Company Summary
FPI FORTUNE PARTS INDUSTRY PUBLIC COMPANY LIMITED
Industrial/
mai
CG Report:   
 
  Data as of 06 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
3.24 4.10 / 2.38 10.56 2.40 378.26 4,902.22 6,208.56 567.89 7.86
News
Date/Time Subject
10 Nov 2022 08:59   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2022 (Edit)
09 Nov 2022 20:12   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2022
09 Nov 2022 20:04   Financial Performance Quarter 3 (F45) (Reviewed)
09 Nov 2022 20:03   Financial Statement Quarter 3/2022 (Reviewed)
06 Oct 2022 17:06   Opportunity for Shareholders to Propose Agenda for the 2023 Annual General Meeting of Shareholders and to Nominate Persons to be elected as a director including and questions in advance
more

Company Profile
Address 11/22 Moo 20 Nimitmai Road, Lamlukka Pathum Thani 12150
Telephone 0-2993-4970-7
Fax 0-2993-4978-9
URL http://www.fpiautoparts.com
  Annual Report 2021
Establish Date 26/11/1991 Listed Date 20/09/2012
IPO Price (Baht) 3.50 @Par1.00 Baht
IPO Financial Advisory
  • FINANSIA SYRUS SECURITIES PUBLIC COMPANY LIMITED
    		•
    Par 0.25 Baht
    Last Par Change Old 1.00 : New 0.25 @ 17/10/2014

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Industrial / Industrial

    Business
    The Company is a plastic automotive parts manufacturer which sells both Replacement Equipment Manufacturer (REM) and Original Equipment Manufacturer (OEM) automotive parts, as well as provides injection, chrome plating and painting services for plastic products.

    Free Float 16 Mar 2022 26 Mar 2021
    % /Shareholders
    21.04% 1,930 20.30% 1,478
    Foreign Shareholders 1.10% (As of 06/12/2022) Foreign Limit 20.00%
    NVDR Shareholders  2.70% (As of 06/12/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -2.41 -1.73 -3.03
    20 Days -13.37 -4.80 -3.44
    60 Days -15.18 -6.60 -3.70
    120 Days -3.57 13.40 5.80
    YTD -6.90 17.23 -6.37
    P/E (X) 10.56 22.98 54.08
    P/BV (X) 2.40 1.76 2.96
    Turnover Ratio (%) 0.19 2.37 0.33

    Top 10 Shareholders(@30 Aug 2022) Share %
    1. นาย สมพล ธนาดำรงศักดิ์ 415,616,844 27.47
    2. MISS Achara Tanadumrongsak 146,684,600 9.69
    3. นาง รวีวรรณ ม้าทอง 87,183,000 5.76
    4. นาย ยรรยงค์ชัย ธนาดำรงศักดิ์ 86,768,000 5.73
    5. MISS Maleerat Tanadumrongsak 59,298,200 3.92
    6. MR. Somkit Tanadumrongsak 51,974,300 3.44
    7. MR. SURAPOL PIYATERATHITIVORAKOL 50,950,000 3.37
    8. น.ส. ธัญพิชชา ธนาดำรงศักดิ์ 43,621,578 2.88
    9. MISS Kocharath Tanadumrongsak 43,621,578 2.88
    10. บริษัท Thai NVDR Company Limited 41,798,918 2.76

