Quality Houses Public Company Limited and its subsidiaries
Review report and consolidated and separate financial information
For the three-month and nine-month periods ended 30 September 2025
Independent Auditor's Report on Review of Interim Financial InformationTo the Shareholders of Quality Houses Public Company Limited
I have reviewed the accompanying consolidated financial information of Quality Houses Public Company Limited and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 30 September 2025, the related consolidated statements of comprehensive income for the three-month and nine-month periods then ended, and the related consolidated statements of changes in shareholders' equity and cash flows for the nine-month period then ended, as well as the condensed notes to the interim consolidated financial statements. I have also reviewed the separate financial information of Quality Houses Public Company Limited for the same periods (collectively "the interim financial information"). Management is responsible for the preparation and presentation of this interim financial information in accordance with Thai Accounting Standard 34 Interim Financial Reporting. My responsibility is to express a conclusion on this interim financial information based on my review.
Scope of reviewI conducted my review in accordance with Thai Standard on Review Engagements 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Thai Standards on Auditing and consequently does not enable me to obtain assurance that I would become aware of all significant matters that might be identified in an audit. Accordingly, I do not express an audit opinion.
ConclusionBased on my review, nothing has come to my attention that causes me to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with Thai Accounting Standard 34 Interim Financial Reporting.
Pimjai Manitkajohnkit
Certified Public Accountant (Thailand) No. 4521
EY Office Limited
Bangkok: 10 November 2025
Consolidated financial statements Separate financial statements30 September | 31 December | 30 September | 31 December | ||||||
Note | 2025 | 2024 | 2025 | 2024 | |||||
(Unaudited | (Audited) | (Unaudited | (Audited) | ||||||
but reviewed) | but reviewed) | ||||||||
Assets | |||||||||
Current assets | |||||||||
Cash and cash equivalents | 2 | 2,509,527 | 1,463,215 | 1,262,867 | 397,556 | ||||
Trade and other current receivables | 2, 3 | 64,838 | 102,247 | 23,900 | 32,624 | ||||
Land and construction in progress | 4 | 18,713,948 | 20,859,900 | 10,439,983 | 11,891,372 | ||||
Advance for construction material | 31,178 | 38,729 | 23,653 | 30,376 | |||||
Asset recognised in respect of cost to obtain | |||||||||
contracts with customers | 4,336 | 10,089 | 4,336 | 10,089 | |||||
Other current assets | 158,429 | 81,143 | 62,914 | 6,320 | |||||
Total current assets | 21,482,256 | 22,555,323 | 11,817,653 | 12,368,337 | |||||
Non-current assets | |||||||||
Investments in subsidiaries | 5 | - | - | 8,283,212 | 8,323,410 | ||||
Investments in associates | 6 | 12,795,558 | 12,290,075 | 12,795,558 | 12,290,075 | ||||
Long-term loans to and interest receivables | |||||||||
- related parties | 2 | - | - | 7,255,055 | 7,687,992 | ||||
Investment properties | 439,749 | 450,291 | 439,749 | 450,291 | |||||
Property, plant and equipment | 1,321,991 | 1,373,462 | 181,124 | 183,870 | |||||
Right-of-use assets | 1,164,800 | 1,330,535 | 112,109 | 132,043 | |||||
Land and project development costs | 7 | 6,097,939 | 6,005,094 | 518,775 | 518,775 | ||||
Deferred tax assets | 775,784 | 790,965 | 216,426 | 213,915 | |||||
Other non-current assets | 2 | 23,077 | 25,541 | 17,847 | 18,460 | ||||
Total non-current assets | 22,618,898 | 22,265,963 | 29,819,855 | 29,818,831 | |||||
Total assets | 44,101,154 | 44,821,286 | 41,637,508 | 42,187,168 | |||||
The accompanying notes to interim financial statements are an integral part of the financial statements.
Consolidated financial statements Separate financial statements30 September | 31 December | 30 September | 31 December | ||||||
Note | 2025 | 2024 | 2025 | 2024 | |||||
(Unaudited | (Audited) | (Unaudited | (Audited) | ||||||
but reviewed) | but reviewed) | ||||||||
Liabilities and shareholders' equity | |||||||||
Current liabilities | |||||||||
Short-term loans from financial institution | - | 995,613 | - | 995,613 | |||||
Trade and other current payables | 2 | 340,379 | 478,106 | 156,623 | 257,863 | ||||
Current portion of long-term loans | 8 | 498,914 | 873,352 | 498,914 | 873,352 | ||||
Current portion of unsecured debentures | 9 | 3,269,615 | 3,268,929 | 3,269,615 | 3,268,929 | ||||
Current portion of lease liabilities | 2 | 221,774 | 226,995 | 29,661 | 39,503 | ||||
Corporate income tax payable | 7,761 | 35,169 | 2,672 | 21,182 | |||||
Other current provisions | 10 | 723,609 | 728,042 | 404,837 | 393,176 | ||||
Advance received from customers | 123,178 | 80,218 | 88,028 | 46,226 | |||||
Deposits for rental and service | 2 | 27,797 | 34,292 | 21,418 | 25,782 | ||||
Retention guarantees | 258,755 | 281,161 | 112,457 | 128,604 | |||||
Current portion of rental income received | |||||||||
in advance | 2 | 27,224 | 27,224 | 27,224 | 27,224 | ||||
Other current liabilities | 2 | 374,934 | 340,968 | 159,849 | 133,139 | ||||
Total current liabilities | 5,873,940 | 7,370,069 | 4,771,298 | 6,210,593 | |||||
Non-current liabilities | |||||||||
Long-term loans, net of current portion | 8 | 498,635 | 1,185,122 | 498,635 | 1,185,122 | ||||
Unsecured debentures, net of current portion | 9 | 5,760,929 | 4,807,274 | 5,760,929 | 4,807,274 | ||||
Lease liabilities, net of current portion | 2 | 1,068,616 | 1,235,726 | 99,949 | 122,315 | ||||
Non-current provision for employee benefits | 290,605 | 279,184 | 177,376 | 170,701 | |||||
Other non-current provisions | 10 | 316,935 | 291,304 | 37,872 | 38,701 | ||||
Rental income received in advance - net of | |||||||||
current portion | 2 | 276,702 | 297,008 | 276,702 | 297,008 | ||||
Deferred tax liabilities | 45 | 145 | - | - | |||||
Deferred compensatory damage income | 18 | 40,850 | 40,850 | 40,850 | 40,850 | ||||
Other non-current financial liabilities | 16,432 | 10,087 | 16,432 | 10,087 | |||||
Total non-current liabilities | 8,269,749 | 8,146,700 | 6,908,745 | 6,672,058 | |||||
Total liabilities | 14,143,689 | 15,516,769 | 11,680,043 | 12,882,651 |
The accompanying notes to interim financial statements are an integral part of the financial statements.
Consolidated financial statements Separate financial statements30 September | 31 December | 30 September | 31 December | ||||||
Note | 2025 | 2024 | 2025 | 2024 | |||||
(Unaudited | (Audited) | (Unaudited | (Audited) | ||||||
but reviewed) | but reviewed) | ||||||||
Shareholders' equity | |||||||||
Share capital | |||||||||
Registered | |||||||||
10,714,426,091 ordinary shares of Baht 1 each | 10,714,426 | 10,714,426 | 10,714,426 | 10,714,426 | |||||
Issued and fully paid | |||||||||
10,714,381,645 ordinary shares of Baht 1 each | 10,714,382 | 10,714,382 | 10,714,382 | 10,714,382 | |||||
Share premium | 379,246 | 379,246 | 379,246 | 379,246 | |||||
Treasury shares | 11 | (122) | - | (122) | - | ||||
Retained earnings | |||||||||
Appropriated - statutory reserve | 1,071,443 | 1,071,443 | 1,071,443 | 1,071,443 | |||||
Appropriated - treasury shares reserve | 11 | 122 | - | 122 | - | ||||
Unappropriated | 17,854,560 | 17,869,434 | 17,854,560 | 17,869,434 | |||||
Other components of shareholders' equity | (62,166) | (729,988) | (62,166) | (729,988) | |||||
Total shareholders' equity | 29,957,465 | 29,304,517 | 29,957,465 | 29,304,517 | |||||
Total liabilities and shareholders' equity | 44,101,154 | 44,821,286 | 41,637,508 | 42,187,168 | |||||
- | - | - | - | ||||||
The accompanying notes to interim financial statements are an integral part of the financial statements.
