()

1
(Executive Summary)

("
")

... website ...

()
(: [])
:
: () (" ")
: (In-land Logistics)
: 120 20

: []
:
(Firm Underwriting) (Best Effort)
: []
: []
90 :

......
..........................

(par): 0.5
(book value): []
(
480,000,000
)
:
(Book Building)


(Price to Earnings Ratio : P/E) []
4 ( [] [] [] [])
[] 600,000,000 (Fully diluted) []

( 3 )
1 1

 ()

("P/E Ratio"): []
P/E Ratio ( [] []):
(1) [] []
(2) [] []
(3) [] []
("P/B Ratio"): []
P/B Ratio ( [] []):
(1) [] []
(2) [] []
(3) [] []
:
SET mai
(sector):
: profit test
market capitalization test
:
[]

[]

:

40

:

40

1 2

 ()

:
() (" ")
(In-land Logistics) 35






5
1)

2)

3)

4)

5)

(Free Zone)
4


(Cross Border)


4

(Document storage service) (Handling)
(Electronics media storage service) (Document scanning
service) (Packing & filling service)
(Document destroy service)

( 2.2 1 2
)

()

()

: 1 31 2558

1 3

 ()

()

()

125,338,000
20,869,500
99,686,200
34,519,600
22,256,000
302,669,300

26.11
4.35
20.77
7.19
4.64
63.06

125,338,000
20,869,500
99,686,200
34,519,600
22,256,000
302,669,300

20.89
3.48
16.61
5.75
3.71
50.44

54,719,800
54,719,800
109,439,600

11.40
11.40
22.80

54,719,800
54,719,800
109,439,600

9.12
9.12
18.24

22,136,500
22,136,500
12,646,000
5,283,100
932,300
932,300
693,200
693,200
693,200
693,200
406,300
358,500
286,800
67,891,100
-

4.61
4.61
2.63
1.10
0.19
0.19
0.14
0.14
0.14
0.14
0.08
0.07
0.06
14.14
0.00

22,136,500
22,136,500
12,646,000
5,283,100
932,300
932,300
693,200
693,200
693,200
693,200
406,300
358,500
286,800
67,891,100
120,000,000

3.69
3.69
2.11
0.88
0.16
0.16
0.12
0.12
0.12
0.12
0.07
0.06
0.05
11.32
20.00

480,000,000

100.00

600,000,000

100.00

1 4

 ()

:

2555 2557

( : )

31 .. 56
( )

()

31 .. 55
( )

()

31 .. 57
( )

()

1,207.4
70.0
264.1

73.43
4.26
16.06

1,631.5
77.4
278.3

78.04
3.70
13.31

1,731.9
94.4
349.8

76.40
4.17
15.43

66.2
36.6
1,644.3

4.02
2.23
100.00

71.4
32.0
2,090.6

3.42
1.53
100.00

77.6
13.1
2,266.8

3.42
0.58
100.00

:
: 1 DITS
BJL JPLAND PFP
2PFP
PLP 2557

31 2557 31
2558

( : )

31 .. 57
31 .. 58
( )
( )

()
()
353.5
77.49
499.9
80.89
14.7
3.22
22.7
3.68
62.2
13.64
64.3
10.41
18.2
3.99
21.1
3.41
7.6
1.66
10.0
1.61
456.2
100.00
618.0
100.00

:
: 1 DITS
BJL JPLAND PFP
2PFP
PLP 2557

1 5

 ()

24 2558
9

1.
1.1
1.2
1.3


1.4

1.5
1.6

1.7

1.8

1.9

1.10

()
1.11


1.12


1.13
1.14
1.15

1.16

2.
2.1

2.2

1. 1

2.
3.
4.

5.
6.
7.
8.
9.

1/2558 24 2558
2


1/2558 24 2558

1 6

 ()

2.3
/

2.4
3.
3.1

3.2
3.3

3.4
4.
4.1

4.2
5.
5.1

5.2

5.3
5.4
5.5

( 2.2 3
)

1 7

 ()

31 2555 2557
31 2557 31 2558

31 .. 55
31 .. 56
31 .. 57
31 .. 58
( ) ( ) ( )
( )
()
()
()
()
3,273.3
4,147.7
4,550.2
4,550.6
2,121.6
2,654.6
3,255.2
3,172.9
1,151.7
1,493.1
1,295.0
1,377.7

31 .. 55
31 .. 56
31 .. 57
31 .. 57
31 .. 58
( ) ( ) ( ) ( ) ( )
()
()
()
()
()

1,675.0
2,114.8
2,283.9
461.8
623.1

1,644.3
2,090.6
2,266.8
456.2
618.0

1,041.6
1,248.7
1,462.7
298.0
393.9

602.7
841.9
804.1
158.2
224.1

192.8
375.2
124.3
34.1
79.1
(EPS)
0.80
1.56
0.52
0.11
0.17

31 .. 55
31 .. 56
31 .. 57
31 .. 58
( ) ( ) ( )
( )
()
()
()
()

