Company Summary
FSMART FORTH SMART SERVICE PUBLIC COMPANY LIMITED
Services
mai
CG Report:   
 
  Data as of 10 Aug 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
6.70 8.05 / 5.30 8.99 4.62 400.00 5,360.00 7,484.21 285.32 6.20
News
Date/Time Subject
03 Aug 2020 12:30   Shareholders meeting's resolution (Edited)
30 Jul 2020 19:50   Shareholders meeting's resolution
15 Jul 2020 17:28   Notification of the Substitution for Traditional Songkran Holiday for the Year 2020
02 Jul 2020 17:54   To notify the end of the share repurchase program for financial management purpose
02 Jul 2020 17:19   Reporting Share Repurchases from for financial management purposes
more

Company Profile
Address 256 Phaholyothin Road, Samsennai, Phayathai Bangkok 10400
Telephone 0-2278-1777
Fax 0-2279-7195
URL www.boonterm.com
  Annual Report 2019
Establish Date 3/12/2008 Listed Date 14/10/2014
IPO Price (Baht) 2.50 @Par0.50 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

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

    Business
    provider of top up service for pre-paid mobile phones and online payment via automatic top up machine named "Boonterm"

    Free Float 18 Mar 2019 20 Mar 2018
    % /Shareholders
    39.11% 6,119 44.44% 7,982
    Foreign Shareholders 2.75% (As of 10/08/2020) Foreign Limit 49.00%
    NVDR Shareholders  2.30% (As of 10/08/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 1.52 -3.10 -1.00
    20 Days 9.84 2.83 6.05
    60 Days 13.56 -13.29 -8.06
    120 Days -2.19 -9.61 -5.18
    YTD 4.69 -0.57 3.39
    P/E (X) 8.99 20.09 24.02
    P/BV (X) 4.62 2.11 1.55
    Turnover Ratio (%) 0.13 0.16 0.25

    Top 10 Major Shareholders(@03 Jul 2020) Share %
    1. บริษัท ฟอร์ท คอร์ปอเรชั่น จำกัด (มหาชน) 396,164,800 49.52
    2. บริษัท FORTH SMART SERVICE PUBLIC COMPANY LIMITED 45,153,700 5.64
    3. MR. PONGCHAI AMTANON 27,174,640 3.40
    4. บริษัท Thai NVDR Company Limited 17,220,491 2.15
    5. นาง วันทนา อมตานนท์ 13,408,960 1.68
    6. นาย ศิวพันธ์ รัตนวิโรจน์วงศ์ 12,000,000 1.50
    7. นาย โสภณ อัศวศรีวรนันท์ 9,920,000 1.24
    8. MR. SOMCHAI AKRADECHSAKUL 8,500,000 1.06
    9. NOMURA PB NOMINEES LTD. 8,080,500 1.01
    10. MRS. MONTHIP VIDDAYAKORN 7,932,400 0.99

