Company Summary
TNPC THAI NAM PLASTIC PUBLIC COMPANY LIMITED
Industrials/Automotive
SET
CG Report:   
 
  Data as of 25 Nov 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
2.06 3.62 / 1.90 17.94 1.32 340.81 702.08 1,396.98 95.98 11.74
News
Date/Time Subject
18 Nov 2022 17:00   Notification of the dissolution and liquidation of subsidiaries
15 Nov 2022 07:21   Financial Statement Quarter 3/2022 (Reviewed)
15 Nov 2022 07:21   Financial Performance Quarter 3 (F45) (Reviewed)
15 Nov 2022 07:21   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2022
15 Aug 2022 20:34   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022
more

Company Profile
Address 40 MOO 7, PETCHAKASEM ROAD, K.M. 23, OMNOI, KRATHUM BAEN Samut Sakhon 74130
Telephone 0-2810-3000, 0-2420-9968-74
Fax 0-2810-3933, 0-2420-1827, 0-2420-9967
URL http://www.thainam.com
  Annual Report 2021
Establish Date 22/5/1970 Listed Date 27/02/1992
IPO Price (Baht) 50.00 @Par10.00 Baht
IPO Financial Advisory
  • KGI SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
  • Par 1.00 Baht
    Last Par Change Old 5.00 : New 1.00 @ 06/05/2015

    Market/Industry/Sector Change
    Effective Date 27/04/2006
    Previous Market/Industry/Sector SET  / - / Companies Under Rehabilitation
    Current Market/Industry/Sector SET  / Industrials / Automotive

    Business
    Manufacture and Distribute the semi-finished plastic products- Synthetic leather and film/sheet for the industries of Automotive, sports shoes, furniture and fashionable leather- Flexible film/sheet for the application in household, civil engineering and agricultural functions

    Free Float 04 Apr 2022 05 Apr 2021
    % /Shareholders
    65.19% 2,378 64.52% 1,017
    Foreign Shareholders 0.52% (As of 25/11/2022) Foreign Limit 35.00%
    NVDR Shareholders  0.35% (As of 25/11/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 3.00 -4.60 2.78
    20 Days -9.65 -16.47 -10.77
    60 Days -14.88 -24.03 -13.68
    120 Days -36.02 -42.40 -35.85
    YTD -10.68 -12.56 -8.65
    P/E (X) 17.94 12.34 17.57
    P/BV (X) 1.32 1.13 1.60
    Turnover Ratio (%) 0.12 1.08 0.50

    Top 10 Shareholders(@03 May 2022) Share %
    1. BANGKOK BANK PUBLIC COMPANY LIMITED 31,351,994 9.81
    2. นาย SOMSKUL ASAVACHAROENTAVORN 26,595,000 8.32
    3. นาง สิริวรรณ ศรีพหล 15,590,229 4.88
    4. นาย ไพศาล สำราญกิจดำรงค์ 14,891,245 4.66
    5. MR. MAKORN SUWANARPA 14,890,138 4.66
    6. น.ส. อุมาภรณ์ สว่างวรรณ์ 14,673,343 4.59
    7. น.ส. น้อย แซ่ตั้ง 14,540,767 4.55
    8. นาย กฤตศร มังกรกาญจน์ 13,469,951 4.22
    9. น.ส. ปิยธิดา มังกรกาญจน์ 12,271,440 3.84
    10. นาย ก้อง มังกรกาญจน์ 12,134,890 3.80

    Management Position
    1. Mrs. SIRIPHORN MONGKORNKARN CHAIRMAN / MANAGING DIRECTOR
    2. Mr. KONG MANGKORNKARN DIRECTOR
    3. Mr. THAWAT TREEWANNAKUL DIRECTOR
    4. Mr. CHAIYANANDH LAPITANANUVAT DIRECTOR
    5. Miss PIYATIDA MANGKORNKARN DIRECTOR
    6. Mr. KRITASORN MANGKORNKARN DIRECTOR
    7. Mr. VORATHEP VITHAYAVIROJ INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. PEESAK PRAPAIPORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. WUTIPONG VECHAYANON INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    25 Nov 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 340.81  319.52  319.52 
    Market Cap (MB.) 702.08  786.01  239.64 
    Price (B./share) 2.06  2.31  0.70 
    BVPS (B./Share) 1.56  1.55  1.28 
    P/BV (X) 1.32  1.58  0.59 
    P/E (X) 17.94  5.45  N/A 
    Turnover Ratio (%) 568.06  357.65  6.99 
    Value Trade/Day (MB.) 26.82  16.04  0.06 
    Beta 1.98  0.53  0.43 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -10.68  228.00  7.14 
    Dividend Yield (%) 2.28  0.51  N/A 
    Payout Ratio 0.41  0.03  N/A 
    Dividend Policy Not more than 50 per cent of the Company?s own net profit after deduction of corporate tax. However, the actual dividend payment depends on performance, financial position and future investment project of the Company