Directors
Revenue from sales of real estate | 1,960,640 | 2,007,661 | 1,299,999 | 1,307,355 | ||||
Revenue from hotel operations | 332,114 | 312,196 | - | - | ||||
Revenue from office rental operations | 2 | 6,953 | 28,466 | 6,953 | 28,466 | |||
Other income | ||||||||
Income from forfeiture of booking and down payments | 56 | 260 | 1 | 126 | ||||
Others | 2 | 59,203 | 53,649 | 25,943 | 34,588 | |||
Total revenues | 2,358,966 | 2,402,232 | 1,332,896 | 1,370,535 | ||||
Expenses | ||||||||
Cost of real estate sold | 2 | 1,485,901 | 1,421,406 | 935,804 | 895,274 | |||
Cost of hotel operations | 2 | 231,490 | 198,885 | - | - | |||
Cost of office rental operations | 2,128 | 10,998 | 2,128 | 10,998 | ||||
Selling expenses | 171,310 | 155,907 | 86,563 | 77,618 | ||||
Administrative expenses | 2 | 306,947 | 329,900 | 179,941 | 201,708 | |||
Total expenses | 2,197,776 | 2,117,096 | 1,204,436 | 1,185,598 | ||||
Profit from operating activities | 161,190 | 285,136 | 128,460 | 184,937 | ||||
Share of profit (loss) from investments in subsidiaries | 5 | - | - | (12,523) | 39,791 | |||
Share of profit from investments in associates | 6 | 427,599 | 411,003 | 427,599 | 411,003 | |||
Interest income | 2 | 2,207 | 28 | 51,636 | 50,231 | |||
Finance cost | (48,546) | (69,352) | (70,310) | (75,370) | ||||
Profit before income tax expenses | 542,450 | 626,815 | 524,862 | 610,592 | ||||
Income tax expenses | 14 | (62,202) | (53,950) | (44,614) | (37,727) | |||
Profit for the period | 480,248 | 572,865 | 480,248 | 572,865 | ||||
Other comprehensive income: | ||||||||
Other comprehensive income to be reclassified to profit or loss in subsequent periods: | ||||||||
Share of other comprehensive income of associates - net of income tax | 6, 14 | 19,513 | 61,985 | 19,513 | 61,985 | |||
Other comprehensive income to be reclassified | ||||||||
to profit or loss in subsequent periods - net of income tax | 19,513 | 61,985 | 19,513 | 61,985 | ||||
Other comprehensive income not to be reclassified to profit or loss in subsequent periods: | ||||||||
Share of other comprehensive income of associates - net of income tax | 6, 14 | 353,437 | 184,844 | 353,437 | 184,844 | |||
Other comprehensive income not to be reclassified to profit or loss | ||||||||
in subsequent periods - net of income tax | 353,437 | 184,844 | 353,437 | 184,844 | ||||
Other comprehensive income for the period | 372,950 | 246,829 | 372,950 | 246,829 | ||||
Total comprehensive income for the period | 853,198 | 819,694 | 853,198 | 819,694 | ||||
Earnings per share: | 12 | |||||||
Basic earnings per share | ||||||||
Profit attributable to equity holders of the Company | 0.04 | 0.05 | 0.04 | 0.05 |
Revenue from sales of real estate | 4,316,258 | 5,349,960 | 2,492,838 | 3,231,017 | ||||
Revenue from hotel operations | 1,020,279 | 1,011,327 | - | 112,689 | ||||
Revenue from office rental operations | 2 | 41,628 | 93,679 | 41,628 | 93,679 | |||
Other income | ||||||||
Income from forfeiture of booking and down payments | 345 | 661 | 90 | 253 | ||||
Others | 2 | 164,648 | 185,355 | 77,128 | 96,005 | |||
Total revenues | 5,543,158 | 6,640,982 | 2,611,684 | 3,533,643 | ||||
Expenses | ||||||||
Cost of real estate sold | 2 | 3,293,865 | 3,755,645 | 1,814,329 | 2,189,577 | |||
Cost of hotel operations | 2 | 693,455 | 594,728 | - | 57,559 | |||
Cost of office rental operations | 20,141 | 33,169 | 20,141 | 33,169 | ||||
Selling expenses | 397,386 | 427,283 | 158,736 | 202,166 | ||||
Administrative expenses | 2 | 1,008,672 | 1,086,169 | 585,918 | 610,349 | |||
Total expenses | 5,413,519 | 5,896,994 | 2,579,124 | 3,092,820 | ||||
Profit from operating activities | 129,639 | 743,988 | 32,560 | 440,823 | ||||
Share of profit (loss) from investments in subsidiaries | 5 | - | - | (40,198) | 134,684 | |||
Share of profit from investments in associates | 6 | 1,313,301 | 1,277,309 | 1,313,301 | 1,277,309 | |||
Interest income | 2 | 7,492 | 2,034 | 158,546 | 141,908 | |||
Finance cost | (157,387) | (181,455) | (218,223) | (213,147) | ||||
Profit before income tax expenses | 1,293,045 | 1,841,876 | 1,245,986 | 1,781,577 | ||||
Income tax expenses | 14 | (76,435) | (158,921) | (29,376) | (98,622) | |||
Profit for the period | 1,216,610 | 1,682,955 | 1,216,610 | 1,682,955 | ||||
Other comprehensive income: | ||||||||
Other comprehensive income to be reclassified to profit or loss in subsequent periods: | ||||||||
Share of other comprehensive income of associates - net of income tax | 6, 14 | 156,139 | 84,730 | 156,139 | 84,730 | |||
Other comprehensive income to be reclassified | ||||||||
to profit or loss in subsequent periods - net of income tax | 156,139 | 84,730 | 156,139 | 84,730 | ||||
Other comprehensive income not to be reclassified to profit or loss in subsequent periods: | ||||||||
Share of other comprehensive income of associates - net of income tax | 6, 14 | 351,752 | 148,654 | 351,752 | 148,654 | |||
Other comprehensive income not to be reclassified to profit or loss | ||||||||
in subsequent periods - net of income tax | 351,752 | 148,654 | 351,752 | 148,654 | ||||
Other comprehensive income for the period | 507,891 | 233,384 | 507,891 | 233,384 | ||||
Total comprehensive income for the period | 1,724,501 | 1,916,339 | 1,724,501 | 1,916,339 | ||||
Earnings per share: | 12 | |||||||
Basic earnings per share | ||||||||
Profit attributable to equity holders of the Company | 0.11 | 0.16 | 0.11 | 0.16 |
Consolidated financial statements
Issued and | Retained earnings | Surplus on | Share of other comprehensive | Total other components of | ||||||||||||||||
paid-up | Appropriated | Appropriated | changes in value | income | shareholders' | |||||||||||||||
Note | share capital | Share premium | Treasury shares - | statutory reserve | - treasury shares reserve | Unappropriated | of financial assets | of associates | equity | Total | ||||||||||
Balance as at 1 January 2024 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,335,441 | 1 | (1,127,983) | (1,127,982) | 28,372,530 | ||||||||||
Profit for the period | - | - | - | - | - | 1,682,955 | - | - | - | 1,682,955 | ||||||||||
Other comprehensive income for the period | - | - | - | - | - | - | - | 233,384 | 233,384 | 233,384 | ||||||||||
Total comprehensive income for the period | - | - | - | - | - | 1,682,955 | - | 233,384 | 233,384 | 1,916,339 | ||||||||||
Investment in equity instruments derecognised | ||||||||||||||||||||
of associate during the period | - | - | - | - | - | (192,692) | - | 192,692 | 192,692 | - | ||||||||||
Dividend paid | 13 | - | - | - | - | - | (1,392,821) | - | - | - | (1,392,821) | |||||||||
Balance as at 30 September 2024 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,432,883 | 1 | (701,907) | (701,906) | 28,896,048 | ||||||||||
Balance as at 1 January 2025 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,869,434 | 1 | (729,989) | (729,988) | 29,304,517 | ||||||||||
Profit for the period | - | - | - | - | - | 1,216,610 | - | - | - | 1,216,610 | ||||||||||
Other comprehensive income for the period | - | - | - | - | - | - | - | 507,891 | 507,891 | 507,891 | ||||||||||
Total comprehensive income for the period | - | - | - | - | - | 1,216,610 | - | 507,891 | 507,891 | 1,724,501 | ||||||||||
Treasury shares Investment in equity instruments derecognised of associate during the period | 11 | - - | - - | (122) - | - - | 122 - | (122) (159,931) | - - | - 159,931 | - 159,931 | (122) - | |||||||||
Dividend paid | 13 | - | - | - | - | - | (1,071,431) | - | - | - | (1,071,431) | |||||||||
Balance as at 30 September 2025 | 10,714,382 | 379,246 | (122) | 1,071,443 | 122 | 17,854,560 | 1 | (62,167) | (62,166) | 29,957,465 | ||||||||||
Other components of shareholders' equity Other comprehensive income
The accompanying notes to interim financial statements are an integral part of the financial statements.