    Management Position
    1. Mr. SOMPOL TANADUMRONGSAK CHAIRMAN OF THE EXECUTIVE COMMITTEE
    2. Mrs. RAWEEWAN MAHTHONG CHAIRMAN OF THE BOARD OF DIRECTORS
    3. Mr. SOMPOL TANADUMRONGSAK MANAGING DIRECTOR / DIRECTOR
    4. Mr. SANGCHAROEN TANADUMRONGSAK VICE CHAIRMAN
    5. Mr. SOMKIT TANADUMRONGSAK DIRECTOR
    6. Mr. YANYONGCHAI TANADUMRONGSAK DIRECTOR
    7. Mrs. NUSSARA TANADUMRONGSAK DIRECTOR
    8. Mr. ANANT GATEPITHAYA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. PUMIPAT SINACHAROEN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. SUTHANAI PRASERTSAN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    11. Mr. ANANTACHAI YOONPRATHOM INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    12. Miss PARICHATARA LAOTHEERASIRIVONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    06 Dec 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 1,513.03  1,513.03  1,513.03 
    Market Cap (MB.) 4,902.22  5,265.34  2,254.41 
    Price (B./share) 3.24  3.48  1.49 
    BVPS (B./Share) 1.35  1.13  1.07 
    P/BV (X) 2.40  3.07  1.40 
    P/E (X) 10.56  23.84  56.64 
    Turnover Ratio (%) 91.28  34.15  6.04 
    Value Trade/Day (MB.) 21.34  5.83  0.67 
    Beta 0.97  0.70  0.29 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -6.90  133.56  -25.50 
    Dividend Yield (%) 3.61  1.15  6.38 
    Payout Ratio 0.48  0.62  1.71 
    Dividend Policy Not less than 30% of net profit after deduction of corporate income tax and legal reserve (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2022 - 30 Jun 2022 0.08 Baht 09 Sep 2022 Cash
    01 Jul 2021 - 31 Dec 2021 0.07 Baht 20 May 2022 Cash
    01 Jan 2021 - 30 Jun 2021 0.05 Baht 13 Sep 2021 Cash
    01 Jan 2020 - 31 Dec 2020 0.04 Baht - Cash
    01 Jan 2019 - 31 Dec 2019 0.045 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SOMKID TAITRAGUL/GRANT THORNTON CO., LTD.
    MISS KANYANAT SRIRATCHATCHAVAL/GRANT THORNTON CO., LTD.
    MR. NARIN CHURAMONGKOL/GRANT THORNTON CO., LTD.
    Ms. LAKSHMI DEETRAKULWATTANAPHOL/GRANT THORNTON CO., LTD.
    MISS SARANYA AKHARAMAHAPHANIT/GRANT THORNTON CO., LTD.
    MISS AMORNJID BAOLORPET/GRANT THORNTON CO., LTD.
    		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 Company
    Cash And Cash Equivalents 325.81 147.15 197.87 311.56 184.89
    A/R Net 1,381.81 888.25 1,080.13 696.73 733.68
    Inventories 618.95 537.87 489.90 436.39 406.87
    Current Assets 2,372.55 1,611.88 1,807.57 1,480.45 1,360.29
    PP&E Net 1,200.35 1,257.74 1,238.38 1,309.70 1,079.58
    Non-Current Assets 1,300.54 1,348.88 1,323.92 1,391.46 1,397.78
    Total Assets 3,673.08 2,960.76 3,131.48 2,871.91 2,758.07
    OD 854.17 593.86 600.54 596.49 583.23
    A/P Net 385.04 320.73 347.16 347.05 294.65
    Current portion of LT 87.27 105.42 107.44 163.86 98.22
    Current Liabilities 1,539.58 1,172.78 1,199.88 1,144.50 1,025.31
    Non-Current Liabilities 92.58 117.97 122.62 135.15 117.20
    Total Liabilities 1,632.16 1,290.74 1,322.50 1,279.65 1,142.51
    Authorized Capital 378.26 378.26 378.26 378.26 378.26
    Paid-Up Capital 378.26 378.26 378.26 378.26 378.26
    Premium (Discount) on Share Capital 745.08 745.08 745.08 745.08 745.08
    Retained Earnings (Deficit) 878.69 637.57 779.36 573.52 617.72
    Treasury Stock - - - 102.98 102.98
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 38.90 -90.89 -93.71 -1.61 -22.51
     - Surplus (Deficits) 26.55 -102.98 -102.98 - -
    Shareholders' Equity 2,040.92 1,670.02 1,808.98 1,592.26 1,615.56
    Minority Interest - - - - -
    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 Company
    Revenue From Operations 1,930.89 1,493.58 2,098.09 1,806.35 2,055.48
    Other Income 30.34 18.12 38.49 39.08 16.70
    Total Revenues 1,961.45 1,511.94 2,136.92 1,848.58 2,072.18
    Costs 1,383.60 1,106.23 1,610.00 1,496.81 1,647.83
    Selling And Administrative Expenses 147.43 189.72 148.91 173.84 168.24
    Total Cost And Expenses 1,553.95 1,284.20 1,755.29 1,711.05 1,824.08
    EBITDA 567.89 392.48 614.19 277.74 455.26
    Depre. & Amor. 150.77 159.36 212.60 226.08 211.46
    EBIT 417.12 233.13 401.59 51.66 243.80
    Net Profit : Owners Of The Parent 323.48 188.19 328.98 18.75 186.79
    EPS (B.) 0.22 0.13 0.22 0.01 0.13
    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 Company
    Operating Cash Flow 128.10 156.35 245.70 315.98 419.46
    Investing Cash Flow -91.26 -86.31 -123.89 -103.60 -293.83
    Financing Cash Flow 87.19 -242.13 -241.50 -86.38 -28.68
    Net Cash Flow 124.04 -172.08 -119.69 126.00 96.95
    more
    Annualized: ROE, ROA
    Ratios 9M/2022  9M/2021  2021  2020 
    Current Ratio (X) 1.54 1.37 1.51 1.29
    ROE (%) 25.02 13.28 19.34 1.17
    ROA (%) 17.65 8.75 13.38 1.84
    D/E (X) 0.80 0.77 0.73 0.80
    Total Asset Turnover (X) 0.78 0.68 0.71 0.66
    Gross Profit Margin (%) 28.34 25.93 23.26 17.14
    EBIT Margin (%) 21.27 15.42 18.79 2.79
    Net Profit Margin (%) 16.49 12.45 15.40 1.01

    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 (%) 9M/2022  9M/2021  2021  2020 
    Sales Growth 29.28 15.54 16.15 -12.12
    COGs Growth 25.07 3.66 7.56 -9.16
    Total Revenue Growth 29.73 14.76 15.60 -10.79
    Total Expense Growth 21.00 4.25 2.59 -6.20
    Net Profit Growth 71.89 N/A 1,654.78 -89.96

    Annualized
    Cash Cycle 9M/2022  9M/2021  2021  2020 
    A/R Turnover (Times) 2.23 2.53 2.36 2.53
    Avg. Collection Period (Days) 163.40 144.15 154.56 144.52
    Inventory Turnover (Times) 3.26 3.01 3.48 3.55
    Avg. Inventory Period (Days) 111.86 121.18 105.00 102.82
    A/P Turnover (Times) 5.35 4.87 4.64 4.67
    Avg. Payment Period (Days) 68.24 74.97 78.69 78.24
    Cash Cycle (Days) 207.02 190.36 180.87 169.09


    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.