![]()
|
Report Date : |
08.10.2007 |
IDENTIFICATION DETAILS
|
Name : |
YI-LAI TRADING
PTE. LTD. |
|
|
|
|
Registered Office : |
50 Lorong 21 Geylang, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
16/11/1982 |
|
|
|
|
Com. Reg. No.: |
198204735E |
|
|
|
|
Legal Form : |
Exempt Pte Ltd |
|
|
|
|
Line of Business : |
Trading and Distribution of Tiles. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Subject
Company
YI-LAI TRADING
PTE. LTD.
Line Of
Business
TRADING AND DISTRIBUTION OF TILES
Parent Company
YI-LAI BERHAD
(PERCENTAGE OF SHAREHOLDING: 100%)
Financial Elements
COMPANY
Sales :
S$5,013,752
Networth :
S$2,841,694
Paid-Up
Capital : S$500,000
Net result :
S$371,233
Net Margin(%) : 7.40
Return on Equity(%) : 13.06
Leverage Ratio :
0.13
COMPANY IDENTIFICATION
Subject Company : YI-LAI
TRADING PTE.LTD.
Former Name : -
Business Address: 50
LORONG 21 GEYLANG
Town:
Postcode: 388645
County: -
Country:
Telephone: 6842
0163
Fax: 6846 7937
ROC Number: 198204735E
SUMMARY
All amounts in this report are in: SGD unless otherwise stated
Legal Form: Exempt
Pte Ltd
Date Inc.:
16/11/1982
Previous Legal Form: -
Date of Change: 16/11/1982
Summary year : 31/12/2006
Sales: 5,013,752
Networth : 2,841,694
Capital: -
Paid-Up Capital: 500,000
Employees: 12
Net result : 371,233
Share value: -
AUDITOR : Y.H.
LIM & CO
REFERENCES
Litigation: No
Company status : TRADING
Started : 16/11/1982
PRINCIPAL(S)
LIM OON KOK S0715181J Director
DIRECTOR(S)
CHOONG BUAT KEN S0117509B Company Secretary
Appointed on : 03/01/1997
Street :
Town:
Postcode: 806877
Country:
LIM OON KOK S0715181J Director
Appointed on : 16/11/1982
Street :
Town:
Postcode: 437713
Country:
LIAO FEUN
Appointed on : 16/11/1982
Street :
Town:
Postcode: 437671
Country:
LIM TECK SHYAN S1819204G Director
Appointed on : 05/06/2000
Street : 61,
JALAN DUKU
Town:
Postcode: 429224
Country:
HSIEH YU-TIEN S2671942I Director
Appointed on : 21/10/1994
Street :
#08-454
Town:
Postcode: 730367
Country:
LIAO JENG NENG S2716896E Director
Appointed on : 28/02/2006
Street :
Town:
Postcode: 437671
Country:
FORMER DIRECTOR(S)
YU HENG-MIN M3151887
ACTIVITY(IES)
CERAMICS - EQUIPMENT And SUPPLIES Code:3850
BUILDING MATERIALS Code:2920
TILE - CEREMIC - MFRS And DISTRS Code:21600
BASED ON ACRA'S
1)
MANUFACTURE OF ARTICLES OF CONCRETE, CEMENT AND PLASTER; TRADE IN
CERAMIC HOMOGENEOUS AND OTHER TILES
CHARGES
No Charges On Premises/Property In Our Database
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
No Bankers Information In Our Database
SHAREHOLDERS(S)
YI-LAI BERHAD
500,000 Company
Street :
65 JALAN TRUS
JOHOR BARU
Town: JOHOR
Postcode: 80000
Country:
FORMER SHAREHOLDER(S)
LIM OON KOK 300,000
LIAO FEUN
HOLDING COMPANY
YI-LAI BERHAD UF33132W % :
100
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity : SUFFICIANT
Payments : REGULAR
Trend : UPWARD
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in: SGD
Audit Qualification: UNQUALIFIED (CLEAN) UNQUALIFIED (CLEAN)
UNQUALIFIED (CLEAN)
Date Account Lodged: 23/05/2007
Balance Sheet Date: 31/12/2006 31/12/2005 31/12/2004
Number of weeks: 52 52 52
Consolidation Code: COMPANY COMPANY COMPANY
---
ASSETS
Tangible Fixed Assets: 157,833 82,325 76,421
Total Fixed Assets: 157,833 82,325 76,421
Inventories: 26,461 1,567 1,848
Receivables: 1,327,397 1,579,772 1,665,648
Cash,Banks, Securitis: 1,612,520 1,136,384 907,360
Other current assets: 77,753 42,505 7,048
Total Current Assets: 3,044,131 2,760,228 2,581,904
TOTAL ASSETS: 3,201,964 2,842,553 2,658,325
---
LIABILITIES
Equity capital: 500,000 500,000 500,000
Profit & loss
Account: 2,341,694 1,970,461 1,727,094
TOTAL EQUITY: 2,841,694 2,470,461 2,227,094
Trade Creditors: 82,797 206,084 70,829
Prepay. & Def.
