FPI |
FORTUNE PARTS INDUSTRY PUBLIC COMPANY LIMITED |
Industrial/ |
mai |
CG Report:     |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
3.08 |
4.10 / 2.24 |
12.33 |
2.43 |
378.26 |
4,660.13 |
5,761.54 | 205.62 |
8.35 |
|
News |
Date/Time |
Subject |
21 Jun 2022 17:36 | Reporting Disposition of Share Repurchase for Financial Management Purposes |
16 Jun 2022 17:04 | Reporting Disposition of Share Repurchase for Financial Management Purposes |
09 Jun 2022 17:00 | Reporting Disposition of Share Repurchase for Financial Management Purposes |
08 Jun 2022 21:11 | Reporting Disposition of Share Repurchase for Financial Management Purposes |
07 Jun 2022 17:48 | Reporting Disposition of Share Repurchase for Financial Management Purposes |
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 24/06/2022) |
Foreign Limit |
20.00% |
NVDR Shareholders |
2.51% (As of 24/06/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-5.52 |
-3.33 |
-6.13 |
20 Days |
1.32 |
5.29 |
6.05 |
60 Days |
-9.41 |
0.17 |
-5.96 |
120 Days |
-8.88 |
1.92 |
-14.33 |
YTD |
-11.49 |
0.47 |
-15.05 |
P/E (X) |
12.33 |
22.07 |
51.74 |
P/BV (X) |
2.43 |
1.93 |
3.30 |
Turnover Ratio (%) |
0.44 |
0.72 |
0.26 |
|
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 |
|
Statistics |
YTD 24 Jun 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
1,513.03 |
1,513.03 |
1,513.03 |
Market Cap (MB.) |
4,660.13 |
5,265.34 |
2,254.41 |
Price (B./share) |
3.08 |
3.48 |
1.49 |
BVPS (B./Share) |
1.30 |
1.13 |
1.07 |
P/BV (X) |
2.43 |
3.07 |
1.40 |
P/E (X) |
12.33 |
23.84 |
56.64 |
Turnover Ratio (%) |
44.77 |
34.15 |
6.04 |
Value Trade/Day (MB.) |
20.00 |
5.83 |
0.67 |
Beta |
0.80 |
0.70 |
0.29 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-11.49 |
133.56 |
-25.50 |
Dividend Yield (%) |
3.80 |
1.15 |
6.38 |
Payout Ratio |
0.47 |
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 |
|
|
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 |
166.59 |
162.30 |
197.87 |
311.56 |
184.89 |
A/R Net |
1,133.19 |
715.74 |
1,080.13 |
696.73 |
733.68 |
Inventories |
543.41 |
455.48 |
489.90 |
436.39 |
406.87 |
Current Assets |
1,888.65 |
1,373.94 |
1,807.57 |
1,480.45 |
1,360.29 |
PP&E Net |
1,206.41 |
1,294.98 |
1,238.38 |
1,309.70 |
1,079.58 |
Non-Current Assets |
1,291.67 |
1,383.97 |
1,323.92 |
1,391.46 |
1,397.78 |
Total Assets |
3,180.32 |
2,757.91 |
3,131.48 |
2,871.91 |
2,758.07 |
OD |
540.30 |
497.03 |
600.54 |
596.49 |
583.23 |
A/P Net |
362.96 |
278.92 |
347.16 |
347.05 |
294.65 |
Current portion of LT |
101.70 |
106.47 |
107.44 |
163.86 |
98.22 |
Current Liabilities |
1,153.95 |
965.95 |
1,199.88 |
1,144.50 |
1,025.31 |
Non-Current Liabilities |
114.05 |
137.24 |
122.62 |
135.15 |
117.20 |
Total Liabilities |
1,268.00 |
1,103.19 |
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) |
884.53 |
630.80 |
779.36 |
573.52 |
617.72 |
Treasury Stock |
- |
- |
- |
102.98 |
102.98 |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-95.54 |
-99.41 |
-93.71 |
-1.61 |
-22.51 |
- Surplus (Deficits) |
-102.98 |
-102.98 |
-102.98 |
- |
- |
Shareholders' Equity |
1,912.32 |
1,654.72 |
1,808.98 |
1,592.26 |
1,615.56 |
Minority Interest |
- |
- |
- |
- |
- |
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 |
578.07 |
424.60 |
2,098.09 |
1,806.35 |
2,055.48 |
Other Income |
8.63 |
5.44 |
38.49 |
39.08 |
16.70 |
Total Revenues |
586.76 |
430.04 |
2,136.92 |
1,848.58 |
2,072.18 |
Costs |
420.74 |
344.53 |
1,610.00 |
1,496.81 |
1,647.83 |
Selling And Administrative Expenses |
34.55 |
47.26 |
148.91 |
173.84 |
168.24 |
Total Cost And Expenses |
458.54 |
380.08 |
1,755.29 |
1,711.05 |
1,824.08 |
EBITDA |
205.62 |
129.61 |
614.19 |
277.74 |
455.26 |
Depre. & Amor. |
64.70 |
69.97 |
212.60 |
226.08 |
211.46 |
EBIT |
140.92 |
59.64 |
401.59 |
51.66 |
243.80 |
Net Profit : Owners Of The Parent |
105.17 |
57.28 |
328.98 |
18.75 |
186.79 |
EPS (B.) |
0.07 |
0.04 |
0.22 |
0.01 |
0.13 |
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 |
59.73 |
74.57 |
245.70 |
315.98 |
419.46 |
Investing Cash Flow |
-16.73 |
-39.62 |
-123.89 |
-103.60 |
-293.83 |
Financing Cash Flow |
-73.73 |
-167.64 |
-241.50 |
-86.38 |
-28.68 |
Net Cash Flow |
-30.72 |
-132.70 |
-119.69 |
126.00 |
96.95 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.64 |
1.42 |
1.51 |
1.29 |
ROE (%) |
21.13 |
7.21 |
19.34 |
1.17 |
ROA (%) |
16.26 |
4.98 |
13.38 |
1.84 |
D/E (X) |
0.66 |
0.67 |
0.73 |
0.80 |
Total Asset Turnover (X) |
0.77 |
0.61 |
0.71 |
0.66 |
Gross Profit Margin (%) |
27.22 |
18.86 |
23.26 |
17.14 |
EBIT Margin (%) |
24.02 |
13.87 |
18.79 |
2.79 |
Net Profit Margin (%) |
17.92 |
13.32 |
15.40 |
1.01 |
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 |
36.15 |
-19.94 |
16.15 |
-12.12 |
COGs Growth |
22.12 |
-20.49 |
7.56 |
-9.16 |
Total Revenue Growth |
36.44 |
-19.83 |
15.60 |
-10.79 |
Total Expense Growth |
20.64 |
-24.19 |
2.59 |
-6.20 |
Net Profit Growth |
83.60 |
N/A |
1,654.78 |
-89.96 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
2.44 |
2.19 |
2.36 |
2.53 |
Avg. Collection Period (Days) |
149.86 |
166.68 |
154.56 |
144.52 |
Inventory Turnover (Times) |
3.38 |
3.22 |
3.48 |
3.55 |
Avg. Inventory Period (Days) |
108.11 |
113.19 |
105.00 |
102.82 |
A/P Turnover (Times) |
5.25 |
4.47 |
4.64 |
4.67 |
Avg. Payment Period (Days) |
69.47 |
81.58 |
78.69 |
78.24 |
Cash Cycle (Days) |
188.50 |
198.28 |
180.87 |
169.09 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|