Company Summary
FE FAR EAST FAME LINE DDB PUBLIC COMPANY LIMITED
Services/Media & Publishing
SET
CG Report:   
 
  Data as of 09 Dec 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
170.00 246.00 / 158.50 31.01 0.98 78.70 1,337.90 1,512.50 11.89 23.36
News
Date/Time Subject
11 Nov 2022 17:14   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2022
11 Nov 2022 17:09   Financial Statement Quarter 3/2022 (Reviewed)
11 Nov 2022 17:09   Financial Performance Quarter 3 (F45) (Reviewed)
09 Nov 2022 17:25   Granting shareholders rights to propose agenda and to nominate candidate to be elected as director in the 2023 AGM
11 Aug 2022 17:20   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022
more

Company Profile
Address 465/1-467 SI AYUTTHAYA ROAD, THUNGPHYATHAI, RATCHATHEWI Bangkok 10400
Telephone 0-2354-3333
Fax 0-2644-9550-2
URL http://www.fareastfamelineddb.com
  Annual Report 2021
Establish Date 12/2/1964 Listed Date 21/07/1987
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change Old 100.00 : New 10.00 @ 31/05/1990

Market/Industry/Sector Change
Effective Date 03/01/2006
Previous Market/Industry/Sector SET  / Services / Professional Services
Current Market/Industry/Sector SET  / Services / Media & Publishing

Business
The Company conducts 3 businesses as follows: 1) One stop marketing communication consultant service, 2) Production advertising-related services such as films and radio spots, creating layouts and producing print ads, direct mails, brochures, digital media etc. 3) Advertising agent/broker which deals with media owners such as television, radio, newspaper, cinema, digital media and magazine for media placements

Free Float 29 Mar 2022 29 Mar 2021
% /Shareholders
22.03% 291 22.08% 292
Foreign Shareholders 10.40% (As of 09/12/2022) Foreign Limit 45.00%
NVDR Shareholders  0.22% (As of 09/12/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days -5.03 -6.13 -3.55
20 Days -1.73 -5.17 -1.78
60 Days -1.73 1.37 0.17
120 Days -3.41 10.08 -2.33
YTD -12.82 4.14 -10.97
P/E (X) 31.01 41.26 17.64
P/BV (X) 0.98 2.13 1.60
Turnover Ratio (%) N/A 0.25 0.56

Top 10 Shareholders(@10 May 2022) Share %
1. บริษัท สหพัฒนาอินเตอร์โฮลดิ้ง จำกัด (มหาชน) 1,055,700 13.41
2. นาย สำเริง มนูญผล 953,800 12.12
3. บริษัท สหพัฒนพิบูล จำกัด (มหาชน) 922,650 11.72
4. บริษัท ไอ.ซี.ซี. อินเตอร์เนชั่นแนล จำกัด (มหาชน) 797,800 10.14
5. GERLACH & CO.-COMERICA BANK US CLIENT OMNIBUS ACCOUNT 750,000 9.53
6. บริษัท โชควัฒนา จำกัด 505,075 6.42
7. นาย บุญชัย โชควัฒนา 368,000 4.68
8. นาง ชัยลดา ตันติเวชกุล 332,404 4.22
9. นาย ชัยลดล โชควัฒนา 244,000 3.10
10. บริษัท ไอ.ดี.เอฟ. จำกัด 171,000 2.17

Management Position
1. Mr. BOONCHAI CHOKWATANA CHAIRMAN
2. Mr. WICHAR LDALLITSAKOOL CHAIRMAN OF THE EXECUTIVE BOARD / PRESIDENT / DIRECTOR
3. MR. WASIN TEYATEETI VICE CHAIRMAN
4. Mrs. KADEKAEW ITTIKUL MANAGING DIRECTOR / DIRECTOR
5. Mrs. CHAILADA TANTIVEJAKUL DIRECTOR
6. Mrs. MALEE LEELASIRIWONG DIRECTOR
7. Miss WARAPORN KULSAWATPAKDEE DIRECTOR
8. Mr. CHAILADOL CHOKWATANA DIRECTOR
9. Mrs. KITYAPORN CHAITHAVORNSATHIEN DIRECTOR
10. Mr. KHACHORNSAKDI VANARATSEATH INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
11. Mr. AMORN ASVANUNT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
12. MR. VICHIT TANTIANUNANONT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
13. Mrs. CHATTONG TIPPAYAKALIN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
14. Mrs. PREEYACHIT CHAROENWONGSE INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
09 Dec 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 7.87  7.87  7.87 
Market Cap (MB.) 1,337.90  1,534.65  1,495.30 
Price (B./share) 170.00  195.00  190.00 
BVPS (B./Share) 172.98  171.52  167.57 
P/BV (X) 0.98  1.14  1.13 
P/E (X) 31.01  21.05  17.99 
Turnover Ratio (%) 0.39  0.12  0.13 
Value Trade/Day (MB.) 0.02  0.01  0.01 
Beta -0.02  0.33  0.07 
 
Rate of Return YTD  2021  2020 
Price Change (%) -12.82  2.63  -5.00 
Dividend Yield (%) 3.24  3.85  5.26 
Payout Ratio 1.00  0.81  0.95 
Dividend Policy Minimum of 3 Baht per share, but dependent upon company's performance and economic conditions

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2021 - 31 Dec 2021 5.50 Baht 25 May 2022 Cash
01 Jan 2020 - 31 Dec 2020 7.50 Baht 25 May 2021 Cash
- 10.00 Baht 08 May 2020 Cash
 
