Company Summary
SAMCO SAMMAKORN PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET
CG Report:   
 
  Data as of 23 May 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
1.47 2.48 / 1.37 28.31 0.40 641.80 943.45 4,381.61 20.54 36.82
News
Date/Time Subject
10 May 2022 17:11   Financial Statement Quarter 1/2022 (Reviewed)
10 May 2022 17:11   Financial Performance Quarter 1 (F45) (Reviewed)
10 May 2022 17:11   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
29 Apr 2022 12:42   Disclosure the Minutes of the AGM 2022 of Shareholders on the Company's Website
19 Apr 2022 17:03   Shareholders meeting's resolution
more

Company Profile
Address Spring Tower Building, 21st Floor, 188 Phayathai Road, Thung Phayathai, Ratchathewi Bangkok 10400
Telephone 0-2106-8300
Fax -
URL http://www.sammakorn.co.th
Establish Date 13/7/1970 Listed Date 02/06/1993
IPO Price (Baht) 98.00 @Par10.00 Baht
IPO Financial Advisory
  • DHANA SIAM FINANCE PUBLIC COMPANY LIMITED
    		•
    Par 1.00 Baht
    Last Par Change Old 10.00 : New 1.00 @ 07/01/2004

    Business
    The Company is principally engaged in the real estate development business focusing on developing residential projects in housing as well as after-sale maintenance services.

    Free Float 08 Mar 2022 05 Mar 2021
    % /Shareholders
    47.10% 4,562 46.86% 2,661
    Foreign Shareholders 0.03% (As of 23/05/2022) Foreign Limit 40.00%
    NVDR Shareholders  1.26% (As of 23/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 0.68 -2.85 -2.45
    20 Days -16.95 -13.53 -14.14
    60 Days -19.67 -16.70 -16.67
    120 Days -23.04 -23.85 -22.51
    YTD -22.22 -22.64 -21.16
    P/E (X) 28.31 21.67 18.68
    P/BV (X) 0.40 1.31 1.72
    Turnover Ratio (%) 0.16 0.25 0.95

    Top 10 Major Shareholders(@27 Apr 2022) Share %
    1. บริษัท อาร์พีซีจี จำกัด (มหาชน) 309,698,707 48.25
    2. น.ส. พิมอุมา เจนธรรมนุกูล 25,261,656 3.94
    3. น.ส. พีระขวัญ ขันเจริญสุข 21,282,924 3.32
    4. MISS METANEE SUKONTARUG 18,000,000 2.80
    5. MISS PANYADA PLOYPRAPATH 13,000,000 2.03
    6. ท่านผู้หญิง ทัศนาวลัย ศรสงคราม 12,692,742 1.98
    7. สมเด็จพระกนิษฐาธิราชเจ้า กรมสมเด็จพระเทพรัตนราชสุดาฯ สยามบรมราชกุมารี 10,303,320 1.61
    8. MR. WARAPOJ DEJERIYA 9,040,000 1.41
    9. บริษัท Thai NVDR Company Limited 8,014,344 1.25
    10. MRS. SIRIKORN TECHANITISAWAD 8,000,000 1.25

    Management Position
    1. Mr. BIBIT BIJAISORADAT CHAIRMAN
    2. Mr. NAPON JANETUMNUGUL MANAGING DIRECTOR / DIRECTOR
    3. Mr. KITTIPOL PRAMOJ NA AYUDHYA DIRECTOR
    4. Mr. SATJA JANETUMNUGUL DIRECTOR
    5. Mr. TAWAT UNGSUPRASERT DIRECTOR
    6. Mr. PIYABUTR LERTDAMRIKARN DIRECTOR
    7. Mr. TAWATCHAI CHONGDARAKUL INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. ANUTHIP KRAIRIKSH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mrs. KOONTHALA SASASMIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    23 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 641.80  641.80  641.80 
    Market Cap (MB.) 943.45  1,213.00  776.58 
    Price (B./share) 1.47  1.89  1.21 
    BVPS (B./Share) 3.71  3.69  3.55 
    P/BV (X) 0.40  0.51  0.34 
    P/E (X) 28.31  13.11  N/A 
    Turnover Ratio (%) 71.97  436.17  8.37 
    Value Trade/Day (MB.) 9.79  23.22  0.28 
    Beta 1.66  1.29  0.40 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -22.22  56.20  -29.24 
    Dividend Yield (%) 2.72  1.59  7.44 
    Payout Ratio 0.77  0.21  N/A 
    Dividend Policy Approximately 60 percent of the Company's net profit each year. The resolution of theBoard of Directors regarding the payment of dividends will be proposed to ashareholders' meeting for approval

