126.04 119.27 769.18 155.89 159.11
    Total Revenues 11,158.31 9,882.69 25,789.05 23,571.28 21,523.16
    COGs 6,840.27 6,027.44 15,443.85 14,458.53 13,331.98
    SG&A 1,662.29 1,317.74 2,922.03 2,536.16 2,205.34
    Total Expenses 8,385.93 7,173.60 18,365.88 16,994.70 15,554.45
    EBITDA 2,830.42 2,785.97 7,566.07 6,739.58 6,101.18
    Depre. & Amor. 58.04 76.88 142.90 162.99 132.47
    EBIT 2,772.39 2,709.09 7,423.17 6,576.58 5,968.71
    Net Profit 2,092.18 2,014.86 5,812.05 4,886.53 4,348.72
    EPS (B.) 1.12 1.17 3.39 2.85 2.53
    more
    Statement of Cash Flow (MB.) 6M/2018 
    (01/01/18 
    -30/06/18) 
    6M/2017 
    (01/01/17 
    -30/06/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Operating Cash Flow 1,288.16 965.20 2,612.10 1,340.48 -5,013.54
    Investing Cash Flow 504.03 -225.65 -423.33 -833.29 -340.78
    Financing Cash Flow -1,086.86 -107.93 -2,279.66 -731.97 5,509.67
    Net Cash Flow 705.33 631.62 -90.89 -224.78 155.35
    more
    Annualized: ROE, ROA
    Ratios 6M/2018  6M/2017  2017  2016 
    Current Ratio (X) 4.18 3.19 3.01 3.08
    ROE (%) 21.65 17.77 22.96 22.85
    ROA (%) 13.52 10.91 13.83 13.29
    D/E (X) 0.85 1.21 0.99 1.22
    Total Asset Turnover (X) 0.49 0.41 0.48 0.48
    Gross Profit Margin (%) 38.00 38.27 38.27 38.04
    EBIT Margin (%) 24.85 27.41 28.78 27.90
    Net Profit Margin (%) 18.75 20.39 22.54 20.73

    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 (%) 6M/2018  6M/2017  2017  2016 
    Sales Growth 13.00 -22.32 7.22 9.23
    COGs Growth 13.49 -21.84 6.81 8.45
    Total Revenue Growth 12.91 -22.14 9.41 9.52
    Total Expense Growth 16.90 -19.63 8.07 9.26
    Net Profit Growth 3.84 -28.85 18.94 12.37

    Annualized
    Cash Cycle 6M/2018  6M/2017  2017  2016 
    A/R Turnover (Times) 1,563.97 826.10 1,190.54 1,534.06
    Avg. Collection Period (Days) 0.23 0.44 0.31 0.24
    Inventory Turnover (Times) 0.33 0.28 0.32 0.33
    Avg. Inventory Period (Days) 1,103.85 1,289.15 1,133.48 1,120.70
    A/P Turnover (Times) 8.57 7.14 7.82 7.51
    Avg. Payment Period (Days) 42.58 51.12 46.69 48.62
    Cash Cycle (Days) 1,061.50 1,238.47 1,087.09 1,072.32


    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 SPALI-W4

    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.