Auditor
(Effective Until 31/12/2022)
DR. VIRACH APHIMETEETAMRONG/DR.VIRACH AND ASSOCIATES
MR. CHAIYAKORN AUNPITIPONGSA/DR.VIRACH AND ASSOCIATES
MR. APIRUK ATI-ANUWAT/DR.VIRACH AND ASSOCIATES
Ms. RATCHANEEKON VIJAKSILP/DR.VIRACH AND ASSOCIATES
Miss RATCHARIN CHAROENKIJPAILERT/DR.VIRACH AND ASSOCIATES
Miss KORNKAEW DABKAEW/DR.VIRACH AND ASSOCIATES
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 9M/2022 
(01/01/22 
-30/09/22) 		 9M/2021 
(01/01/21 
-30/09/21) 		 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 49.12 80.75 96.39 116.82 177.40
A/R Net 80.89 82.27 153.17 215.98 329.90
Inventories 9.14 5.50 0.80 - -
Current Assets 185.18 193.94 272.28 456.52 637.74
PP&E Net 196.76 206.11 203.29 212.90 211.38
Non-Current Assets 1,399.92 1,401.97 1,423.38 1,318.52 1,083.14
Total Assets 1,585.09 1,595.91 1,695.66 1,775.04 1,720.88
OD - - - - -
A/P Net 81.51 116.24 127.55 199.50 264.37
Current portion of LT - - - - -
Current Liabilities 104.86 128.80 169.81 254.81 356.97
Non-Current Liabilities 95.43 94.81 95.71 100.34 66.89
Total Liabilities 200.29 223.61 265.52 355.16 423.86
Authorized Capital 78.70 78.70 78.70 78.70 78.70
Paid-Up Capital 78.70 78.70 78.70 78.70 78.70
Premium (Discount) on Share Capital 127.93 127.93 127.93 162.55 162.55
Retained Earnings (Deficit) 855.50 847.75 896.30 889.24 899.68
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity 299.24 295.52 303.31 265.94 132.27
 - Surplus (Deficits) 264.62 260.90 268.69 265.94 132.27
Shareholders' Equity 1,361.37 1,349.90 1,406.24 1,396.44 1,273.20
Minority Interest 23.43 22.40 23.91 23.45 23.82
more
Statement of Comprehensive Income (MB.) 9M/2022 
(01/01/22 
-30/09/22) 		 9M/2021 
(01/01/21 
-30/09/21) 		 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 332.09 218.37 375.73 588.90 713.56
Other Income 3.85 5.24 8.66 17.51 6.21
Total Revenues 341.16 240.90 408.70 610.82 727.34
Costs 232.22 142.39 227.82 400.08 476.42
Selling And Administrative Expenses 97.26 84.72 123.02 81.56 -
Total Cost And Expenses 329.48 227.10 350.84 541.25 652.53
EBITDA 11.89 31.99 84.84 98.08 126.30
Depre. & Amor. 9.45 11.04 14.49 12.49 8.84
EBIT 2.44 20.94 70.35 85.59 117.46
Net Profit : Owners Of The Parent 2.49 17.99 58.65 68.11 95.83
EPS (B.) 0.32 2.29 7.45 8.65 12.27
more
Statement of Cash Flow (MB.) 9M/2022 
(01/01/22 
-30/09/22) 		 9M/2021 
(01/01/21 
-30/09/21) 		 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 -10.12 89.43 100.60 69.48 185.47
Investing Cash Flow 9.24 -63.23 -58.31 -48.43 -4.31
Financing Cash Flow -46.38 -62.26 -62.72 -81.62 -68.14
Net Cash Flow -47.26 -36.07 -20.43 -60.58 113.03
more
Annualized: ROE, ROA
Ratios 9M/2022  9M/2021  2021  2020 
Current Ratio (X) 1.77 1.51 1.60 1.79
ROE (%) 3.18 5.46 4.19 5.10
ROA (%) 3.26 5.43 4.05 4.90
D/E (X) 0.14 0.16 0.19 0.25
Total Asset Turnover (X) 0.32 0.28 0.24 0.35
Gross Profit Margin (%) 30.07 34.79 39.36 32.06
EBIT Margin (%) 0.72 8.69 17.21 14.01
Net Profit Margin (%) 1.45 7.71 14.84 11.43

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
14 Jun 2019 PP 120,050 7,870,000 10.00

Growth Rate (%) 9M/2022  9M/2021  2021  2020 
Sales Growth 52.08 -44.00 -36.20 -17.47
COGs Growth 63.09 -50.91 -43.06 -16.02
Total Revenue Growth 41.62 -39.48 -33.09 -16.02
Total Expense Growth 45.08 -41.06 -35.18 -17.05
Net Profit Growth -86.18 36.43 -13.88 -28.93

Annualized
Cash Cycle 9M/2022  9M/2021  2021  2020 
A/R Turnover (Times) 6.47 3.77 2.04 2.16
Avg. Collection Period (Days) 56.45 96.78 178.59 169.17
Inventory Turnover (Times) 43.41 91.86 566.93 N/A
Avg. Inventory Period (Days) 8.41 3.97 0.64 -
A/P Turnover (Times) 3.43 1.70 1.41 1.73
Avg. Payment Period (Days) 106.55 215.05 259.00 211.59
Cash Cycle (Days) -41.69 -114.29 -79.76 -42.43


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.