36.66
40.27
35.48
36.26

11.51
17.74
5.44
12.69

0.75
0.62
0.32
0.32

0.30
0.34
0.27
0.26

1.84
1.78
2.51
2.30

0.94
1.16
1.49
1.39

1 8

 ()

:





2555 31 2558

(Free Zone)
(Automotive Yard)

1)
(: )

2555

2556

2557

31 2558

96,360

109,800

111,720

111,720

10,032

10,032

10,032

10,032

19,276

28,740

42,441

48,265

17,880

16,440

14,520

14,520

8,415

8,415

15,183

21,951

151,963

173,427

193,896

206,488

2555

2556

2557

31 2558

125,968

125,968

173,968

173,968

310,580

481,780

383,643

395,287

436,548

607,748

557,611

569,255

2)
(: )

; 2557 2556 2556

2557

1 9

 ()

31 2555 31 2556 31
2557

31 2555 31
2556 31 2557 1,644.3 2,090.6
2,266.8 (CAGR) 17.41

31 .. 55
31 .. 56
31 .. 57

( ) ( ) ( )

() () ()

340.4
20.70
472.7
22.61
443.4
19.56

445.0
27.06
448.9
21.47
497.9
21.96

ATL
251.6
15.30
412.0
19.71
368.4
16.20
PCS, JPK, JPAC
170.4
10.37
297.9
14.25
422.2
18.68

1,207.4
73.43 1,631.5
78.04 1,731.9
76.40
, JTS, PLP
70.0
4.26
77.4
3.70
94.4
4.17
1

JVK
264.1
16.06
278.3
13.31
349.8
15.43

DTS
66.2
4.02
71.4
3.42
77.6
3.42

2
DITS, BJL
36.6
2.23
32.0
1.53
13.1
0.58

1,644.3
100.00 2,090.6
100.00 2,266.8
100.00
:
: 1 JVK JVK

()
() - () - ()
2 DITS
BJL JPLAND PFP
3PFP PLP
2557

3

31 2556
31
2555 446.3 27.14
1.


31 2555 31 2556

340.4 472.7 132.3 38.87

1 10

 ()

13,440


2.
31 2555 31 2556
170.4 297.9
127.5 74.82 2556 PCS JPAC
9,464

3.

31 2555 31 2556
251.6 412.0 160.4
63.75 2556



31 2557
31

2556 176.2 8.43

1.

31 2556 31 2557
448.9 497.9 49.0 10.92

2557



2.
31 2556 31 2557
297.9 422.2
124.3 41.72 JPAC JPK
13,700



31 2555 31 2556 31
2557 1,041.6 1,248.7 1,462.7


1 11

 ()

31 2555 31 2556 31
2557 602.7 841.9 804.1
36.66 40.27 35.48 31
2556
2557

(Occupancy Rate)
2557

31 2555 31
2556 31 2557 341.1 331.3 413.3
20.74 15.85 18.23






31 2557 85.0



57.0





31 2555 31 2556
31 2557 41.2 79.8 118.2 2555-2557


31 2555 31 2556
31 2557 250.8 451.4 148.6

31 2555 31 2556
31 2557 58.0 76.2 24.3
23.13 16.88 16.35
2556 23.00
1 12

 ()

20.00 2556 2557

20.00
(BOI)

31 2555 31 2556 31 2557
192.8 375.2 124.3
11.51 17.74 5.44 2556

31 2557 31 2558
31 2557 2558
456.2 618.0 35.47

31 .. 57
31 .. 58

( )
( )

() ()

ATL

PCS, JPK, JPAC

, JTS, PLP

JVK1

DTS
2

DITS, BJL

119.7

26.23

120.3

19.47

110.4

24.20

141.2

22.85

109.0

23.90

92.8

15.01

14.4

3.16

145.6

23.56

353.5

77.49

499.9

80.89

14.7

3.22

22.7

3.68

62.2

13.64

64.3

10.41

18.2

3.99

21.1

3.41

7.6

1.66

10.0

1.61

456.2

100.00

618.0

100.00

:
: 1 JVK JVK

()
() - () - ()
2 DITS
BJL JPLAND

31 2558
31 2557 161.8 35.47
1.
31 2557 31 2558
14.4 145.6
1 13

 ()

14 2557

31 2557
JPAC 2557
JPK

31 2558
31 2557 19,525

2.
31 2557 31 2558
110.4 141.2 30.8 27.90




31 2557 31 2558
298.0 393.9 31
2558 31 2557 95.9 32.18

31 2557 31 2558 158.2

224.1 34.68 36.26
31 2558
2557 2557
1 2558

1 2558
1 2557
31 2557 31 2558
92.6 98.9
31 2558 31 2557 6.3
6.80



1 14

 ()

31 2557 31 2558 18.1

35.5 31 2558
31 2557 17.4 96.13

31 2557 31 2558
47.6 94.6 98.74
31 2557 31 2558
13.5 15.5 28.33 16.42
31 2557 20.00

20.00

20.00
31 2558 20.00
(BOI)

31 2557 31 2558 34.1

79.1 7.39 12.69
31 2558


()
99.99 ()
31 2558
1,555.00
() 995.5

:
:
:

02-710-4000
02-710-4004
1 15