charges: 78,473 64,008 33,537
Provisions: 199,000 102,000 46,200
Other Short term Liab.: - - 280,665
Total short term
Liab.: 360,270 372,092 431,231
TOTAL LIABILITIES: 360,270 372,092 431,231
PROFIT & LOSS
ACCOUNT
Net Sales 5,013,752 4,585,900 4,133,736
Cost
of Goods Sold: 3,542,428 3,526,961 3,313,034
Gross Profit: 1,471,324 1,058,939 820,702
Result of ordinary
operations 470,231 303,672 213,127
NET RESULT BEFORE TAX: 468,233 303,303 197,005
Tax : 97,000 59,936 41,983
Net income/loss year: 371,233 243,367 155,022
Interest Paid: - - 16,122
Depreciation: 46,604 37,975 33,497
Directors Emoluments: 173,354 162,817 160,582
Wages and Salaries: 291,216 339,737 330,346
Financial Income: 31,352 10,205 4,873
RATIOS
31/12/2006 31/12/2005 31/12/2004
Turnover per employee: 417812.67 382158.33 344478.00
Net result /
Turnover(%): 0.07 0.05 0.04
Stock / Turnover(%): 0.01 0.00 0.00
Net Margin(%): 7.40 5.31 3.75
Return on Equity(%): 13.06 9.85 6.96
Return on Assets(%): 11.59 8.56 5.83
Net Working capital: 2683861.00 2388136.00 2150673.00
Cash Ratio: 4.48 3.05 2.10
Quick Ratio: 8.16 7.30 5.97
Current ratio: 8.45 7.42 5.99
Receivables Turnover: 95.31 124.01 145.06
Leverage Ratio: 0.13 0.15 0.19
Net Margin : (100*Net
income loss year)/Net sales
Return on Equity : (100*Net
income loss year)/Total equity
Return on Assets : (100*Net
income loss year)/Total fixed assets
Net Working capital : Total
current assets - Total short term liabilities
Cash Ratio : Cash Bank
securities/Total short term liabilities
Quick Ratio : (Cash Bank
securities+Receivables)/Total Short term liabilities
Current ratio : Total
current assets/Total short term liabilities
Inventory Turnover :
(360*Inventories)/Net sales
Receivables Turnover :
(Receivable*360)/Net sales
Leverage Ratio : Total
liabilities/(Total equity-Intangible assets)
FINANCIAL COMMENTS
THE FINANCIAL CONDITION OF THE COMPANY WAS
SEEN TO BE FAIR IN VIEW OF THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS CONSIDERED PASSABLE
WITH NET WORTH IMPROVED BY 15.03% FROM S$2,470,461 IN FY 2005 TO S$2,841,694 IN
FY 2006. THIS WAS DUE TO HIGHER ACCUMULATED PROFIT OF S$2,341,694 (2005:
S$1,970,461); A RISE OF 18.84% FROM THE PRIOR FINANCIAL YEAR.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY PROVISIONS WHICH MADE UP 55.24% (2005: 27.42%) OF THE TOTAL CURRENT
LIABILITIES AND AMOUNTED TO S$199,000 (2005: S$102,000). THE BREAKDOWN IS AS
FOLLOWS:
-PROVISION FOR TAXATION - 2006: S$199,000 (2005: S$102,000)
IN ALL, LEVERAGE RATIO FELL FROM 0.15 TIMES
TO 0.13 TIMES AS A RESULT OF A DECLINE IN TOTAL LIABILITIES AND A RISE IN TOTAL
EQUITY.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
PASSABLE AS SEEN FROM THE RISE IN NET WORKING CAPITAL AND LIQUIDITY RATIOS.
