SAMCO |
SAMMAKORN PUBLIC COMPANY LIMITED |
Property & Construction/Property Development |
SET |
CG Report:    |
|
|
|
|
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 |
|
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 |
|
|
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 |
|
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 |
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 |
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
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|