Separate financial statements
Other components of shareholders' equity Other comprehensive income
Issued and | Retained earnings | Surplus on | Share of other comprehensive | Total other components of | |||||||||||||||||
paid-up | Appropriated | Appropriated | changes in value | income | shareholders' | ||||||||||||||||
Note | share capital | Share premium | Treasury shares - | statutory reserve | - treasury shares reserve | Unappropriated | of financial assets | of associates | equity | Total | |||||||||||
Balance as at 1 January 2024 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,335,441 | 1 | (1,127,983) | (1,127,982) | 28,372,530 | |||||||||||
Profit for the period | - | - | - | - | - | 1,682,955 | - | - | - | 1,682,955 | |||||||||||
Other comprehensive income for the period | - | - | - | - | - | - | - | 233,384 | 233,384 | 233,384 | |||||||||||
Total comprehensive income for the period | - | - | - | - | - | 1,682,955 | - | 233,384 | 233,384 | 1,916,339 | |||||||||||
Investment in equity instruments derecognised | |||||||||||||||||||||
of associate during the period | - | - | - | - | - | (192,692) | - | 192,692 | 192,692 | - | |||||||||||
Dividend paid | 13 | - | - | - | - | - | (1,392,821) | - | - | - | (1,392,821) | ||||||||||
Balance as at 30 September 2024 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,432,883 | 1 | (701,907) | (701,906) | 28,896,048 | |||||||||||
Balance as at 1 January 2025 | 10,714,382 | 379,246 | - | 1,071,443 | - | 17,869,434 | 1 | (729,989) | (729,988) | 29,304,517 | |||||||||||
Profit for the period | - | - | - | - | - | 1,216,610 | - | - | - | 1,216,610 | |||||||||||
Other comprehensive income for the period | - | - | - | - | - | - | - | 507,891 | 507,891 | 507,891 | |||||||||||
Total comprehensive income for the period | - | - | - | - | - | 1,216,610 | - | 507,891 | 507,891 | 1,724,501 | |||||||||||
Treasury shares | 11 | - | - | (122) | - | 122 | (122) | - | - | - | (122) | ||||||||||
Investment in equity instruments derecognised | |||||||||||||||||||||
of associate during the period | - | - | - | - | - | (159,931) | - | 159,931 | 159,931 | - | |||||||||||
Dividend paid | 13 | - | - | - | - | - | (1,071,431) | - | - | - | (1,071,431) | ||||||||||
Balance as at 30 September 2025 | 10,714,382 | 379,246 | (122) | 1,071,443 | 122 | 17,854,560 | 1 | (62,167) | (62,166) | 29,957,465 | |||||||||||
The accompanying notes to interim financial statements are an integral part of the financial statements.
Consolidated financial statements Separate financial statements
2025 | 2024 | 2025 | 2024 | ||||
Cash flows from operating activities Profit before tax | 1,293,045 | 1,841,876 | 1,245,986 | 1,781,577 | |||
Adjustments to reconcile profit before tax to net cash provided by (paid from) |
operating activities:
Decrease in land and construction in progress as a result
of transferring to cost of sales | 3,255,397 | 3,712,167 | 1,745,794 | 2,118,761 | |||
Depreciation | 71,696 | 74,062 | 14,410 | 15,453 | |||
Depreciation of right-of-use assets | 165,735 | 137,124 | 19,934 | 20,007 | |||
Reversal of allowance for expected credit losses | (367) | (2,018) | - | (527) | |||
Unrealised loss on exchange | 6,307 | 7,177 | - | - | |||
Loss on change in fair value of derivatives | 6,345 | 9,361 | 6,345 | 9,361 | |||
Share of loss (profit) from investments in subsidiaries | - | - | 40,198 | (134,684) | |||
Share of profit from investments in associates | (1,313,301) | (1,277,309) | (1,313,301) | (1,277,309) | |||
Income from forfeiture of booking and down payments | (345) | (661) | (90) | (253) | |||
Interest income | (7,492) | (2,034) | (158,546) | (141,908) | |||
Loss (gain) on sales of equipment | 58 | (6,304) | (44) | (6,166) | |||
Provision for loss arising from litigations | 30,930 | 69,337 | 3,355 | 5,153 | |||
Reversal of provision for loss arising from litigations | (722) | (1,351) | (545) | (1,118) | |||
Reversal of provision for loss on diminution in value of projects | (60,953) | (55,590) | (3,819) | (4,602) | |||
Provision for housing repairment | 33,607 | 43,342 | 18,117 | 26,013 | |||
Provision for employee benefits | 19,285 | 18,452 | 10,920 | 10,893 | |||
Transfer deferred financial fees to finance cost | 4,255 | 3,715 | 4,255 | 3,715 | |||
Interest expenses | 111,875 | 139,970 | 205,097 | 197,448 | |||
Interest expenses from lease liabilities | 34,325 | 29,129 | 4,192 | 5,365 | |||
Profit from operating activities before changes in | |||||||
operating assets and liabilities Decrease (increase) in operating assets Trade and other current receivables | 3,649,680 31,469 | 4,740,445 21,952 | 1,842,258 8,724 | 2,627,179 (2,225) | |||
Land and construction in progress | (555,339) | (1,709,640) | (248,541) | (1,050,741) | |||
Advance for construction work | 758 | - | 22 | - | |||
Advance for construction material | 7,551 | 2,339 | 6,723 | 2,277 | |||
Other current assets | (54,092) | (7,329) | (50,863) | (12,006) | |||
Land and project development costs | (450,815) | (1,784,799) | - | (402,171) | |||
Deposits for lease of land and building | - | 10,800 | - | 10,800 | |||
Deposits for purchase of land | - | (122,809) | - | - | |||
Other non-current assets Increase (decrease) in operating liabilities Trade and other current payables | 2,464 (123,950) | 815 (268,402) | 613 (87,463) | (142) (188,781) | |||
Advance received from customers | 22,999 | (17,078) | 21,586 | (16,482) | |||
Deposits for rental and service | (6,495) | 189 | (4,364) | (1,324) | |||
Retention guarantees | (22,406) | 8,756 | (16,147) | 6,441 | |||
Other current liabilities | (4,074) | (72,665) | 20,254 | 20,571 | |||
Cash paid for litigation compensation | (4,577) | (152,870) | (3,639) | (29,654) | |||
Cash paid for long-term employee benefits | (7,864) | (5,278) | (4,245) | (4,762) | |||
Cash flows from operating activities | 2,485,309 | 644,426 | 1,484,918 | 958,980 | |||
Cash paid for income tax | (106,961) | (206,234) | (50,397) | (127,830) | |||
