Company Summary
SF SIAM FUTURE DEVELOPMENT PUBLIC COMPANY LIMITED
Property & Construction/Property Development
sSET
CG Report:   
 
  Data as of 18 Oct 2021  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
10.20 12.00 / 4.20 9.82 1.42 2,131.92 21,745.59 31,852.36 968.47 12.19
News
Date/Time Subject
12 Oct 2021 17:23   Amendment to the Opinions of the Company on the Tender offer (Form 250-2) and the Independent Financial Advisor's Opinions on the Tender Offer (1st Amendment)
11 Oct 2021 17:56   Notification of the Receipt of the Preliminary result of Tender Offer to Purchase Securities of Siam Future Public Company Limited (Form 247-6-Khor)
27 Sep 2021 18:37   Submission of the Opinion of the Company on the Tender Offer (Form 250-2) and the Opinion of the Independent Financial Advisor on the Tender Offer of Siam Future Development Public Company Limited (Part2/2)
27 Sep 2021 18:32   Submission of the Opinion of the Company on the Tender Offer (Form 250-2) and the Opinion of the Independent Financial Advisor on the Tender Offer of Siam Future Development Public Company Limited (Part1/2)
27 Sep 2021 17:49   Notification of receipt of the Amendment to the Tender Offer for securities from Central World Company Limited (247-4) (The First Amendment) (Part2/2)
more

Company Profile
Address ESPLANADE RATCHADAPISEK, 99 RATCHADAPISEK ROAD, DIN DAENG Bangkok 10400
Telephone 0-2660-9000
Fax 0-2660-9010, 0-2660-9020, 0-2660-9030
URL http://www.siamfuture.com
  Annual Report 2020
Establish Date 29/8/1994 Listed Date 17/12/2002
IPO Price (Baht) 8.00 @Par1.00 Baht
IPO Financial Advisory
  • FINANSA SECURITIES LIMITED
  • Par 1.00 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 01/01/2004
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector SET  / Property & Construction / Property Development

    Business
    The Company is a shopping center development and management.

    Free Float 25 Feb 2021 26 Feb 2020
    % /Shareholders
    42.60% 7,012 44.52% 6,391
    Foreign Shareholders 13.70% (As of 18/10/2021) Foreign Limit 49.00%
    NVDR Shareholders  0.90% (As of 18/10/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -14.29 -16.30 -14.52
    20 Days -14.29 -17.98 -15.24
    60 Days -12.82 -19.15 -16.51
    120 Days 64.52 55.08 55.01
    YTD 104.00 77.36 79.86
    P/E (X) 9.82 24.80 21.01
    P/BV (X) 1.42 1.36 1.77
    Turnover Ratio (%) 0.12 0.82 1.53

    Top 10 Major Shareholders(@31 Mar 2021) Share %
    1. บริษัท เมเจอร์ ซีนีเพล็กซ์ กรุ้ป จำกัด (มหาชน) 630,659,171 29.58
    2. LUCKY SECURITIES, INC. 172,393,639 8.09
    3. MR. NOPPORN WITOONCHART 131,829,073 6.18
    4. MR. PONGKIT SUTTAPONG 122,814,184 5.76
    5. นาย สุทธิลักษณ์ จิราธิวัฒน์ 93,828,720 4.40
    6. MORGAN STANLEY & CO. INTERNATIONAL PLC 70,800,000 3.32
    7. น.ส. ธัญจิรา พจน์เกษมสิน 50,892,630 2.39
    8. นาง เกศินี วิฑูรชาติ 37,663,200 1.77
    9. บริษัท Thai NVDR Company Limited 35,560,808 1.67
    10. นาง เพาพิลาส เหมวชิรวรากร 30,000,000 1.41

    Management Position
    1. Mr. ORANOP JANTARAPRAPA CHAIRMAN
    2. Mr. NOPPORN WITOONCHART CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. PRIN CHIRATHIVAT VICE CHAIRMAN
    4. Mr. PREECHA EKKUNAGUL DIRECTOR
    5. Miss WALLAYA CHIRATHIVAT DIRECTOR
    6. Mr. SUTHIPAK CHIRATHIVAT DIRECTOR
    7. Miss NAPARAT SRIWANVIT DIRECTOR
    8. Mr. PANDIT MONGKOLKUL DIRECTOR
    9. Mrs. NANTIYA MONTRIWAT INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    10. Mrs. SABAITHIP SOONTAROS INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. Mr. WORAVIT CHAILIMPAMONTRI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    12. Mr. PRACHA PHATHAYAKORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    18 Oct 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 2,131.92  2,131.92  2,131.92 
    Market Cap (MB.) 21,745.59  10,659.60  11,299.18 
    Price (B./share) 10.20  5.00  5.30 
    BVPS (B./Share) 7.17  6.46  5.75 
    P/BV (X) 1.42  0.77  0.92 
    P/E (X) 9.82  5.29  6.41 
    Turnover Ratio (%) 112.11  35.96  16.68 
    Value Trade/Day (MB.) 133.99  14.37  8.80 
    Beta 0.56  0.69  0.76 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 104.00  -5.66  -13.47 
    Dividend Yield (%) 1.96  4.40  1.57 
    Payout Ratio 0.19  0.23  0.10 
    Dividend Policy Not less than 40% of Net Profit after tax of the Company Financial Statements after deducting deficits (if any) and sufficient working capital for business expansion. The dividend payment will not affect normal business of the company

