Company Summary
FPI FORTUNE PARTS INDUSTRY PUBLIC COMPANY LIMITED
Industrial/
mai
CG Report:   
 
  Data as of 13 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
2.90 4.10 / 1.97 12.98 2.36 378.26 4,387.79 5,512.42 614.19 8.98
News
Date/Time Subject
13 May 2022 22:22   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 (Edit)
13 May 2022 22:12   Financial Performance Quarter 1 (F45) (Reviewed)(Edit)
13 May 2022 19:16   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 19:15   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 19:12   Financial Statement Quarter 1/2022 (Reviewed)
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 1.03% (As of 13/05/2022) Foreign Limit 20.00%
    NVDR Shareholders  0.53% (As of 13/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 1.40 4.68 5.75
    20 Days -3.33 4.77 5.30
    60 Days -13.17 -3.77 -7.72
    120 Days 15.08 24.45 6.70
    YTD -16.67 -8.16 -19.41
    P/E (X) 12.98 34.40 56.54
    P/BV (X) 2.36 2.07 3.38
    Turnover Ratio (%) 0.08 0.43 0.63

    Top 10 Major Shareholders(@06 May 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 51,600,000 3.41
    8. น.ส. ธัญพิชชา ธนาดำรงศักดิ์ 43,621,578 2.88
    9. MISS Kocharath Tanadumrongsak 43,621,578 2.88
    10. FORTUNE PARTS INDUSTRY PUBLIC COMPANY LIMITED 40,000,000 2.64

    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
    13 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 1,513.03  1,513.03  1,513.03 
    Market Cap (MB.) 4,387.79  5,265.34  2,254.41 
    Price (B./share) 2.90  3.48  1.49 
    BVPS (B./Share) 1.23  1.13  1.07 
    P/BV (X) 2.36  3.07  1.40 
    P/E (X) 12.98  23.84  56.64 
    Turnover Ratio (%) 24.91  34.15  6.04 
    Value Trade/Day (MB.) 15.31  5.83  0.67 
    Beta 0.77  0.70  0.29 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -16.67  133.56  -25.50 
    Dividend Yield (%) 4.14  1.15  6.38 
    Payout Ratio 0.54  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 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
    01 Jan 2019 - 30 Jun 2019 0.05 Baht 11 Sep 2019 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 with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 2021 
    (01/01/21 
    -31/12/21)     		 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 Company Company
    Cash And Cash Equivalents 197.87 311.56 184.89 87.94
    A/R Net 1,080.13 696.73 733.68 678.06
    Inventories 489.90 436.39 406.87 434.61
    Current Assets 1,807.57 1,480.45 1,360.29 1,248.35
    PP&E Net 1,238.38 1,309.70 1,079.58 1,002.74
    Non-Current Assets 1,323.92 1,391.46 1,397.78 1,305.12
    Total Assets 3,131.48 2,871.91 2,758.07 2,553.47
    OD 600.54 596.49 583.23 378.11
    A/P Net 347.16 347.05 294.65 274.47
    Current portion of LT 107.44 163.86 98.22 94.00
    Current Liabilities 1,199.88 1,144.50 1,025.31 774.58
    Non-Current Liabilities 122.62 135.15 117.20 101.39
    Total Liabilities 1,322.50 1,279.65 1,142.51 875.97
    Authorized Capital 378.26 378.26 378.26 378.66
    Paid-Up Capital 378.26 378.26 378.26 378.26
    Premium (Discount) on Share Capital 745.08 745.08 745.08 745.08
    Retained Earnings (Deficit) 779.36 573.52 617.72 565.69
    Treasury Stock - 102.98 102.98 -
    Shares Of The Company Held By Subsidiaries - - - -
    Other Components Of Equity -93.71 -1.61 -22.51 -11.53
     - Surplus (Deficits) -102.98 - - -
    Shareholders' Equity 1,808.98 1,592.26 1,615.56 1,677.50
    Minority Interest - - - -
    more
    Statement of Comprehensive Income (MB.) 2021 
    (01/01/21 
    -31/12/21)     		 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 Company Company
    Revenue From Operations 2,098.09 1,806.35 2,055.48 1,940.22
    Other Income 38.49 39.08 16.70 26.86
    Total Revenues 2,136.92 1,848.58 2,072.18 1,967.08
    Costs 1,610.00 1,496.81 1,647.83 1,572.51
    Selling And Administrative Expenses 148.91 173.84 168.24 228.69
    Total Cost And Expenses 1,755.29 1,711.05 1,824.08 1,791.42
    EBITDA 614.19 277.74 455.26 386.23
    Depre. & Amor. 212.60 226.08 211.46 214.11
    EBIT 401.59 51.66 243.80 172.13
    Net Profit : Owners Of The Parent 328.98 18.75 186.79 125.55
    EPS (B.) 0.22 0.01 0.13 0.09
    more
    Statement of Cash Flow (MB.) 2021 
    (01/01/21 
    -31/12/21)     		 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 Company Company
    Operating Cash Flow 245.70 315.98 419.46 408.04
    Investing Cash Flow -123.89 -103.60 -293.83 -215.91
    Financing Cash Flow -241.50 -86.38 -28.68 -363.32
    Net Cash Flow -119.69 126.00 96.95 -171.20
    more
    Annualized: ROE, ROA
    Ratios 2021  2020  2019 
    Current Ratio (X) 1.51 1.29 1.33
    ROE (%) 19.34 1.17 11.34
    ROA (%) 13.38 1.84 9.18
    D/E (X) 0.73 0.80 0.71
    Total Asset Turnover (X) 0.71 0.66 0.78
    Gross Profit Margin (%) 23.26 17.14 19.83
    EBIT Margin (%) 18.79 2.79 11.77
    Net Profit Margin (%) 15.40 1.01 9.01

    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 (%) 2021  2020  2019 
    Sales Growth 16.15 -12.12 5.94
    COGs Growth 7.56 -9.16 4.79
    Total Revenue Growth 15.60 -10.79 5.34
    Total Expense Growth 2.59 -6.20 1.82
    Net Profit Growth 1,654.78 -89.96 48.78

    Annualized
    Cash Cycle 2021  2020  2019 
    A/R Turnover (Times) 2.36 2.53 2.91
    Avg. Collection Period (Days) 154.56 144.52 125.34
    Inventory Turnover (Times) 3.48 3.55 3.92
    Avg. Inventory Period (Days) 105.00 102.82 93.19
    A/P Turnover (Times) 4.64 4.67 5.79
    Avg. Payment Period (Days) 78.69 78.24 63.03
    Cash Cycle (Days) 180.87 169.09 155.51


    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.