Net cash flows from operating activities | 2,378,348 | 438,192 | 1,434,521 | 831,150 | |||
The accompanying notes to interim financial statements are an integral part of the financial statements. | |||||||
Consolidated financial statements Separate financial statements
2025 | 2024 | 2025 | 2024 | ||||
Cash flows from investing activities | |||||||
Dividends received from associates | 1,261,104 | 1,237,949 | 1,261,104 | 1,237,949 | |||
(Increase) decrease in long-term loans to related party | - | - | 430,500 | (567,000) | |||
Interest received | 7,492 | 2,034 | 160,983 | 143,296 | |||
(Increase) decrease in property, plant and equipment - net of disposals | (9,741) | (5,338) | (1,078) | 2,225 | |||
Cash received from decreasing in capital unit of associate | 54,605 | 30,677 | 54,605 | 30,677 | |||
Net cash flows from investing activities | 1,313,460 | 1,265,322 | 1,906,114 | 847,147 | |||
Cash flows from financing activities | |||||||
Increase (decrease) in short-term loans from financial institution | (1,000,000) | 1,000,000 | (1,000,000) | 1,000,000 | |||
Cash received from long-term loan | - | 1,500,000 | - | 1,500,000 | |||
Repayment of long-term loans | (1,062,500) | (562,500) | (1,062,500) | (562,500) | |||
Cash received from issuance of debenture | 1,855,314 | 2,500,000 | 1,855,314 | 2,500,000 | |||
Cash paid for redemption of debentures | (1,000,000) | (4,500,000) | (1,000,000) | (4,500,000) | |||
Cash paid for treasury shares | (122) | - | (122) | - | |||
Dividend paid | (1,071,431) | (1,392,821) | (1,071,431) | (1,392,821) | |||
Cash paid for financial fees | (2,258) | (6,826) | (2,258) | (6,826) | |||
Cash paid for interest expenses | (157,843) | (205,439) | (157,927) | (208,571) | |||
Cash paid for lease liabilities | (206,656) | (155,237) | (36,400) | (36,399) | |||
Net cash flows used in financing activities | (2,645,496) | (1,822,823) | (2,475,324) | (1,707,117) | |||
Net increase (decrease) in cash and cash equivalents | 1,046,312 | (119,309) | 865,311 | (28,820) | |||
Cash and cash equivalents at beginning of period | 1,463,215 | 1,347,699 | 397,556 | 341,654 | |||
Cash and cash equivalents at end of period | 2,509,527 | 1,228,390 | 1,262,867 | 312,834 | |||
- | - | ||||||
Supplemental cash flows information | |||||||
Non-cash transactions | |||||||
Transfer of land and project development costs to land and construction in progress | 391,747 | 1,255,901 | - | 1,255,901 | |||
Transfer of deposits for purchase of land to land and project development costs | - | 122,412 | - | - | |||
Interest expenses recorded as cost of projects | 135,183 | 115,355 | 42,045 | 61,009 | |||
Increase in share of other comprehensive income | |||||||
of associates - net of income tax | 507,891 | 233,384 | 507,891 | 233,384 | |||
Increase in right-of-use assets due to new lease agreements | - | 889,988 | - | - |
The accompanying notes to interim financial statements are an integral part of the financial statements.
Quality Houses Public Company Limited and its subsidiaries Condensed notes to interim financial statements For the three-month and nine-month periods ended 30 September 2025-
General information
-
Corporate information
Quality Houses Public Company Limited ("the Company") is a public company incorporated and domiciled in Thailand. The Company is principally engaged in property development. The registered office of the Company is at 7th Floor, Q. House Lumpini Building, No.1 South Sathorn Road, Tungmahamek, Sathorn, Bangkok.
-
Basis for preparation of interim financial information
This interim financial information is prepared in accordance with Thai Accounting Standard No. 34 Interim Financial Reporting, with the Company presenting condensed interim financial statements. The Company has presented the statements of financial position, comprehensive income, changes in shareholders' equity and cash flows in the same format as that used for the annual financial statements and has presented notes to the interim financial statements on a condensed basis.
The interim financial information is intended to provide information additional to that included in the latest annual financial statements. Accordingly, they focus on new activities, events and circumstances so as not to duplicate information previously reported. These interim financial information should therefore be read in conjunction with the latest annual financial statements.
The interim financial information in Thai language is the official statutory financial information of the Company. The interim financial information in English language has been translated from the Thai language interim financial information.
-
Basis of consolidation
The interim financial information include the financial statements of Quality Houses Public Company Limited ("the Company") and its subsidiary companies ("the subsidiaries") (collectively as "the Group") and has been prepared by applying on the same basis as that applied for the preparation of the consolidated financial statements for the year ended 31 December 2024, with no changes in structure of subsidiaries during the current periods.
-
Accounting policies
The interim financial information is prepared by using the same accounting policies and methods of computation as were used for the financial statements for the year ended 31 December 2024 with the additional accounting policy regarding treasury shares disclosed as follows:
Treasury sharesThe Group's own equity instruments that have been reacquired (treasury shares) are recognised at cost and deducted from equity. No gain or loss is recognised in profit or loss on the purchase, sale, issue or cancellate ion of the Group's own equity instruments. Any difference between the carrying amount and the consideration received, if reissued, is recognised in share premium.
The revised financial reporting standards which are effective for fiscal years beginning on or after 1 January 2025, do not have any significant impact on the Group's financial statements.
