Company Summary
SVH SAMITIVEJ PUBLIC COMPANY LIMITED
Services/Health Care Services
SET
CG Report:   -
 
  Data as of 13 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
406.00 426.00 / 390.00 21.89 4.03 1,000.00 40,600.00 44,268.68 1,066.84 13.97
News
Date/Time Subject
13 May 2022 17:10   Progress report on Free Float rectification
11 May 2022 17:04   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
11 May 2022 17:03   Financial Statement Quarter 1/2022 (Reviewed)
11 May 2022 17:03   Financial Performance Quarter 1 (F45) (Reviewed)
11 Apr 2022 17:18   Shareholders meeting's resolution
more

Company Profile
Address 133 SUKHUMVIT 49 ROAD, KLONG TAN NUA, WATTHANA Bangkok 10110
Telephone 0-2392-0011, 0-2381-6807, 0-2711-8000, 0-2382-2000
Fax 0-2391-1290, 0-2381-3490
URL http://www.samitivejhospitals.com
Establish Date 28/12/1976 Listed Date 15/06/1990
IPO Price (Baht) 150.00 @Par10.00 Baht
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change N/A

Business
The Company provides business services in health care, as a private hospital, under the brand Samitivej. The Company provides services to outpatients and patients in 24 hours in the tertiary (Tertiary Care). The Compay also provides outpatient clinic.

Free Float 07 Mar 2022 08 Mar 2021
% /Shareholders
4.23% 1,340 4.23% 1,338
Foreign Shareholders 0.11% (As of 13/05/2022) Foreign Limit 25.00%
NVDR Shareholders  0.03% (As of 13/05/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 1.00 -3.34 3.88
20 Days 1.50 5.94 7.26
60 Days 2.53 -11.45 9.96
120 Days -0.98 -11.42 2.12
YTD 1.50 -10.95 6.19
P/E (X) 21.89 23.18 19.04
P/BV (X) 4.03 4.39 1.68
Turnover Ratio (%) N/A 0.54 1.05

Top 10 Major Shareholders(@07 Mar 2022) Share %
1. บริษัท กรุงเทพดุสิตเวชการ จำกัด (มหาชน) 95,764,033 95.76
2. MR. CHAIVEJ NUCHPRAYOON 172,986 0.17
3. MISS PRAPAPHIM LIPTAPANLOP 132,000 0.13
4. น.ส. PAVEENA ANAKATHAM 130,400 0.13
5. น.ส. ผาณิตา หลูอารีย์สุวรรณ 126,700 0.13
6. นาย ภาณุ หลูอารีย์สุวรรณ 125,000 0.13
7. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 122,800 0.12
8. MR. OHM KIENGSIRI 121,900 0.12
9. นาง จันทนา อนรรฆธรรม 108,500 0.11
10. MR. DAVID JOHN SCOTT 100,800 0.10

Management Position
1. Mr. SOMCHAI RICHUPAN CHAIRMAN / INDEPENDENT DIRECTOR
2. Mr. CHAIRAT PANTHURAAMPHORN CHIEF EXECUTIVE OFFICER / MANAGING DIRECTOR / DIRECTOR
3. Mr. PRADIT THEEKAKUL DIRECTOR
4. Mrs. NARUMOL NOI-AM DIRECTOR
5. Mrs. SURANGKANA TECHAPAITOON DIRECTOR
6. Mr. SOMCHAT INTRATHUT INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
7. Mr. KRAITHIP KRAIRIKSH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
8. Mr. SUBHAK SIWARAKSA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
13 May 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 100.00  100.00  100.00 
Market Cap (MB.) 40,600.00  40,000.00  40,000.00 
Price (B./share) 406.00  400.00  400.00 
BVPS (B./Share) 100.73  94.86  93.72 
P/BV (X) 4.03  4.22  4.27 
P/E (X) 21.89  28.13  25.34 
Turnover Ratio (%) 0.15  0.28  0.32 
Value Trade/Day (MB.) 0.69  0.48  0.55 
Beta 0.15  0.16  0.10 
 
Rate of Return YTD  2021  2020 
Price Change (%) 1.50  0.00  -10.71 
Dividend Yield (%) 3.33  3.25  4.25 
Payout Ratio 0.73  1.34  0.63 
Dividend Policy Minimum equals to 50% of the separated Company net profit (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2021 - 31 Dec 2021 7.50 Baht 06 May 2022 Cash
01 Jan 2021 - 30 Sep 2021 6.00 Baht 19 Jan 2022 Cash
01 Jan 2020 - 31 Dec 2020 13.00 Baht 23 Apr 2021 Cash
01 Jan 2019 - 31 Dec 2019 10.00 Baht 24 Apr 2020 Cash
01 Jan 2019 - 30 Jun 2019 7.00 Baht 28 Nov 2019 Cash
 
