LEE : LEE FEED MILL PUBLIC COMPANY LIMITED
YE/2565 (Jan - Dec 2022)
Business Overview

Lee Pattana Group is principally engaged in

(1) manufacturing of animal feed

(2) crop drying, silo business and the distribution of raw materials for animal feed manufacture

(3) experimental farming and

(4) crop farming.

Financial Statement
2022 2021 2020 2019
Income Statement (MB)
Revenues 3,385.29 3,788.10 2,883.39 2,677.79
Expenses 3,355.02 3,631.22 2,655.66 2,486.10
Net Profit (Loss) 29.65 136.08 187.05 149.70
Balance Sheet (MB)
Assets 3,051.44 3,237.52 3,142.82 2,982.17
Liabilities 339.22 446.98 411.54 324.50
Shareholders' Equity 2,683.33 2,760.57 2,700.57 2,627.86
Cash Flow (MB)
Operating 101.65 90.02 147.28 169.20
Investing 55.15 121.94 -23.07 -123.05
Financing -135.65 -180.96 -126.65 -74.73
Financial Ratio
EPS (Baht) 0.03 0.15 0.20 0.16
GP Margin (%) 5.81 7.57 14.08 13.68
NP Margin (%) 0.84 3.57 6.57 5.60
D/E Ratio (x) 0.13 0.16 0.15 0.12
ROE (%) 1.09 4.98 7.02 5.79
ROA (%) 0.96 4.92 7.59 6.19
Business Plan
  • Conduct research and development to devise new quality products.
  • Enhance manufacturing process with deployment of innovation.
  • Create, consolidate, and expand customer bases.
  • Respond to customers’ requirements and reach their maximum satisfaction.
Sustainable Development Plan

In the writing process.

Business Highlight

More than 40 years in this business, the Group is well known and regarded. Our R&D for feed formulas and customized products has differentiated our stance. The Group also has the production capacity to meet increases in market demand.

Performance and Analysis
Business Performance Summary

The Group’s 2022 operating result, it generated a net profit of 29.65 million baht while that of the previous year was 136.08 million baht, meaning the net profit decreased by 106.43 million baht. The reason for this drop is mainly from the selling price of animal feed not being adjusted to keep up with the rising costs of its raw materials, as feed products are regulated products and their prices are controlled by the government. However, based on the Group's experience and know-how, it is necessary to accelerate the development and improvement of solutions to reduce costs. For example, this year, the Group will begin to integrate modern machinery as an automated system in production to enhance production efficiency and consistently maintain high quality at reasonable costs and market competitiveness. 

Key Milestones
  • 1983  : Established.
  • 1988 : The first feed mill was built in Nakhon Pathom.
  • 1990 : Listed on the Stock Exchange of Thailand and the second feed mill was built in Saraburi under Lee Pattana Feed Mill Co., Ltd. ("LPFM")
  • 1994 : Became a limited public company.
  • 1996 : Closed the first feed mill in Nakhon Pathom due to the limited area available for expansion and opened the new feed mill in Petchburi under Lee Feed Mill Public Co., Ltd ("LFM").
  • 2002 : Opened aquaculture feed mill in Petchburi under LFM.
  • 2004 : Established Lee Pattana Agro Silo Co.,Ltd., operates its business as silo grain storage and the purchase and sale of animal feed material.
  • 2007 : Opened aquaculture feed mill in Saraburi under LPFM.
  • 2012 : Invested in Bodhi Ngarm Sea Farms Co.,Ltd., in order to experimental farming for the aquaculture business.
  • 2020 : Invested in P A F (2020) Co., Ltd., a subsidiary, operates its business as a distributing pet feed. (Formerly known as “Pattana Agro Future Co., Ltd.”, an associated company)
  • 2021 - 2022 : Invested in automatic machines totaling 277 million baht to enhance production efficiency.
Risk Management Policy

Risk from Fluctuations in Raw Materials Price

The main raw materials are agricultural products such as maize, soybean meal, and fish meal. The Group is affected by the price volatility of raw materials for the manufacture of animal feeds. However, the Group has closely monitored the raw material market situation, purchased, and stored raw materials in quantities appropriate to production levels for use during periods of rising raw material prices. Nevertheless, the Group is allowed to increase the selling prices of animal feeds with approval obtained from the Department of Internal Trade.

The Volatility on Foreign Exchange Rate Risk

The Group's exposure to foreign currency risk arises mainly from purchase of goods that are dominated in foreign currencies. The Group seeks to reduce the risk by entering into forward exchange contracts when it considers appropriate. Generally, the forward contracts mature within one year for hedge the foreign currency risk arising on the import of raw materials.

Revenue Structure
Aquaculture Fee 58% Livestock feed 38% Pets 3% Livestock and crop farming 1%
Stock Information
SET / AGRO / AGRI
Closing price LEE SET index 3.00 2.50 2.00 1732.00 1647.67 1563.33 1479.00 4-1-22 30-3-22 4-7-22 30-9-22 30-12-22
as of 30/12/22 LEE AGRI SET
P/E (X) 29.81 7.93 18.16
P/BV (X) 0.83 0.96 1.65
Dividend yield (%) 5.42 9.14 2.50
30/12/22 30/12/21 30/12/20
Market Cap (MB) 2,213.23 2,489.89 2,121.01
Price (B/Share) 2.40 2.70 2.30
P/E (X) 29.81 17.34 11.05
P/BV (X) 0.83 0.95 0.80
CG Report:
Major Shareholders
as of 25/03/2022
นาย นิพนธ์ ลีละศิธร (24.51%)
นาย ปรีชา ลีละศิธร (17.40%)
บริษัท แอ็ลไลแอนซ์ จำกัด (7.70%)
บริษัท วอลล์ สตรีท ทาวเวอร์ จำกัด (3.52%)
นาย ชายชาญ หลูไพบูลย์ (2.59%)
Others (44.28%)
Company Information and Contact
http://www.leepattana.com
ir@leepattana.com
0-2632-7300
WALL STREET TOWER, FLOOR 28, 33/137 SURAWONG ROAD, BANG RAK Bangkok 10500
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.