-
Corporate information
- Related party transactions
During the periods, the Group had significant business transactions with its related parties. These transactions which have been concluded on commercial terms and bases agreed upon in the ordinary course of businesses between the Group and those related parties. There were no significant changes in the transfer pricing policy of transactions with related parties during the current periods. Below is a summary of significant related party transactions:
(Unit: Million Baht) For the three-month periods ended 30 September
2025 | 2024 | 2025 | 2024 | ||||
Transactions with subsidiaries (eliminated from the consolidated financial statements) | |||||||
Interest income | - | - | 51 | 51 | |||
Material cost | - | - | 6 | 14 | |||
Transactions with associates Goods and service cost | 9 | 11 | 4 | 8 | |||
Office rental expenses | 130 | 110 | 8 | 8 | |||
Building management income | 17 | 17 | 3 | 6 | |||
Office rental income | 7 | 15 | 7 | 15 | |||
Other service income | - | 7 | - | 7 | |||
Interest income | 2 | - | - | - | |||
Dividend income | 466 | 493 | 466 | 493 | |||
Transactions with related companies | |||||||
Material cost | 5 | 8 | - | 6 | |||
Building management income | 8 | 8 | 1 | 1 | |||
Office rental income | - | 6 | - | 6 | |||
Other service income | 1 | 1 | - | - |
Consolidated Separate financial statements financial statements
(Unit: Million Baht) For the nine-month periods ended 30 September
2025 | 2024 | 2025 | 2024 | ||||
Transactions with subsidiaries (eliminated from the consolidated financial statements) | |||||||
Interest income | - | - | 156 | 142 | |||
Material cost Transactions with associates | - | - | 10 | 83 | |||
Goods and service cost | 19 | 18 | 10 | 12 | |||
Office rental expenses | 388 | 283 | 24 | 25 | |||
Building management income | 51 | 52 | 15 | 18 | |||
Office rental income | 27 | 51 | 27 | 51 | |||
Other service income | 2 | 7 | 2 | 7 | |||
Interest income | 7 | 2 | 2 | - | |||
Dividend income | 1,261 | 1,238 | 1,261 | 1,238 | |||
Transactions with related companies Material cost | 14 | 34 | - | 23 | |||
Building management income | 23 | 24 | 3 | 4 | |||
Office rental income | 10 | 19 | 10 | 19 | |||
Other service income | 3 | 3 | - | - |
Consolidated Separate financial statements financial statements
The balances of the accounts between the Group and those related parties are as follows:
(Unit: Thousand Baht) Consolidated financial statements Separate financial statements
30 September
2025
31 December
2024
30 September
2025
31 December
2024
(Audited) (Audited)
Deposits at financial institution (shown under cash and cash equivalents)Associate
Land and Houses Bank Plc. 2,120,131 1,160,603 1,109,578 328,487
Trade and other current receivables - related parties (Note 3)Trade accounts receivable - related parties
Associates Related companies (common directors | - | 261 | - | 261 | |||
or common shareholders) | 12 | 668 | 10 | 668 | |||
Total trade accounts receivable - related parties | 12 | 929 | 10 | 929 |
(Unit: Thousand Baht)
Consolidated financial statements Separate financial statements | ||||||||
30 September | 31 December | 30 September | 31 December | |||||
2025 | 2024 | 2025 | 2024 | |||||
(Audited) | (Audited) | |||||||
Other current receivables - related parties | ||||||||
Subsidiaries | - | - | 10,151 | 10,201 | ||||
Associates | 24,703 | 33,644 | 12,515 | 16,138 | ||||
Related companies (common directors or common shareholders) | 5,542 | 9,702 | 1,032 | 2,770 | ||||
Total other current receivables - related parties | 30,245 | 43,346 | 23,698 | 29,109 | ||||
Total | 30,257 | 44,275 | 23,708 | 30,038 | ||||
Deposit for rental and service - related party (shown under other non-current assets) | ||||||||
Associate | 7,511 | 7,553 | 7,511 | 7,553 | ||||
Trade and other current payables - related parties | ||||||||
Trade accounts payable - related parties | ||||||||
Subsidiary | - | - | 848 | 1,528 | ||||
Related companies (common directors | ||||||||
or common shareholders) | 3,212 | 2,823 | - | 905 | ||||
Total trade accounts payable | ||||||||
- related parties | 3,212 | 2,823 | 848 | 2,433 | ||||
Other current payable - related parties | ||||||||
Subsidiaries | - | - | 591 | 591 | ||||
Associates | 3,446 | 4,189 | 2,104 | 1,937 | ||||
Related company (common directors | ||||||||
or common shareholders) | 9 | 13 | - | - | ||||
Total other current payable - related parties | 3,455 | 4,202 | 2,695 | 2,528 | ||||
Total | 6,667 | 7,025 | 3,543 | 4,961 | ||||
Deposit for rental and service - related parties | ||||||||
Associates | 9,131 | 9,131 | 9,131 | 9,131 | ||||
Related companies (common directors | ||||||||
or common shareholders) | 4,115 | 4,115 | 4,115 | 4,115 | ||||
Total | 13,246 | 13,246 | 13,246 | 13,246 | ||||
Accrued expenses - related parties (shown under other current liabilities) | ||||||||
Subsidiaries | - | - | - | 14 | ||||
Associate | 66,452 | 62,095 | - | - | ||||
Total | 66,452 | 62,095 | - | 14 | ||||
Rental income received in advance - related party | ||||||||
Associate | ||||||||
Current portion | 27,224 | 27,224 | 27,224 | 27,224 | ||||
Non-current portion | 276,702 | 297,008 | 276,702 | 297,008 | ||||
Total | 303,926 | 324,232 | 303,926 | 324,232 | ||||
30 September | 31 December | 30 September | 31 December | ||||
2025 | 2024 | 2025 | 2024 | ||||
(Audited) | (Audited) | ||||||
Lease liabilities - related parties Associates Lease payments | 1,399,516 | 1,591,673 | 129,148 | 152,285 | |||
Less: Deferred interested | (123,782) | (157,502) | (9,604) | (13,371) | |||
Total | 1,275,734 | 1,434,171 | 119,544 | 138,914 | |||
Less: Current portion | (217,358) | (212,016) | (26,713) | (25,940) | |||
Lease liabilities - net of current portion | 1,058,376 | 1,222,155 | 92,831 | 112,974 | |||
(Unit: Thousand Baht) |
(Unit: Thousand Baht) Consolidated financial statements Separate financial statements
Consolidated financial statements
Separate financial statements
30
September 2025
31
December 2024
30
September 2025
31
December
2024 Interest policy
(Audited) (Audited) (% p.a.)
Long-term loans to and interest receivables - related partiesSubsidiary
Casa Ville Co., Ltd. | - | - | 7,255,055 | 7,687,992 | 2.51% to 3.21% | |||
Related party Harbour View Corporation | 74,179 | 78,086 | - | - | SOFR + 3.43%, 4.00% | |||
and 8.00% | ||||||||
Total | 74,179 | 78,086 | 7,255,055 | 7,687,992 | ||||
Less: Allowance for expected credit losses | (74,179) | (78,086) | - | - | ||||
Net | - | - | 7,255,055 | 7,687,992 |
During the periods, the movements of loans to and interest receivables and loan from and accrued interest with related parties were as follows:
1 January
(Unit: Thousand Baht) Consolidated financial statements
30 September
2025 Increase Decrease 2025
Long-term loans to and interest receivables - related partyRelated party
Harbour View Corporation | 78,086 | - (3,907) | 74,179 | ||
Less: Allowance for expected credit losses | (78,086) | - 3,907 | (74,179) | ||
Net | - | - - | - |
1 January
(Unit: Thousand Baht) Separate financial statements
30 September
2025 Increase Decrease 2025
Long-term loans to and interest receivables - related partySubsidiary
Casa Ville Co., Ltd. 7,687,992 178,042 (610,979) 7,255,055
Short-term loan from and interest payables - related partiesSubsidiaries
Q.H. International Co., Ltd. - 450,072 (450,072) -
Centre Point Hospitality Co., Ltd. - 110,029 (110,029) -
Total - 560,101 (560,101) -
Directors and management's benefits
During the three-month and nine-month periods ended 30 September 2025 and 2024, the Group had employee benefit expenses payable to their directors and management as below:
(Unit: Million Baht)
Consolidated and separate financial statements
2025 | 2024 | 2025 | 2024 | |||||
Short-term employee benefits | 15 | 16 | 45 | 47 | ||||
Long-term post-employment benefits | - | - | 1 | 1 | ||||
Total | 15 | 16 | 46 | 48 | ||||
3. | Trade and other current receivables |
For the three-month periods ended 30 September
For the nine-month periods ended 30 September
Consolidated financial statements
(Unit: Thousand Baht)
Separate financial statements
30 September
2025
31 December
2024
30 September
2025
31 December
2024
Trade accounts receivable - related parties (Note 2) Aged of receivables
(Audited) (Audited)
Up to 3 months 12 929 10 929
Total trade accounts receivable
- related parties 12 929 10 929
Consolidated financial statements
(Unit: Thousand Baht)
Separate financial statements
30 September
2025
31 December
2024
30 September
2025
31 December
2024
Trade accounts receivable - unrelated parties Aged of receivables
(Audited) (Audited)
Up to 3 months | 34,593 | 57,159 | 15 | 1,604 | |||
3 - 6 months | 127 | 63 | - | - | |||
6 - 12 months | - | 14 | - | - | |||
Over 12 months | 400 | 782 | - | - | |||
Total trade accounts receivable - | |||||||
unrelated parties | 35,120 | 58,018 | 15 | 1,604 | |||
Less: Allowance for expected | |||||||
credit losses | (880) | (1,247) | - | - | |||
Total trade accounts receivable - | |||||||
unrelated parties, net | 34,240 | 56,771 | 15 | 1,604 | |||
Total trade accounts receivable - net | 34,252 | 57,700 | 25 | 2,533 | |||
Other current receivables | |||||||
Other current receivables - related | |||||||
parties (Note 2) | 30,245 | 43,346 | 23,698 | 29,109 | |||
Other current receivables - unrelated | |||||||
parties | 341 | 1,201 | 177 | 982 | |||
Total other current receivables | 30,586 | 44,547 | 23,875 | 30,091 | |||
Total trade and other current receivables - net | 64,838 | 102,247 | 23,900 | 32,624 | |||
-
Land and construction in progress
(Unit: Thousand Baht)
30
September
31
December
30
September
31
December
2025
2024
2025
2024
(Audited)
(Audited)
Land and construction in progress Less: Provision for loss on diminution
in value of projects
19,227,416
(513,468)
21,434,321
(574,421)
10,576,648
(136,665)
12,031,856
(140,484)
Land and construction in progress - net
18,713,948
20,859,900
10,439,983
11,891,372
Consolidated Separate financial statements financial statements
Movements in the provision for loss on diminution in value of projects during the nine-month period ended 30 September 2025 are summarised below:
Consolidated financial statements
(Unit: Thousand Baht)
Separate financial statements
Balance as at 1 January 2025 574,421 140,484 Provision reversal according to revenue
recognition during the period (60,953) (3,819)
Balance as at 30 September 2025 513,468 136,665
-
Investments in subsidiaries
Details of investments in subsidiaries as presented in separate financial statements are as follows:
(Unit: Thousand Baht)
Separate financial statements
30 September
31 December
30 September
31 December
2025
2024
2025
2024
(Audited)
(Audited)
Casa Ville Co., Ltd.