    Management Position
    1. Mr. PICHIT NIMKUL CHAIRMAN OF BOARD OF DIRECTORS
    2. Mr. PONGCHAI AMATANON CHAIRMAN OF THE EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. NARONGSAK LERTSUPTAVEE MANAGING DIRECTOR / DIRECTOR
    4. Mrs. RANGSEE LERTTRIPINYO DIRECTOR
    5. Mr. SIWAPHANT RATANAVIROJWONG DIRECTOR
    6. Mr. DUMRONG KAEWPRASIT INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    7. Mr. BOONCHAI SOWANWANICHAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Pol.Lt.Gen. BORIHARN SIANGAROM INDEPENDENT DIRECTOR
    9. ADM. KRAISORN CHANSUVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Aug 2020
    2019
    30 Dec 2019
    2018
    28 Dec 2018
    Listed share (M.) 800.00  800.00  800.00 
    Market Cap (MB.) 5,360.00  5,120.00  4,680.00 
    Price (B./share) 6.70  6.40  5.85 
    BVPS (B./Share) 1.43  1.52  1.42 
    P/BV (X) 4.62  4.21  4.13 
    P/E (X) 8.99  8.59  8.10 
    Turnover Ratio (%) 20.78  40.74  95.16 
    Value Trade/Day (MB.) 6.97  9.48  33.90 
    Beta 0.71  1.23  1.72 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) 4.69  9.40  -66.76 
    Dividend Yield (%) 10.15  9.69  9.64 
    Payout Ratio 0.91  0.86  0.84 
    Dividend Policy At least 40 percent of its net profit after deduction of retained loss (if any) and any reserves according to the Company?s articles of association or by law without any other necessities (with additional condition)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2019 - 31 Dec 2019 0.34 Baht 09 Apr 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.32 Baht 03 Sep 2019 Cash
    01 Jan 2018 - 31 Dec 2018 0.32 Baht 29 Apr 2019 Cash
    01 Jan 2018 - 30 Jun 2018 0.30 Baht 04 Sep 2018 Cash
    01 Jan 2017 - 31 Dec 2017 0.30 Baht 27 Apr 2018 Cash
    01 Jan 2017 - 30 Jun 2017 0.25 Baht 08 Sep 2017 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MISS SUPANNEE TRIYANANTAKUL/EY OFFICE LIMITED
    MR. PREECHA ARUNNARA/EY OFFICE LIMITED
    Miss ISARAPORN WISUTTHIYAN/EY OFFICE LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash 216.36 320.76 210.23 288.38 281.57
    A/R Net - - - - -
    Inventories 80.04 89.90 82.02 89.77 75.31
    Current Assets 1,230.40 1,442.22 1,398.47 1,430.87 1,348.32
    PP&E Net 1,835.38 2,242.15 1,954.01 2,361.92 2,803.86
    Total Assets 3,432.22 3,852.52 3,520.17 3,916.20 4,260.45
    OD 550.00 600.00 730.00 660.00 700.00
    A/P Net 827.14 725.08 609.11 759.41 768.44
    Current portion of LT 151.00 338.70 210.37 380.37 375.06
    Current Liabilities 2,172.35 2,307.49 2,170.56 2,452.97 2,492.76
    Non-Current Liabilities 163.25 144.36 14.04 211.67 433.70
    Total Liabilities 2,335.60 2,451.85 2,184.60 2,664.64 2,926.46
    Authorized Capital 400.00 400.00 400.00 400.00 400.00
    Paid-Up Capital 400.00 400.00 400.00 400.00 400.00
    Premium (Discount) on Share Capital 387.24 387.24 387.24 387.24 387.24
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 593.55 795.03 730.55 645.52 538.31
    Treasury Stock 289.14 187.34 187.34 187.34 -
    Shareholders' Equity 1,091.65 1,394.93 1,330.45 1,245.42 1,325.55
    Minority Interest 4.97 5.74 5.12 6.14 8.43
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Sales 729.78 798.78 3,126.87 3,349.58 3,166.37
    Other Income 65.05 66.34 292.37 252.72 198.19
    Total Revenues 794.83 865.12 3,419.25 3,602.30 3,364.56
    COGs 586.09 629.48 2,492.16 2,640.10 2,430.27
    SG&A 59.49 53.62 224.80 242.16 270.06
    Total Expenses 645.58 683.09 2,716.96 2,882.26 2,700.34
    EBITDA 285.32 314.80 1,236.30 1,268.91 1,125.06
    Depre. & Amor. 136.06 132.77 534.01 548.87 460.84
    EBIT 149.25 182.02 702.29 720.04 664.23
    Net Profit 126.54 149.51 584.23 583.11 542.90
    EPS (B.) 0.16 0.19 0.75 0.74 0.68
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    3M/2019 
    (01/01/19 
    -31/03/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 356.78 292.77 968.07 1,066.56 1,105.73
    Investing Cash Flow 9.81 -90.71 -241.96 -137.72 -1,178.17
    Financing Cash Flow -360.46 -169.68 -804.27 -922.02 209.56
    Net Cash Flow 6.13 32.38 -78.16 6.81 137.13
    more
    Annualized: ROE, ROA
    Ratios 3M/2020  3M/2019  2019  2018 
    Current Ratio (X) 0.57 0.63 0.64 0.58
    ROE (%) 45.14 41.01 45.36 45.36
    ROA (%) 18.38 18.19 18.89 17.61
    D/E (X) 2.14 1.76 1.64 2.14
    Total Asset Turnover (X) 0.92 0.90 0.92 0.88
    Gross Profit Margin (%) 19.69 21.20 20.30 21.18
    EBIT Margin (%) 18.78 21.04 20.54 19.99
    Net Profit Margin (%) 15.92 17.28 17.09 16.19

    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 (%) 3M/2020  3M/2019  2019  2018 
    Sales Growth -8.64 -5.52 -6.65 5.79
    COGs Growth -6.89 -4.80 -5.60 8.63
    Total Revenue Growth -8.12 -4.62 -5.08 7.07
    Total Expense Growth -5.49 -6.09 -5.74 6.74
    Net Profit Growth -15.36 3.10 0.19 7.41

    Annualized
    Cash Cycle 3M/2020  3M/2019  2019  2018 
    A/R Turnover (Times) N/A N/A N/A N/A
    Avg. Collection Period (Days) - - - -
    Inventory Turnover (Times) 28.82 29.05 29.01 31.99
    Avg. Inventory Period (Days) 12.67 12.57 12.58 11.41
    A/P Turnover (Times) 3.16 3.50 3.64 3.46
    Avg. Payment Period (Days) 115.68 104.25 100.22 105.62
    Cash Cycle (Days) -103.02 -91.69 -87.64 -94.20


    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 Information is provided for informative and educational purposes only.