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 15.00 : 1.00 Share 18 May 2022 Stock
    - 0.05 Baht 18 May 2022 Cash
    - 0.0125 Baht 21 May 2021 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. THANAWUT PIBOONSAWAT/DHARMNITI AUDITING CO., LTD.
    Miss POTJANARAT SIRIPIPAT/DHARMNITI AUDITING CO., LTD.
    Miss ROONGNAPHA SAENGCHAN/DHARMNITI AUDITING CO., LTD.
    Miss TECHINEE PORNPENPOB/DHARMNITI AUDITING 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.) 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 21.35 43.41 27.81 41.80 23.47
    A/R Net 335.58 187.48 248.76 176.92 139.12
    Inventories 472.28 383.90 373.83 250.34 291.35
    Current Assets 829.22 614.78 650.40 469.05 469.42
    PP&E Net 260.27 282.36 268.17 299.40 329.06
    Non-Current Assets 418.08 465.71 438.89 460.70 425.99
    Total Assets 1,247.30 1,080.49 1,089.29 929.76 895.41
    OD 130.47 132.47 153.22 111.81 153.91
    A/P Net 231.26 173.96 157.66 122.82 107.04
    Current portion of LT 24.00 4.50 9.00 21.00 7.20
    Current Liabilities 411.28 344.08 352.02 278.04 271.59
    Non-Current Liabilities 304.97 239.88 216.45 208.96 161.21
    Total Liabilities 716.25 583.96 568.47 487.00 432.80
    Authorized Capital 340.82 372.77 372.77 372.77 372.77
    Paid-Up Capital 340.81 319.52 319.52 319.52 319.52
    Premium (Discount) on Share Capital 0.00 0.00 0.00 0.00 0.00
    Retained Earnings (Deficit) 201.53 195.61 209.97 123.56 120.48
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -11.30 -18.59 -8.67 -0.32 22.62
     - Surplus (Deficits) 0.93 0.93 0.93 0.93 -
    Shareholders' Equity 531.05 496.53 520.82 442.76 462.62
    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 Consolidate
    Revenue From Operations 1,009.21 756.83 1,051.23 722.79 922.56
    Other Income 7.46 6.14 9.95 13.39 10.11
    Total Revenues 1,016.67 762.97 1,061.18 736.18 932.67
    Costs 799.56 539.87 765.51 559.31 770.05
    Selling And Administrative Expenses 163.03 138.90 195.21 163.02 201.32
    Total Cost And Expenses 961.95 684.10 962.88 719.65 981.85
    EBITDA 95.98 139.84 162.90 73.50 2.13
    Depre. & Amor. 39.99 40.62 54.18 52.02 52.08
    EBIT 55.99 99.22 108.72 21.48 -49.95
    Net Profit : Owners Of The Parent 28.83 76.04 86.35 2.32 -85.47
    EPS (B.) 0.08 0.24 0.27 0.01 -0.27
    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 -40.47 16.75 -16.06 82.75 139.31
    Investing Cash Flow -24.54 -16.44 -15.74 -16.52 -53.95
    Financing Cash Flow 58.34 0.36 17.69 -49.05 -73.24
    Net Cash Flow -6.67 0.67 -14.12 17.18 12.13
    more
    Annualized: ROE, ROA
    Ratios 9M/2022  9M/2021  2021  2020 
    Current Ratio (X) 2.02 1.79 1.85 1.69
    ROE (%) 7.62 31.88 17.92 0.51
    ROA (%) 5.63 18.09 10.77 2.35
    D/E (X) 1.35 1.18 1.09 1.10
    Total Asset Turnover (X) 1.13 1.03 1.05 0.81
    Gross Profit Margin (%) 20.77 28.67 27.18 22.62
    EBIT Margin (%) 5.51 13.00 10.24 2.92
    Net Profit Margin (%) 2.84 9.97 8.14 0.32

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    13 May 2022 XD 21,297,107 340,813,930 1.00

    Growth Rate (%) 9M/2022  9M/2021  2021  2020 
    Sales Growth 33.35 61.36 45.44 -21.65
    COGs Growth 48.10 36.40 36.87 -27.37
    Total Revenue Growth 33.25 60.11 44.15 -21.07
    Total Expense Growth 40.62 33.78 33.80 -26.70
    Net Profit Growth -62.09 N/A 3,623.34 N/A

    Annualized
    Cash Cycle 9M/2022  9M/2021  2021  2020 
    A/R Turnover (Times) 4.98 5.85 4.94 4.57
    Avg. Collection Period (Days) 73.23 62.38 73.90 79.80
    Inventory Turnover (Times) 2.39 2.25 2.45 2.07
    Avg. Inventory Period (Days) 152.41 162.42 148.80 176.75
    A/P Turnover (Times) 5.06 5.19 5.46 4.87
    Avg. Payment Period (Days) 72.14 70.30 66.87 75.00
    Cash Cycle (Days) 153.50 154.50 155.84 181.55


    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.