CURRENT RATIO ROSE TO 8.45 TIMES, UP FROM 7.42 TIMES AND QUICK RATIO IMPROVED
TO 8.16 TIMES FROM 7.30 TIMES IN FY 2005.
SIMILARLY, NET WORKING CAPITAL IMPROVED BY
12.38% FROM S$2,388,136 IN FY 2005 TO S$2,683,861.
CASH AND CASH EQUIVALENTS COMPRISE OF:
-CASH ON HAND - 2006: S$2,000 (2005: S$2,000)
-CASH IN BANKS - 2006: S$331,670 (2005: S$339,236)
-SHORT TERM FIXED DEPOSIT - 2006: S$1,278,850
(2005: S$795,148)
PROFITABILITY:
REVENUE POSTED AN INCREASE OF 9.33% FROM
S$4,585,900 IN FY 2005 TO S$5,013,752 AND NET PROFIT ROSE BY 52.54% TO
S$371,233 (2005: S$243,367). HENCE, NET MARGIN ROSE TO 7.40% (2005: 5.31%).
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE EXPECTED
IF REVENUE AND EARNINGS CAN BE MAINTAINED AND PAYMENT BY TRADE DEBTORS ARE
FORTHCOMING. IN ADDITION, ITS INTEREST COVERAGE WAS HEALTHY CONSIDERING THAT
ITS INTEREST EXPENSES WERE LOW AT S$23,327 IN FY 2005 (2004: S$2,003).
AVERAGE COLLECTION PERIOD HAS SHORTENED FROM
124.01 DAYS TO 95.31 DAYS. A SHORTER AVERAGE COLLECTION PERIOD POSES LESSER
RISK OF TURNING INTO BAD DEBTS. HOWEVER, IT IS STILL WORTH NOTING THAT DEBT
SERVICING ABILITY MAY BE AFFECTED IF TRADE RECEIVABLES ARE NON FORTHCOMING.
LIMITED EXEMPT PRIVATE
COMPANY
WHERE THE SHARES OF A PRIVATE COMPANY ARE NOT
OWNED BY ANY CORPORATE BODY AND THERE ARE NO MORE THAN 20 MEMBERS, THE PRIVATE
COMPANY IS KNOWN AS AN EXEMPT PRIVATE COMPANY.
AN EXEMPT PRIVATE COMPANY ENJOYS A GREATER
AMOUNT OF PRIVACY THAN A PRIVATE COMPANY. IT IS NOT REQUIRED TO FILE ACCOUNTS
WITH THE REGISTRAR IF IT CAN PRODUCE A CERTIFICATE SIGNED BY ONE OF ITS
DIRECTORS, SECRETARY AND AUDITOR CONFIRMING THE FOLLOWING POINTS:
1. THE COMPANY IS AN EXEMPT PRIVATE COMPANY.
2. THE AUDITED ACCOUNTS HAVE BEEN TABLED
BEFORE THE SHAREHOLDERS AT THE ANNUAL GENERAL MEETING.
3. THE COMPANY IS ABLE TO MEET ITS
LIABILITIES.
THERE IS THEREFORE NO DISCLOSURE TO THE
PUBLIC OF THE ACCOUNTS OF THE COMPANY ALTHOUGH THE ACCOUNTS STILL HAVE TO BE
AUDITED EVERY YEAR AND APPROVED AT AN ANNUAL GENERAL MEETING OF THE COMPANY.
A PRIVATE COMPANY THAT IS WHOLLY OWNED BY THE
GOVERNMENT MAY BECOME AN EXEMPT PRIVATE COMPANY IF THE MINISTER FOR FINANCE, IN
THE NATIONAL INTEREST, DECLARES IT TO BE SUCH BY A GAZETTE NOTIFICATION.