2,999,999
2,999,999
7,849,536
7,953,153
Q.H. International Co., Ltd.
25,000
25,000
463,411
411,323
Property Host Co., Ltd.
5,000
5,000
3,868
4,122
Centre Point Hospitality Co., Ltd. The Confidence Co., Ltd.*
Q.H. Management Co., Ltd.
(and 19% held through The Confidence Co., Ltd.)
4,999
-
88,635
4,999
-
88,635
(61,134)
-
27,531
(72,947)
-
27,759
Q.H. International (BVI) Co., Ltd.** Casa Ville (Rayong 2553) Co. Ltd.* Casa Ville (Petchburi 2553) Co. Ltd.*
Q. House Precast Co., Ltd.*
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Gusto Village Co., Ltd.*
Casa Ville (Chonburi 2554) Co., Ltd.*
Casa Ville (Prachuapkhirikhan 2554) Co., Ltd.*
-
-
-
-
-
-
-
-
-
-
-
-
Total
3,123,633
3,123,633
8,283,212
8,323,410
* 100% held through Casa Ville Co., Ltd.
** 100% held through Q.H. International Co., Ltd.
Company's name
Carrying amounts based on cost method - net
Carrying amounts based on equity method
Share of comprehensive income
During the periods, the Company has recognised its share of comprehensive income from investments in subsidiaries in the separate financial statements as follows:
(Unit: Thousand Baht) Separate financial statements
Company's name Share of profit (loss) from investments in subsidiaries
2025 | 2024 | 2025 | 2024 | ||||
Casa Ville Co., Ltd. | (35,846) | 20,643 | (103,617) | 50,730 | |||
Q.H. International Co., Ltd. | 19,587 | 19,564 | 52,088 | 48,418 | |||
Property Host Co., Ltd. | (15) | (15) | (254) | (44) | |||
Centre Point Hospitality Co., Ltd. | 3,816 | (323) | 11,813 | 35,794 | |||
Q.H. Management Co., Ltd. | (65) | (78) | (228) | (214) | |||
Total | (12,523) | 39,791 | (40,198) | 134,684 | |||
6. Investments in associates | |||||||
6.1 Details of investments in associates |
For the three-month periods ended 30 September
For the nine-month periods ended 30 September
(Unit: Thousand Baht) Consolidated and separate financial statements
Company's name
Carrying amounts based on cost method
Carrying amounts based on equity method
30 September 31 December 30 September 31 December
2025 2024 2025 2024
(Audited) (Audited)
Quality House Business Complex | |||||||
Leasehold Real Estate Investment Trust | 1,904,804 | 1,959,409 | 1,108,574 | 1,089,147 | |||
Quality Houses Hotel and Residence | |||||||
Freehold and Leasehold Real Estate | |||||||
Investment Trust | 1,052,800 | 1,052,800 | 353,456 | 350,411 | |||
Home Product Center Plc. | 759,959 | 759,959 | 5,352,147 | 5,541,651 | |||
LH Financial Group Plc. | 2,849,800 | 2,849,800 | 5,981,381 | 5,308,866 | |||
Total | 6,567,363 | 6,621,968 | 12,795,558 | 12,290,075 | |||
Share of comprehensive income and dividend received
During the periods, the Company has summarised its share of comprehensive income and dividend received from investments in associates as follows:
(Unit: Thousand Baht)
Consolidated and separate financial statements
Company's name Share of profit (loss) from investments in associates Share of other comprehensive income of associates
For the three-month periods
ended 30 September
For the nine-month periods
ended 30 September
For the three-month periods
ended 30 September
For the nine-month periods
ended 30 September
2025
2024
2025
2024
2025
2024
2025
2024
Quality Houses Leasehold Property Fund - 26,148 - 85,199 - - - -Quality Houses Business Complex Leasehold
Real Estate Investment Trust 30,945 - 92,643 - - - - -
Quality Houses Hotel and Residence Freehold
and Leasehold Property Fund
Quality Houses Hotel and Residence Freehold
-
-
-
17,834
-
-
-
-
and Leasehold Real Estate Investment Trust
4,967
18,664
57,791
23,131
-
-
-
-
Home Product Center Plc.
264,664
286,537
881,879
949,139
(204)
(261)
(44)
818
LH Financial Group Plc.
127,023
79,654
280,988
202,006
373,154
247,090
507,935
232,566
Total
427,599
411,003
1,313,301
1,277,309
372,950
246,829
507,891
233,384
(Unit: Thousand Baht)
Company's name Dividend received
2025
2024
2025
2024
Quality Houses Leasehold Property Fund Quality Houses Business Complex Leasehold
-
22,496
-
69,534
Real Estate Investment Trust
3,272
-
18,611
-
Quality Houses Hotel and Residence Freehold
and Leasehold Property Fund
-
-
-
35,900
Quality Houses Holtel and Residence Freehold
and Leasehold Real Estate Investment Trust
15,792
-
54,746
-
Home Product Center Plc.
418,083
470,344
1,071,339
1,045,209
LH Financial Group Plc.
29,102
-
116,408
87,306
Total
466,249
492,840
1,261,104
1,237,949
For the three-month periods For the nine-month periods ended 30 September ended 30 September
Fair values of investments in listed associates
In respect of investments in associated companies that are listed companies on the Stock Exchange of Thailand, their fair values are as follows:
(Unit: Million Baht)
Company's name Fair values as at
30 September | 31 December | ||
2025 | 2024 | ||
Quality House Business Complex Leasehold Real Estate | |||
Investment Trust | 749 | 969 | |
Quality Houses Hotel and Residence Freehold and Leasehold | |||
Real Estate Investment Trust | 647 | 716 | |
Home Product Center Plc. | 19,336 | 24,432 | |
LH Financial Group Plc. | 2,183 | 2,241 | |
Total | 22,915 | 28,358 | |
On 28 February 2025, the Quality Houses Business Complex Leasehold Real Estate Investment Trust announced a capital reduction by Baht 0.0830, from the previously par value of Baht 9.1517 per unit to Baht 9.0687 per unit. This capital reduction does not affect the existing number of investment units. The Company received a total of Baht 17 million from this reduction in March 2025.