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.20 Baht 19 Apr 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.22 Baht 16 Apr 2020 Cash
    01 Jan 2018 - 31 Dec 2018 5.00 : 1.00 Share 17 Apr 2019 Stock
    01 Jan 2018 - 31 Dec 2018 0.10 Baht 17 Apr 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS SAKUNA YAMSAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Ms. NUNTIKA LIMVIRIYALERS/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Ms. THITINUN WAENKAEW/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 52.29 141.85 88.98 53.25 50.98
    A/R Net 112.31 185.07 138.52 204.53 145.33
    Inventories - - - - -
    Current Assets 253.25 411.54 317.09 351.59 346.38
    PP&E Net 51.81 62.14 58.74 62.99 61.15
    Non-Current Assets 25,200.67 22,614.04 24,245.86 21,018.35 19,028.90
    Total Assets 25,453.92 23,025.58 24,562.95 21,369.94 19,375.28
    OD 1,170.00 1,239.78 910.00 379.77 859.82
    A/P Net 147.08 255.42 261.86 213.04 323.43
    Current portion of LT 386.39 519.96 626.60 966.77 180.95
    Current Liabilities 2,080.54 2,313.80 2,113.17 1,851.01 1,651.27
    Non-Current Liabilities 6,802.54 6,081.22 6,276.76 5,058.04 5,131.65
    Total Liabilities 8,883.08 8,395.01 8,389.92 6,909.04 6,782.92
    Authorized Capital 2,131.93 2,131.93 2,131.93 2,131.93 1,776.62
    Paid-Up Capital 2,131.92 2,131.92 2,131.92 2,131.92 1,776.61
    Premium (Discount) on Share Capital 634.03 634.03 634.03 634.03 634.03
    Retained Earnings (Deficit) 12,529.36 10,740.87 12,170.22 10,587.70 9,088.58
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -0.45 -0.45 -0.45 -0.45 -0.45
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 15,294.87 13,506.37 14,935.73 13,353.20 11,498.77
    Minority Interest 1,275.98 1,124.20 1,237.30 1,107.70 1,093.59
    more
    Statement of Comprehensive Income (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 502.89 498.92 1,101.76 1,499.42 1,390.59
    Other Income 31.40 8.23 20.04 33.90 50.48
    Total Revenues 543.05 516.94 1,141.00 1,550.40 1,462.57
    Costs 202.42 180.54 429.70 626.21 567.37
    Selling And Administrative Expenses 124.88 110.97 231.05 275.82 240.01
    Total Cost And Expenses 327.30 291.50 660.75 902.02 823.63
    EBITDA 968.47 828.52 2,472.73 2,219.74 2,172.57
    Depre. & Amor. - - - - 29.49
    EBIT 968.47 828.52 2,472.73 2,219.74 2,143.09
    Net Profit : Owners Of The Parent 785.52 653.92 2,083.27 2,031.35 1,653.71
    EPS (B.) 0.37 0.31 0.98 0.95 0.93
    more
    Statement of Cash Flow (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 145.71 197.50 504.65 502.21 828.32
    Investing Cash Flow -140.59 -268.92 -456.76 -166.46 -676.91
    Financing Cash Flow -41.81 160.02 -12.17 -333.47 -135.29
    Net Cash Flow -36.70 88.60 35.73 2.27 16.12
    more
    Annualized: ROE, ROA
    Ratios 6M/2021  6M/2020  2020  2019 
    Current Ratio (X) 0.12 0.18 0.15 0.19
    ROE (%) 15.38 16.19 14.73 16.35
    ROA (%) 10.78 10.89 10.77 10.90
    D/E (X) 0.54 0.57 0.52 0.48
    Total Asset Turnover (X) 0.05 0.06 0.05 0.08
    Gross Profit Margin (%) 59.75 63.81 61.00 58.24
    EBIT Margin (%) 178.34 160.27 216.72 143.17
    Net Profit Margin (%) 151.77 129.69 193.94 132.35

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    17 Apr 2019 XD 355,313,390 2,131,920,931 1.00

    Growth Rate (%) 6M/2021  6M/2020  2020  2019 
    Sales Growth 0.79 -31.10 -26.52 7.83
    COGs Growth 12.12 -37.99 -31.38 10.37
    Total Revenue Growth 5.05 -31.18 -26.41 6.00
    Total Expense Growth 12.28 -32.07 -26.75 9.52
    Net Profit Growth 20.13 4.72 2.56 22.84

    Annualized
    Cash Cycle 6M/2021  6M/2020  2020  2019 
    A/R Turnover (Times) 7.44 7.12 6.42 8.57
    Avg. Collection Period (Days) 49.08 51.26 56.82 42.58
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) - - - -
    A/P Turnover (Times) 2.24 2.17 1.81 2.33
    Avg. Payment Period (Days) 162.67 168.48 201.70 156.35
    Cash Cycle (Days) -113.58 -117.22 -144.88 -113.76


    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.