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.04 Baht 18 May 2022 Cash
    01 Jan 2020 - 31 Dec 2020 0.03 Baht 07 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.09 Baht 24 Apr 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MISS SIRAPORN OUAANUNKUN/EY OFFICE LIMITED
    MRS. CHONLAROS SUNTIASVARAPORN/EY OFFICE LIMITED
    Mr. CHATCHAI KASEMSRITHANAWAT/EY OFFICE LIMITED
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 108.60 312.56 67.11 87.83 86.37
    A/R Net 31.38 115.22 38.79 115.65 34.08
    Inventories 1,324.56 1,524.01 1,351.33 1,608.40 2,166.73
    Current Assets 1,636.82 2,146.70 1,905.76 1,858.95 2,629.12
    PP&E Net 47.81 19.38 47.90 13.54 16.02
    Non-Current Assets 4,291.10 3,699.77 3,826.60 3,585.94 2,910.97
    Total Assets 5,927.92 5,846.47 5,732.36 5,444.89 5,540.09
    OD 200.70 544.20 93.12 544.20 35.00
    A/P Net 328.65 150.95 177.04 152.18 152.04
    Current portion of LT 328.03 44.84 136.28 44.89 648.47
    Current Liabilities 1,029.63 1,263.76 647.62 865.30 1,418.64
    Non-Current Liabilities 2,341.07 2,054.82 2,544.06 2,069.84 1,609.34
    Total Liabilities 3,370.70 3,318.58 3,191.68 2,935.14 3,027.98
    Authorized Capital 641.80 641.80 641.80 641.80 641.80
    Paid-Up Capital 641.80 641.80 641.80 641.80 641.80
    Premium (Discount) on Share Capital 636.26 636.26 636.26 636.26 636.26
    Retained Earnings (Deficit) 1,191.47 1,172.82 1,190.82 1,163.35 1,182.59
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -88.38 -91.60 -87.46 -97.50 -67.02
     - Surplus (Deficits) -67.02 -67.02 -67.02 -97.50 -67.02
    Shareholders' Equity 2,381.15 2,359.27 2,381.42 2,343.91 2,393.63
    Minority Interest 176.07 168.62 159.26 165.85 118.48
    more
    Statement of Comprehensive Income (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 273.58 349.79 1,424.12 1,668.62 2,066.60
    Other Income 5.94 1.56 17.46 32.87 235.85
    Total Revenues 279.56 351.41 1,441.93 1,701.50 2,302.45
    Costs 205.54 269.05 1,087.16 1,297.80 1,606.75
    Selling And Administrative Expenses 67.55 58.70 273.55 302.18 337.41
    Total Cost And Expenses 273.09 327.75 1,360.91 1,609.87 1,985.08
    EBITDA 20.54 36.62 135.07 138.87 367.72
    Depre. & Amor. 14.07 12.96 54.05 47.24 50.36
    EBIT 6.47 23.67 81.02 91.63 317.36
    Net Profit : Owners Of The Parent 0.66 9.47 42.15 40.55 78.79
    EPS (B.) 0.00 0.01 0.07 0.06 0.12
    more
    Statement of Cash Flow (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow -231.62 70.96 248.67 -122.08 640.90
    Investing Cash Flow 238.88 -214.90 -506.43 243.66 -371.18
    Financing Cash Flow 34.24 368.66 237.03 -120.12 -222.68
    Net Cash Flow 41.49 224.72 -20.72 1.46 47.04
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 1.59 1.70 2.94 2.15
    ROE (%) 1.41 3.79 1.78 1.71
    ROA (%) 1.08 2.55 1.45 1.67
    D/E (X) 1.32 1.31 1.26 1.17
    Total Asset Turnover (X) 0.23 0.30 0.26 0.31
    Gross Profit Margin (%) 24.87 23.08 23.66 22.22
    EBIT Margin (%) 2.32 6.73 5.62 5.39
    Net Profit Margin (%) -1.27 3.48 2.47 2.29

    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 (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth -21.79 20.09 -14.65 -19.26
    COGs Growth -23.60 14.63 -16.23 -19.23
    Total Revenue Growth -20.45 20.02 -15.26 -26.10
    Total Expense Growth -16.68 0.71 -15.46 -18.90
    Net Profit Growth -93.08 N/A 3.92 -48.53

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 18.39 23.91 18.44 22.29
    Avg. Collection Period (Days) 19.85 15.26 19.79 16.38
    Inventory Turnover (Times) 0.72 0.74 0.73 0.69
    Avg. Inventory Period (Days) 507.85 494.63 496.85 530.87
    A/P Turnover (Times) 4.27 6.82 6.60 8.53
    Avg. Payment Period (Days) 85.50 53.54 55.27 42.78
    Cash Cycle (Days) 442.20 456.35 461.37 504.47


    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 materials and information on this site are provided for informative and educational purpose only, and do not constitute or form a part of any advice or recommendation regarding any securities. The Stock Exchange of Thailand has no responsibility for the accuracy, suitability and completeness of any information, materials, statements, figures, reports or opinions provided, and has no responsibility for any losses and damages in any cases. In case you have any inquiries or clarification regarding this summary, please directly contact the listed company who made this summary.