On 25 June 2025, the Quality Houses Business Complex Leasehold Real Estate Investment Trust announced a capital reduction by Baht 0.0840, from the previously par value of Baht 9.0687 per unit to Baht 8.9847 per unit. This capital reduction does not affect the existing number of investment units. The Company received a total of Baht 17 million from this reduction in July 2025.
On 15 August 2025, the Quality Houses Business Complex Leasehold Real Estate Investment Trust announced a capital reduction by Baht 0.1000, from the previously par value of Baht 8.9847 per unit to Baht 8.8847 per unit. This capital reduction does not affect the existing number of investment units. The Company received a total of Baht 20 million from this reduction in September 2025.
Home Product Center Public Company Limited "HMPRO"During the current period, Home Product Center Public Company Limited has repurchased some of its ordinary shares, resulting in an increase in the Company's shareholding proportion in HMPRO compared to the number of shares held by external shareholders. However, the Company has not recognized any profit or loss from the repurchase of HMPRO shares, as the repurchase is solely for financial management purposes.
7. Land and project development costs(Unit: Thousand Baht)
30 September | 31 December | 30 September | 31 December | |||||
2025 | 2024 | 2025 | 2024 | |||||
(Audited) | (Audited) | |||||||
Land and project development costs 6,214,336 | 6,121,491 | 558,607 | 558,607 | |||||
Less: Provision for loss on diminution in value of projects | (116,397) | (116,397) | (39,832) | (39,832) | ||||
Land and project development costs - net | 6,097,939 | 6,005,094 | 518,775 | 518,775 | ||||
8. | Long-term loans | |||||||
Consolidated Separate financial statements financial statements
Movement of the long-term loans account during the nine-month period ended 30 September 2025 are summarised below:
(Unit: Thousand Baht)
Balance as at 1 January 2025 | 2,058,474 | |
Less: Repayment | (1,062,500) | |
Less: Unamortised portion of deferred transaction cost | 1,575 | |
Balance as at 30 September 2025 | 997,549 | |
9. | Unsecured debentures |
Consolidated and separate financial statements
Consolidated and separate financial statements
Number of debenture (Unit) Amount (Thousand Baht)
30 September | 31 December | 30 September | 31 December | |||||||||||
Type of debenture | Interest rate | Age | Maturity date | 2025 | 2024 | 2025 | 2024 | |||||||
(Audited) | (Audited) | |||||||||||||
Unsubordinated and unsecured debentures | ||||||||||||||
- No. 1/2022 | Fixed rate of 2.78% p.a. | 3 years | 5 May 2025 | - | 1,000,000 | - | 1,000,000 | |||||||
- No. 2/2022 (2) | Fixed rate of 3.38% p.a. | 3 years | 21 November 2025 | 720,000 | 720,000 | 720,000 | 720,000 | |||||||
- No. 3/2022 | Fixed rate of 3.33% p.a. | 3 years | 11 December 2025 | 550,000 | 550,000 | 550,000 | 550,000 | |||||||
- No. 1/2023 | Fixed rate of 3.32% p.a. | 2 years, 9 months | 18 December 2025 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||
- No. 2/2023 | Fixed rate of 3.43% p.a. | 3 years | 25 April 2026 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||
- No. 1/2024 | Fixed rate of 3.17% p.a. | 3 years | 28 February 2027 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | |||||||
- No. 2/2024 | Fixed rate of 3.18% p.a. | 3 years | 9 December 2027 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | |||||||
- No. 1/2025 | Fixed rate of 2.52% p.a. | 3 years | 5 May 2028 | 2,000,000 | - | 2,000,000 | - | |||||||
Total debentures - at face value | 9,270,000 | 8,270,000 | 9,270,000 | 8,270,000 | ||||||||||
Less: Unamortised portion of deferred transaction costs | (5,153) | (5,575) | ||||||||||||
Less: Discount on debentures | (234,303) | (188,222) | ||||||||||||
Debentures - net | 9,030,544 | 8,076,203 | ||||||||||||
Less: Current portion of debentures | (3,269,615) | (3,268,929) | ||||||||||||
Debentures - net of current portion | 5,760,929 | 4,807,274 | ||||||||||||
All of unsecured debentures include covenants and restrictions. These pertain to, among other things, dividend payment and the maintenance of certain financial ratios.
-
Provisions
30 September
31 December
30 September
31 December
2025
2024
2025
2024
(Audited)
(Audited)
Other current provisions
Provision for public utility maintenance
239,692
258,398
124,918
125,995
Provision for housing repairment
357,214
341,566
200,469
190,766
Provision for compensation for Housing
Estate Juristic Persons
126,703
128,078
79,450
76,415
Total other current provisions
723,609
728,042
404,837
393,176
Other non-current provisions
Provision for litigations
316,935
291,304
37,872
38,701
Total other non-current provisions
316,935
291,304
37,872
38,701
Total
1,040,544
1,019,346
442,709
431,877
Consolidated financial statements
(Unit: Thousand Baht)
Separate financial statements
-
Treasury shares
On 9 May 2025, a meeting of the Company's Board of Directors passed a resolution approving a treasury share repurchase scheme for financial management purposes. The total repurchase number of shares shall not exceed 750 million shares, representing approximately 7% of the total issued and paid-up shares, and the value shall not exceed Baht 1,200 million. The shares will be repurchased on the Stock Exchange of Thailand within a 6-month period, from 4 June 2025 to 28 November 2025.
As at 30 September 2025, the Company repurchased 0.1 million ordinary shares under this treasury share scheme, representing 0.001 of the total issued and paid-up shares, amounting to Baht 0.12 million. The Company appropriated retained earnings in an equivalent amount to the treasury share reserve.
-
Earnings per share
Basic earnings per share for the three-month and nine-month periods ended 30 September 2025 and 2024 are as follows:
Consolidated and separate financial statements
2025
2024
2025
2024
Profit for the calculation of
earnings per share (Thousand Baht)
Weighted average number of ordinary shares
480,248
572,865
1,216,610
1,682,955
(Thousand shares)*
10,714,282
10,714,382
10,714,344
10,714,382
Basic earnings per share (Baht per share)
0.04
0.05
0.11
0.16
*Number of ordinary shares net of treasury shares
For the three-month periods ended 30 September
For the nine-month periods ended 30 September
-
Dividend paid
Dividends declared during nine-month period ended 30 September 2025 and 2024 consist of:
Dividend
Approved by
Total dividends
per share
Paid on
(Thousand Baht)
(Baht)
Year 2025
Interim dividend for the operating result of
Board of Directors' Meeting of the
six-month period ended 30 June 2025
Company on 15 August 2025
214,285
0.02
15 September 2025
Dividend for the operating result of six-month
Annual General Meeting of the
period ended 31 December 2024
shareholders on 22 April 2025
857,146
0.08
20 May 2025
1,071,431
0.10
Year 2024
Interim dividend for the operating result of
Board of Directors' Meeting of the
six-month period ended 30 June 2024
Company on 7 August 2024
321,431
0.03
5 September 2024
Dividend for the operating result of six-month
Annual General Meeting of the
period ended 31 December 2023
shareholders on 19 April 2024
1,071,390
0.10
16 May 2024
1,392,821
0.13
-
Income tax
Interim corporate income tax is calculated on profit before income tax for the period, using the estimated effective tax rate for the year.
