Siamgas and Petrochemicals Public Company Limited
SET:SGP.BK
7.1 (THB) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 5,378.487 | 3,456.976 | 2,611.126 | 2,975.491 | 2,500.026 | 2,848.742 | 2,590.205 | 1,879.333 | 2,270.15 | 1,956.407 | 1,689.573 | 1,461.276 | 1,529.606 | 938.78 | 1,331.089 | 738.026 | 542.915 | 367.338 | 220.759 |
Short Term Investments
| 92.287 | 94.251 | 94.424 | 94.916 | 100 | 133 | 99.393 | 108.039 | 307.516 | 252.387 | 76 | 22 | 0 | 0 | 10.111 | 15.145 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5,470.774 | 3,551.227 | 2,705.55 | 3,070.407 | 2,600.026 | 2,981.742 | 2,689.598 | 1,987.371 | 2,577.666 | 2,208.794 | 1,689.573 | 1,461.276 | 1,529.606 | 938.78 | 1,341.2 | 753.171 | 542.915 | 367.338 | 220.759 |
Net Receivables
| 6,572 | 6,592 | 6,079 | 3,878 | 5,136 | 5,333 | 4,055 | 2,934 | 3,036 | 3,915 | 4,724 | 2,728 | 2,177.767 | 1,137.587 | 1,022.172 | 927.292 | 969.824 | 859.973 | 818.45 |
Inventory
| 9,825.722 | 6,390.092 | 11,153.127 | 5,303.873 | 4,854.58 | 4,817.783 | 4,069.918 | 3,345.261 | 4,375.3 | 3,535.405 | 5,250.055 | 8,143.195 | 4,839.566 | 1,909.951 | 392.304 | 414.906 | 244.961 | 262.285 | 161.356 |
Other Current Assets
| 78.19 | 149.362 | 84.919 | 56.322 | 56.813 | 45.837 | 52.55 | 43.97 | 164.156 | 77.478 | 79.705 | 54.633 | 292.661 | 281.025 | 169.852 | 111.423 | 44.549 | 56.205 | 120.12 |
Total Current Assets
| 22,143.686 | 16,850.681 | 20,319.596 | 12,495.603 | 14,133.448 | 13,710.362 | 11,197.066 | 8,919.602 | 10,586.123 | 10,021.677 | 12,047.333 | 12,613.104 | 8,839.6 | 4,267.343 | 2,925.527 | 2,206.792 | 1,802.249 | 1,545.801 | 1,320.684 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 23,891 | 23,680 | 24,165 | 22,590 | 20,547 | 16,752 | 15,646 | 15,732 | 15,246 | 55,120 | 14,435 | 12,561 | 12,255.347 | 9,240.078 | 5,251.691 | 4,609.632 | 2,853.06 | 3,033.416 | 3,076.977 |
Goodwill
| 272.396 | 2,723.956 | 2,723.956 | 2,723.956 | 2,724 | 1,516 | 1,516 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,350 | 0 | 0 | 513.196 | 513.196 | 0 | 0 | 0 |
Intangible Assets
| -226.021 | 59 | 79 | 69 | 73 | 73 | 108 | 141 | 181 | 234 | 866 | 604.524 | 0 | 1,852.081 | 557.97 | 532.95 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 46.375 | 2,782.956 | 2,802.956 | 2,792.956 | 2,797 | 1,589 | 1,624 | 1,678.801 | 1,718.801 | 1,771.801 | 2,403.801 | 1,954.524 | 2,001.888 | 1,852.081 | 1,071.166 | 1,046.146 | 1,105.067 | 1,365.716 | 1,443.909 |
Long Term Investments
| 2,424.597 | 2,278.302 | 2,210.483 | 2,092.566 | 1,872.124 | 2,483.09 | 1,748.699 | 101.372 | 148.771 | 109.329 | 170.801 | 1.004 | 0.7 | 151.457 | 216.221 | 0.2 | 0.2 | 0.2 | 0.2 |
Tax Assets
| 215.405 | 194.631 | 91.855 | 60.524 | 107.003 | 242.374 | 151.017 | 421.867 | 360.479 | 303.6 | 235.254 | 293 | 28.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 4,123.683 | 1,285.044 | 1,304.119 | 1,356.169 | 1,982.599 | 1,027.613 | 1,091.19 | 1,703.204 | 1,038.274 | -39,083.12 | 309.897 | 334.182 | 186.517 | 187.779 | 41.157 | 140.719 | 30.378 | 30.943 | 23.393 |
Total Non-Current Assets
| 30,701.06 | 30,220.934 | 30,574.413 | 28,892.215 | 27,305.726 | 22,094.077 | 20,260.906 | 19,637.245 | 18,512.326 | 18,221.609 | 17,554.754 | 15,143.71 | 14,472.753 | 11,431.394 | 6,580.234 | 5,796.697 | 3,988.705 | 4,430.275 | 4,544.479 |
Total Assets
| 52,844.746 | 47,071.615 | 50,894.009 | 41,387.818 | 41,439.174 | 35,804.439 | 31,457.972 | 28,556.847 | 29,098.448 | 28,243.286 | 29,602.087 | 27,756.814 | 23,312.353 | 15,698.737 | 9,505.761 | 8,003.489 | 5,790.954 | 5,976.076 | 5,865.163 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 4,471 | 4,687 | 6,666 | 3,506 | 4,400 | 2,435 | 3,068 | 2,707 | 2,828 | 2,024 | 1,860 | 3,325 | 2,545.908 | 1,732.666 | 1,047.862 | 970.113 | 925.774 | 803.096 | 586.189 |
Short Term Debt
