Company Summary
BM BANGKOK SHEET METAL PUBLIC COMPANY LIMITED
Industrial/
mai
CG Report:   
 
  Data as of 26 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
4.90 5.95 / 3.54 29.61 2.88 235.95 2,312.27 2,844.40 33.05 19.99
News
Date/Time Subject
17 May 2022 17:35   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
17 May 2022 17:34   Financial Performance Quarter 1 (F45) (Reviewed)
17 May 2022 17:33   Notification of the Resolutions of the Board of Director's Meeting No. 1/2022 / the Issuanec of the Convertible Debentures / Dividend Payment / Notification of the date of 2022 AGM of Shareholders (Revised of the detail of the 2021 dividend payment)
17 May 2022 17:33   Financial Statement Quarter 1/2022 (Reviewed)
22 Apr 2022 17:02   Shareholders meeting's resolution
more

Company Profile
Address 149 Moo 6 Suksawad rd., Bangjak, Prapadang Samut Prakarn 10130
Telephone 0-2817-5555-7, 0-2817-5440-3
Fax 0-2817-5432 , 0-2817-5443
URL http://www.bmplc.co.th
  Annual Report 2021
Establish Date 11/5/1995 Listed Date 17/05/2016
IPO Price (Baht) 2.88 @Par0.50 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
    		•
    Par 0.50 Baht
    Last Par Change N/A

    Business
    BM operates as a manufacturer and distributor of processed metal products. The Company's products can be classified into 6 categories comprising of (1) Metal Trunking and White Conduits, (2) Communication Racks, Cabinets and Enclosures, (3) Electrical Switchboards and Lighting Fixtures, (4) Fabrication and Metal Working, (5) Mold & Die Making, Machine Tools and Equipments, and (6) Sheet Metal Parts, Press Parts, Machine Parts and Assembly Parts.

    Free Float 14 Mar 2022 12 Mar 2021
    % /Shareholders
    42.60% 1,505 38.33% 1,455
    Foreign Shareholders 9.32% (As of 26/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  2.61% (As of 26/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.94 0.65 -1.82
    20 Days -9.26 -1.31 -5.84
    60 Days -13.27 -6.00 -14.79
    120 Days - 4.21 -12.53
    YTD 9.87 18.44 -1.00
    P/E (X) 29.61 23.39 55.55
    P/BV (X) 2.88 1.97 3.49
    Turnover Ratio (%) 0.79 0.76 0.77

    Top 10 Major Shareholders(@14 Mar 2022) Share %
    1. นาย TANES SUJJABORIBOON 53,555,500 11.35
    2. นาย ธีรวัต อมรธาตรี 51,697,000 10.96
    3. MR. VARIT BHO-OB 40,572,550 8.60
    4. NITTO KOGYO CORPORATION 40,000,000 8.48
    5. นาย ธานิน สัจจะบริบูรณ์ 31,699,000 6.72
    6. นาย วินัย วงศ์สว่างรัศมี 21,592,200 4.58
    7. บริษัท Thai NVDR Company Limited 20,944,300 4.44
    8. บริษัท MECT CO.,LTD 18,285,050 3.87
    9. นาย ลือชา โพธิ์อบ 15,115,000 3.20
    10. นาย PAVIT WONGSAVANGRUSME 13,767,800 2.92

    Management Position
    1. Mr. DAMNOEN KAEWTHAWEE CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. TANIN SAJJABORIBUN CHIEF EXECUTIVE OFFICER / VICE CHAIRMAN OF THE BOARD OF DIRECTORS
    3. Mr. TIRAWAT AMORNTHATRI MANAGING DIRECTOR / DIRECTOR
    4. Mr. TANES SUJJABORIBOON DIRECTOR
    5. Mr. VINAI VONGSWANGRUSSAMEE DIRECTOR
    6. Mr. PRAPART PRAISUWANNA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Miss NAMTHIP KITSAKSAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    26 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 471.89  440.00  440.00 
    Market Cap (MB.) 2,312.27  1,962.40  1,170.40 
    Price (B./share) 4.90  4.46  2.66 
    BVPS (B./Share) 1.70  1.70  1.58 
    P/BV (X) 2.88  2.62  1.69 
    P/E (X) 29.61  22.15  23.70 
    Turnover Ratio (%) 195.37  358.56  14.15 
    Value Trade/Day (MB.) 50.36  28.53  0.60 
    Beta 0.50  0.47  0.93 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 9.87  67.67  40.74 
    Dividend Yield (%) 0.82  1.79  3.01 
    Payout Ratio 0.24  0.40  0.71 
    Dividend Policy Not less than forty percent (40%) of the net profit