EXEMPT FROM AUDIT
AN EXEMPT PRIVATE COMPANY IS EXEMPT FROM
AUDIT REQUIREMENTS IF THE STARTING DATE OF ITS FINANCIAL YEAR IS BETWEEN 15 MAY
2003 AND 31 MAY 2004 AND ITS TURNOVER FOR THAT FINANCIAL YEAR DOES NOT EXCEED $2.5
MILLION. FOR FINANCIAL YEARS STARTING 1 JUNE 2004, THE AMOUNT OF THE TURNOVER
HAS BEEN RAISED TO $5 MILLION. THESE COMPANIES ARE STILL REQUIRED TO MAINTAIN
PROPER ACCOUNTING.
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
AS AT 02/10/2007, SUBJECT HAS AN ISSUED AND
PAID-UP CAPITAL OF 500,000 SHARES OF A VALUE OF S$500,000.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING
& CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE
BUSINESS OF:
1)
MANUFACTURE OF ARTICLES OF CONCRETE, CEMENT AND PLASTER; TRADE IN
CERAMIC HOMOGENEOUS AND OTHER TILES
2)
WHOLESALE OF GENERAL HARDWARE (EG LOCKS, HINGES); TRADE IN OTHER
BUILDING MATERIALS
DURING THE FINANCIAL YEAR UNDER REVIEW, THE
PRINCIPAL ACTIVITIES OF THE COMPANY CONSIST OF TRADING AND DISTRIBUTION OF
TILES.
FROM THE RESEARCH CONDUCTED, THE FOLLOWING
INFORMATION WAS GATHERED:
PRODUCTS DEALINGS:
* CERAMIC AND PORCELAIN TILES
TRADE NAME:
* ALPHA
IMPORT COUNTRY:
*
EXPORT COUNTRIES:
*
*
*
*
*
*
*
*
*
* ETC
PROJECT REFERENCES:
* UPGRADING - KIM TIAN PRECINCT
* SENGKANG N1 C20
* KALLANG / WHAMPOA RC35
* UPGRADING -
* BRICK WORKS PRECINCT
*
* BT. MERAH RC 32
* BT. MERAH RC 33A
* BT. PANJANG N6 C2 & 3
* UPGRADING -
* UPGRADING -
* BT. BATOK N3 C11
* PUNGGOL EAST C 28 - DESIGN & BUILD
* BT. PANJANG N6 C5
* SENGKANG N2 C27
* PASIR RIS CONDOMINIUM
*
*
* CHOA CHU KANG N6 C12
* WOODLANDS N6 C21 (DESIGN & BUILD)
* UPGRADING - ANG MO
* UPGRADING - KELANTAN CENTRE (MUP 16)
* ETC
FROM THE TELE-INTERVIEW CONDUCTED ON
08/10/2007, THE FOLLOWING WAS GATHERED:
NUMBER OF EMPLOYEES:
* 2007: 12
NO OTHER TRADE INFORMATION IS AVAILABLE ON
08/10/2007.
THE IMMEDIATE AND ULTIMATE HOLDING COMPANY IS
YI-LAI BERHAD, A COMPANY INCORPORATED IN
NUMBER OF EMPLOYEES (31 DECEMBER):
* COMPANY - 2006: NOT AVAILABLE (2005: NOT
AVAILABLE)
REGISTERED AND BUSINESS ADDRESS:
50 LOR 21 GEYLANG
- RENTED PREMISE
- OWNED BY XING-YE PTE.LTD.