| 11,198.8 | 8,863.39 | 9,265.399 | 4,380.456 | 7,714.004 | 9,337.415 | 4,083.855 | 3,512.539 | 6,681.898 | 7,846.783 | 9,156.733 | 7,838.34 | 7,399.005 | 2,860.345 | 206.125 | 36.609 | 279.857 | 416.944 | 432.103 |
Tax Payables
| 100.22 | 250.581 | 427.756 | 248.933 | 167.349 | 209.351 | 278.597 | 109.283 | 134.014 | 86.554 | 179.499 | 173.274 | 152.035 | 265.154 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 612 | 295 | 330 | 237 | 204 | 374 | 319 | 419 | 283 | 1,813.554 | 1,497.499 | 7 | 152.035 | 366.793 | 54.021 | 86.53 | 40.524 | 60.082 | 50.845 |
Other Current Liabilities
| 667.281 | 927.439 | 1,076.889 | 862.365 | 2,710.574 | 956.26 | 933.788 | 1,066.474 | 1,069.905 | 300.17 | 69.104 | 1,118.058 | 78.217 | 163.728 | 414.398 | 374.322 | 223.06 | 134.572 | 191.025 |
Total Current Liabilities
| 16,949.081 | 14,772.83 | 17,338.288 | 8,985.821 | 15,028.578 | 13,102.675 | 8,404.643 | 7,705.014 | 10,862.804 | 11,984.507 | 12,583.336 | 12,288.398 | 10,175.166 | 5,123.531 | 1,722.405 | 1,467.575 | 1,469.215 | 1,414.693 | 1,260.162 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 12,608.294 | 9,230.97 | 9,837.204 | 13,055.795 | 8,240.392 | 6,949.601 | 6,450.51 | 5,883.103 | 3,669.364 | 3,335.444 | 3,777.603 | 5,265.452 | 3,515.904 | 2,670.082 | 3,001.806 | 161.733 | 1,266.879 | 1,644.175 | 1,947.406 |
Deferred Revenue Non-Current
| 287.958 | 0 | 5,911.874 | 5,494.113 | 5,218.712 | 5,054.053 | 4,744.881 | 4,627.11 | 4,228.584 | 4,021.668 | 3,805.016 | 3,021.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 659.883 | 633.571 | 642.544 | 614.793 | 687.872 | 340.972 | 377.069 | 377.568 | 415.736 | 387.77 | 213.669 | -2,936.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6,425.205 | 6,553.993 | 371.144 | 373.76 | 375.114 | 228.328 | 172.431 | 164.197 | 147.204 | 144.835 | 138.879 | 3,036.619 | 2,799.122 | 2,456.862 | -775.952 | 2,168.169 | 2,064.069 | 2,007.84 | 1,972.703 |
Total Non-Current Liabilities
| 19,981.34 | 16,418.534 | 16,762.766 | 19,538.462 | 14,522.09 | 12,572.954 | 11,744.891 | 11,051.978 | 8,460.887 | 7,889.716 | 7,935.167 | 8,387.298 | 6,315.026 | 5,126.944 | 2,225.854 | 2,329.901 | 3,330.947 | 3,652.015 | 3,920.109 |
Total Liabilities
| 36,930.421 | 31,191.363 | 34,101.054 | 28,524.283 | 29,550.668 | 25,675.629 | 20,149.533 | 18,756.992 | 19,323.691 | 19,874.223 | 20,518.503 | 20,675.696 | 16,490.192 | 10,250.475 | 3,948.259 | 3,797.476 | 4,800.162 | 5,066.708 | 5,180.271 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 950 | 950 | 950 | 950 | 950 | 670 | 670 | 670 |
Retained Earnings
| 12,399.355 | 11,940.117 | 12,707.765 | 10,001.974 | 8,510.351 | 7,722.361 | 8,229.2 | 6,199.187 | 5,492.886 | 4,744.532 | 5,873.078 | 4,312.48 | 0 | 3,188.295 | 1,775.435 | 1,641.533 | 0 | 216.785 | -7.691 |
Accumulated Other Comprehensive Income/Loss
| 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 434.232 | 434.232 | -359.708 | 0 | 0 | 277.426 | 0 | 0 |
Other Total Stockholders Equity
| 2,094.984 | 2,495.222 | 2,618.085 | 1,386.982 | 1,489.002 | 1,183.293 | 1,828.758 | 2,396.284 | 3,082.337 | 2,432.07 | 2,021.45 | 1,352.187 | 5,390.095 | 1,602.338 | 2,004.29 | 1,506.412 | 43.367 | 22.583 | 22.583 |
Total Shareholders Equity
| 15,575.359 | 15,516.359 | 16,406.87 | 12,469.976 | 11,080.374 | 9,986.675 | 11,138.978 | 9,676.491 | 9,656.244 | 8,257.622 | 8,975.548 | 7,048.9 | 6,774.327 | 5,380.925 | 4,729.725 | 4,097.945 | 990.793 | 909.368 | 684.892 |
Total Equity
| 15,914.325 | 15,880.251 | 16,792.955 | 12,863.535 | 11,888.505 | 10,128.81 | 11,308.439 | 9,799.855 | 9,774.757 | 8,369.062 | 9,083.584 | 7,081.118 | 6,822.161 | 5,448.262 | 5,557.502 | 4,206.012 | 990.793 | 909.368 | 684.892 |
Total Liabilities & Shareholders Equity
| 52,844.746 | 47,071.615 | 50,894.009 | 41,387.818 | 41,439.174 | 35,804.439 | 31,457.972 | 28,556.847 | 29,098.448 | 28,243.286 | 29,602.087 | 27,756.814 | 23,312.353 | 15,698.737 | 9,505.761 | 8,003.489 | 5,790.954 | 5,976.076 | 5,865.163 |