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.04 Baht 19 May 2022 Cash
    01 Jan 2020 - 31 Dec 2020 0.08 Baht 14 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.08 Baht 15 May 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MISS WANNISA NGAMBUATHONG/DHARMNITI AUDITING CO., LTD.
    MS. CHOTIMA KITSIRAKORN/DHARMNITI AUDITING CO., LTD.
    Miss NITINEE KITTIKUNAPONG/DHARMNITI AUDITING CO., LTD.
    MISS CHUTINANT KOPRASERTTHAWORN/DHARMNITI AUDITING CO., LTD.
    		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 Company
    Cash And Cash Equivalents 59.97 29.22 23.46 16.86 3.30
    A/R Net 199.33 188.62 214.55 180.79 205.48
    Inventories 204.00 186.54 209.06 154.00 102.09
    Current Assets 493.91 420.80 476.03 360.75 314.00
    PP&E Net 813.94 747.52 776.03 744.03 624.79
    Non-Current Assets 899.94 940.39 866.09 931.43 799.22
    Total Assets 1,393.86 1,361.20 1,342.12 1,292.18 1,113.22
    OD 120.00 207.76 166.69 100.00 92.02
    A/P Net 251.88 206.16 188.36 250.51 165.31
    Current portion of LT 32.81 26.07 27.13 31.11 39.53
    Current Liabilities 429.56 470.66 415.69 410.02 322.41
    Non-Current Liabilities 162.27 163.28 142.29 169.60 98.84
    Total Liabilities 591.83 633.94 557.98 579.62 421.25
    Authorized Capital 293.33 275.00 293.33 275.00 275.00
    Paid-Up Capital 235.95 220.00 235.95 220.00 220.00
    Premium (Discount) on Share Capital 390.01 374.06 390.01 374.06 374.06
    Retained Earnings (Deficit) 175.76 131.36 156.35 118.36 98.07
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 0.05 1.55 1.55 -0.15 -0.15
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 801.75 726.97 783.86 712.26 691.97
    Minority Interest 0.27 0.29 0.28 0.29 -
    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 Company
    Revenue From Operations 300.89 278.74 1,121.00 993.76 907.72
    Other Income 4.22 2.80 14.38 5.07 5.62
    Total Revenues 305.12 281.54 1,135.38 998.82 913.34
    Costs 254.16 233.85 921.89 811.64 711.09
    Selling And Administrative Expenses 28.48 36.59 128.65 128.69 119.77
    Total Cost And Expenses 282.64 270.44 1,050.54 940.34 830.86
    EBITDA 33.05 28.60 137.86 120.38 99.96
    Depre. & Amor. 13.22 13.38 54.62 49.02 42.74
    EBIT 19.82 15.22 83.24 71.36 57.22
    Net Profit : Owners Of The Parent 17.90 13.82 74.01 56.17 36.01
    EPS (B.) 0.04 0.03 0.17 0.13 0.08
    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 Company
    Operating Cash Flow 99.19 -77.41 -37.62 140.44 102.13
    Investing Cash Flow -41.02 -4.43 20.30 -163.47 -108.45
    Financing Cash Flow -22.04 94.21 24.37 36.53 8.72
    Net Cash Flow 36.13 12.37 7.04 13.51 2.41
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 1.15 0.89 1.15 0.88
    ROE (%) 10.22 8.21 9.89 8.00
    ROA (%) 6.38 5.77 6.32 5.93
    D/E (X) 0.74 0.87 0.71 0.81
    Total Asset Turnover (X) 0.84 0.84 0.86 0.83
    Gross Profit Margin (%) 15.53 16.11 17.76 18.33
    EBIT Margin (%) 6.50 5.41 7.33 7.14
    Net Profit Margin (%) 5.86 4.91 6.52 5.62

    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 7.95 27.91 12.80 9.48
    COGs Growth 8.69 29.26 13.58 14.14
    Total Revenue Growth 8.37 27.52 13.67 9.36
    Total Expense Growth 4.51 27.11 11.72 13.18
    Net Profit Growth 29.52 22.38 31.77 55.98

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 5.89 5.49 5.67 5.15
    Avg. Collection Period (Days) 61.93 66.45 64.36 70.94
    Inventory Turnover (Times) 4.83 6.11 5.08 6.34
    Avg. Inventory Period (Days) 75.65 59.77 71.87 57.58
    A/P Turnover (Times) 4.11 4.43 4.20 3.90
    Avg. Payment Period (Days) 88.72 82.41 86.88 93.50
    Cash Cycle (Days) 48.86 43.81 49.35 35.02


    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 BM-W2, BM-W2-R

    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.