Income tax expenses for the three-month and nine-month periods ended 30 September 2025 and 2024 are made up as follows:
(Unit: Thousand Baht) For the three-month periods ended 30 September
2025
2024
2025
2024
Current income tax:
Interim income tax charge
41,504
37,180
31,887
36,953
Deferred tax:
Relating to origination and reversal of
temporary differences
20,698
16,770
12,727
774
Income tax expenses reported in the statements of comprehensive income
62,202
53,950
44,614
37,727
Consolidated financial statements
Separate financial statements
(Unit: Thousand Baht) For the nine-month periods ended 30 September
2025
2024
2025
2024
Current income tax:
Interim income tax charge
61,354
129,178
31,887
96,364
Deferred tax:
Relating to origination and reversal of
temporary differences
15,081
29,743
(2,511)
2,258
Income tax expenses reported in the statements of comprehensive income
76,435
158,921
29,376
98,622
Consolidated financial statements
Separate financial statements
The amounts of income tax relating to each component of other comprehensive income for the three-month and nine-month periods ended 30 September 2025 and 2024 are as follows:
(Unit: Thousand Baht) For the three-month periods ended 30 September
2025
2024
2025
2024
Deferred tax relating to share of other
comprehensive income of associates
78,541
32,257
78,541
32,257
Consolidated financial statements
Separate financial statements
(Unit: Thousand Baht) For the nine-month periods ended 30 September
2025
2024
2025
2024
Deferred tax relating to share of other
comprehensive income of associates
111,332
37,838
111,332
37,838
Consolidated financial statements
Separate financial statements
-
Segment information
The Group is organised into business units based on its products and services. During the current period, the Group has not changed the organisation of their reportable segments from the last annual financial statements.
The following tables present revenue and profit information regarding the Group's operating segments for the three-month and nine-month periods ended 30 September 2025 and 2024, respectively.
(Unit: Million Baht)
For the three-month period ended 30 September 2025
Real estate business Other
Revenues
External customers
1,270
690
332
7
25
2,324
-
2,324
Inter-segment
6
-
-
-
13
19
(19)
-
Total revenues
1,276
690
332
7
38
2,343
(19)
2,324
Operating results
Segment profit (loss)
82
82
3
(2)
24
189
-
189
Other income
1
Administrative expenses
(71)
Sales of land and houses
Sales of condominium units
Hotel business
Rental business
Other business
Total reportable segments
transactions and
eliminations Consolidated
Share of profit from investments in associates
427
Finance cost
(4)
Income tax expense
(62)
Profit for the period
480
(Unit: Million Baht)
For the three-month period ended 30 September 2024
Real estate business Other
Revenues
External customers
1,646
362
312
29
25
2,374
-
2,374
Inter-segment
41
-
2
-
11
54
(54)
-
Total revenues
1,687
362
314
29
36
2,428
(54)
2,374
Operating results
Segment profit (loss)
229
19
(1)
15
23
285
-
285
Administrative expenses
(66)
Sales of land and houses
Sales of condominium units
Hotel business
Rental business
Other business
Total reportable segments
transactions and
eliminations Consolidated
Share of profit from investments in associates 411
Finance cost (3)
Income tax expense (54)
Profit for the period573
(Unit: Million Baht)
For the nine-month period ended 30 September 2025
Real estate business Other
Revenues
External customers
3,353
963
1,020
42
75
5,453
-
5,453
Inter-segment
20
-
-
-
40
60
(60)
-
Total revenues
3,373
963
1,020
42
115
5,513
(60)
5,453
Operating results
Segment profit
87
19
26
8
68
208
-
208
Other income
3
Administrative expenses
(220)
Sales of land and houses
Sales of condominium units
Hotel business
Rental business
Other business
Total reportable segments
transactions and
eliminations Consolidated
Share of profit from investments in associates
1,313
Finance cost
(11)
Income tax expense
(76)
Profit for the period
1,217
(Unit: Million Baht)
For the nine-month period ended 30 September 2024
Real estate business Other
Revenues
External customers
4,623
727
1,011
94
76
6,531
-
6,531
Inter-segment
148
-
2
-
32
182
(182)
-
Total revenues
4,771
727
1,013
94
108
6,713
(182)
6,531
Operating results
Segment profit (loss)
592
(25)
117
52
64
800
-
800
Other income
2
Administrative expenses
(229)
Sales of land and houses
Sales of condominium units
Hotel business
Rental business
Other business
Total reportable segments
transactions and
eliminations Consolidated
Share of profit from investments in associates
1,277
Finance cost
(8)
Income tax expense
(159)
Profit for the period
1,683
-
Commitments and contingent liabilities
The Group has the following outstanding commitments and contingent liabilities.
The Group has the following outstanding commitments in respect of construction of projects.
(Unit: Million Baht) 30 September 2025 31 December 2024
(Audited)
Construction contracts 408 445
The Group has entered into several lease agreements to lease motor vehicles and equipment, with a term of generally 1 year.
The Group has the following future minimum lease payments required under those operating leases contracts as follows:
Payable:
(Unit: Million Baht) 30 September 2025 31 December 2024
(Audited)
in up to 1 year 8 4
As at 30 September 2025, the Group has commitments in respect of various service commitments totaling Baht 32 million (31 December 2024: Baht 28 million).
As at 30 September 2025 and 31 December 2024, the Group has servitude over land of approximately 55 Rai of which the cost is included in the cost of projects.
-
Bank guarantees
There were outstanding bank guarantees issued by the banks on behalf of the Group in respect of certain performance bonds as required in the normal course of business as follows:
(Unit: Million Baht)
30 September 2025
31 December 2024
Letters of guarantee for arrangement
(Audited)
and maintenance of public utilities
1,527
1,799
Letters of guarantee for electricity usage
6
7
Other letters of guarantee
29
39
Total
1,562
1,845
-
Litigations
Between 2017 and 2025, various customers sued the Company and its subsidiaries for compensatory damages from purchase of land and houses of their projects, as at 30 September 2025, totaling Baht 1,286 million (31 December 2024: Baht 1,135 million). The lawsuits are currently in the judicial process. For reasons of prudence, the Company and its subsidiaries have set aside provisions totaling Baht 242 million (31 December 2024: Baht 219 million), which the Company and its subsidiaries deemed to be an appropriate amount.
In 2017, the Company was filed as a defendant by a construction contractor company, plaintiff, for breach of hire of work agreement, with the plaintiff demanding outstanding payment and compensatory damages as at 30 September 2025, totaling Baht 135 million (31 December 2024: Baht 135 million). In October 2019, the Court of First Instance dismissed the case and rendered a judgement ordering that plaintiff pay the compensatory damages arising from the counterclaim of Baht 77 million together with interest.
The Company demanded that the bank, as an issuer of the letter of guarantees, settle the payment on behalf of the plaintiff in accordance with the judgement of the Court and subsequently received the amount of Baht 41 million in May 2020 in accordance with the facilities stated in the letter of guarantee. The amount received was presented as "Deferred compensatory damage income" in the statement of financial position and will be recognised in profit or loss when the lawsuit is finalised.
In October 2022, the Court of Appeal overturned the prior judgement and ordered the Company to pay the outstanding payment and retention to the plaintiff. After offsetting the debt with the plaintiff's obligation to pay the compensatory damages, the Company was required to pay an additional amount of Baht 3 million together with interest and return the letter of guarantee to the plaintiff.
In 2024, the Company and the plaintiff filed an appeal against the judgment of the Court of Appeal. Subsequently, the Supreme Court issued an order to accept the appeal. The case is currently under consideration by the Supreme Court. However, the Company believes that there will be no material impact on its financial statements.
Between 2018 and 2025, Housing Estate Juristic Persons sued the Company and its subsidiaries as a defendant/co-defendant for a breach of agreement under the Land Development Act B.E. 2543, demanding compensatory damages of the Company and its subsidiaries, as at 30 September 2025, totaling Baht 694 million (31 December 2024: Baht 694 million). The lawsuits are currently in the judicial process. For reasons of prudence, the Company and its subsidiaries have set aside provision of Baht 75 million (31 December 2024: Baht 72 million) for the loss arising from these litigations, which the Company and its subsidiaries deemed to be an appropriate amount.