Auditor
(Effective Until 31/12/2022)
MS. KAMONTIP LERTWITWORATEP/EY OFFICE LIMITED
MR. WICHART LOKATEKRAWEE/EY OFFICE LIMITED
Mr. SAMRAN TAENGCHAM/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 720.59 1,663.12 1,774.15 1,112.28 946.87
A/R Net 1,627.72 1,078.99 1,341.39 1,315.03 1,613.15
Inventories 134.23 120.00 142.02 142.56 136.29
Current Assets 5,878.16 5,054.46 5,439.89 4,626.77 4,480.25
PP&E Net 7,894.27 8,280.90 7,989.82 8,354.06 8,742.60
Non-Current Assets 8,583.75 8,982.28 8,669.02 9,102.60 9,049.51
Total Assets 14,461.90 14,036.74 14,108.91 13,729.37 13,529.76
OD - - - - -
A/P Net 717.24 586.82 680.30 638.06 837.96
Current portion of LT - - - - -
Current Liabilities 1,946.38 1,526.98 2,244.58 1,475.53 1,992.93
Non-Current Liabilities 1,590.32 1,706.97 1,623.97 1,769.22 1,497.22
Total Liabilities 3,536.69 3,233.96 3,868.55 3,244.75 3,490.15
Authorized Capital 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
Paid-Up Capital 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
Premium (Discount) on Share Capital 120.14 120.14 120.14 120.14 120.14
Retained Earnings (Deficit) 6,325.35 6,298.22 5,643.21 5,987.75 5,585.54
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity 2,627.14 2,608.22 2,627.18 2,607.84 2,607.54
 - Surplus (Deficits) -6.84 -6.58 -6.84 2,607.84 2,607.54
Shareholders' Equity 10,072.63 10,026.58 9,390.53 9,715.74 9,313.23
Minority Interest 852.58 776.21 849.82 768.89 726.38
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 3,382.04 2,463.85 10,856.51 10,337.74 12,614.39
Other Income 36.22 31.08 153.81 138.18 154.48
Total Revenues 3,420.40 2,497.01 11,018.66 10,475.93 12,796.18
Costs 2,013.63 1,641.54 7,096.27 6,716.17 7,929.35
Selling And Administrative Expenses 529.90 444.30 1,972.68 1,885.26 2,310.43
Total Cost And Expenses 2,543.53 2,085.83 9,068.95 8,593.33 10,239.78
EBITDA 1,066.84 601.94 2,704.53 2,662.46 3,270.60
Depre. & Amor. 169.13 183.96 728.40 745.94 655.30
EBIT 897.71 417.99 1,976.12 1,916.52 2,615.30
Net Profit : Owners Of The Parent 682.14 318.69 1,491.29 1,447.40 2,001.40
EPS (B.) 6.82 3.19 14.91 14.47 20.01
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 896.97 762.91 2,325.73 2,084.24 2,558.03
Investing Cash Flow -1,332.61 -214.97 -296.49 -816.02 -936.38
Financing Cash Flow -617.91 2.91 -1,367.37 -1,102.81 -1,634.07
Net Cash Flow -1,053.56 550.85 661.87 165.41 -12.41
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
Current Ratio (X) 3.02 3.31 2.42 3.14
ROE (%) 18.46 13.70 15.61 15.21
ROA (%) 17.23 12.11 14.20 14.06
D/E (X) 0.32 0.30 0.38 0.31
Total Asset Turnover (X) 0.84 0.71 0.79 0.77
Gross Profit Margin (%) 40.46 33.38 34.64 35.03
EBIT Margin (%) 26.25 16.74 17.93 18.29
Net Profit Margin (%) 21.00 13.37 14.28 14.71

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 37.27 -16.46 5.02 -18.05
COGs Growth 22.67 -12.73 5.66 -15.30
Total Revenue Growth 36.98 -16.56 5.18 -18.13
Total Expense Growth 21.94 -11.75 5.53 -16.08
Net Profit Growth 114.04 -33.66 3.03 -27.68

Annualized
Cash Cycle 3M/2022  3M/2021  2021  2020 
A/R Turnover (Times) 8.70 7.60 8.17 7.06
Avg. Collection Period (Days) 41.95 48.00 44.66 51.69
Inventory Turnover (Times) 58.75 49.64 49.87 48.17
Avg. Inventory Period (Days) 6.21 7.35 7.32 7.58
A/P Turnover (Times) 11.45 10.16 10.77 9.10
Avg. Payment Period (Days) 31.87 35.93 33.91 40.11
Cash Cycle (Days) 16.30 19.41 18.07 19.16


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.