- DATE OF CHANGE OF ADDRESS: 04/08/2006
WEBSITE:
http://www.alpha-tiles.org (PARENT COMPANY'S
WEBSITE)
EMAIL:
yilai@singnet.com.sg
MANAGEMENT
THE DIRECTORS AT THE TIME OF THE REPORT ARE:
1) LIM OON KOK, A SINGAPOREAN
- HOLDS OTHER DIRECTORSHIP AS RECORDED IN OUR
DATABASE
YI-LAI INDUSTRY BHD
2) LIM TECK SHYAN, A SINGAPOREAN
- HOLDS NO OTHER DIRECTORSHIP AS RECORDED IN
OUR DATABASE
YI-LAI INDUSTRY BHD
3) HSIEH YU-TIEN, A
- HOLDS NO OTHER DIRECTORSHIP AS RECORDED IN
OUR DATABASE
4) LIAO JENG NENG, A
- HOLDS NO OTHER DIRECTORSHIP AS RECORDED IN
OUR DATABASE
Investment Grade
IN
EXTERNAL ACCOUNTS HAVE REMAINED SUBSTANTIALLY IN SURPLUS,
CONTRIBUTED TO THE DYNAMISM OF THE ELECTRONICS AND PHARMACEUTICALS SECTORS AND
TO REPATRIATION OF PROFITS FROM
THE GOVERNMENT USES FOREIGN DIRECT INVESTMENT TO DEVELOP
PRIORITY SECTORS (ELECTRONICS, CHEMICALS, BIOTECHNOLOGY). THE AIM IS TO
ENCOURAGE THE GROWTH OF HIGH ADDED-VALUE ACTIVITIES AND TURN
CERTAIN SECTORS (MEDIA, LEGAL AND FINANCIAL SERVICES) ARE HOWEVER ONLY PARTIALLY OPEN TO FOREIGN INVESTMENT. THESE SECTORS ARE SLOWLY OPENING UP, BUT THE PROGRESS IS SLOW.
AFTER HIGH GROWTH IN 2006, BUOYED BY THE DYNAMISM OF BOTH EXPORTS AND HOUSEHOLD CONSUMPTION, A SLOWDOWN IS EXPECTED IN 2007.
ASSETS
WEAKNESSES
WHOLESALE AND RETAIL TRADE SECTOR
PAST PERFORMANCE
DOMESTIC WHOLESALE TRADE
INDEX
THE OVERALL DOMESTIC
WHOLESALE TRADE DECLINED BY 7.5% IN Q1 2007. EXCLUDING PETROLEUM, DOMESTIC
SALES FELL BY 7.4%. SECTORS OF ELECTRONIC COMPONENTS, SHIP
HOWEVER, WHOLESALERS OF
FOOD, BEVERAGES AND TOBACCO REGISTERED HIGHER TURNOVER OF 5.4%.
FOREIGN WHOLESALE TRADE
INDEX
THE OVERALL FOREIGN
WHOLESALE TRADE IN QUARTER 1 2007 FELL BY 7.6%. EXCLUDING PETROLEUM, FOREIGN
SALES DECLINED BY 8.0%. MOST WHOLESALE SECTORS REPORTED LOWER OVERSEAS RECEIPTS
IN QUARTER 1 2007 COMPARED TO THE PREVIOUS QUARTER, EXCEPT HOUSEHOLD EQUIPMENT
AND FURNITURE SECTOR. SHIP CHANDLERS & BUNKERING REPORTED THE LARGEST
DECLINE OF 18.3% IN QUARTER 1 2007, FOLLOWED BY FOOD BEVERAGES & TOBACCO
SECTOR OF 17.7%.
RETAIL TRADE
THE OVERALL RETAIL SALES
ROSE MARGINALLY BY 0.7% IN QUARTER 2 2007, COMPARED TO QUARTER 2 2006.
EXCLUDING MOTOR VEHICLES, RETAIL SALES ROSE BY 5.1%. SALES OF OPTICAL GOODS
& BOOKS, FURNITURE & HOUSEHOLD EQUIPMENT AND SUPERMARKETS ENJOYED
STRONG GROWTHS OVER A YEAR AGO. PROVISION & SUNDRY SHOPS, WATCHES AND
JEWELLERY, DEPARTMENT STORES AND WEARING APPAREL & FOOTWEAR SECTORS ALSO
REPORTED HIGHER SALES OF 4.35 TO 5.9% RESPECTIVELY.
HOWEVER, RETAILERS OF MOTOR
VEHICLES, FOOD & BEVERAGES, TELECOMMUNICATIONS APPARATUS & COMPUTERS
AND PETROL SERVICES STATIONS REPORTED LOWER SALES.
OUTLOOK
GENERALLY, WHOLESALERS
EXPECT TO DO WELL FOR THE NEXT 6 MONTHS, WITH A POSITIVE NET WEIGHTED BALANCE
OF 17%. DEALERS OF FOOD & BEVERAGES, TROPICAL PRODUCE, TEXTILES &
LEATHER GOODS AND HOUSEHOLD ELECTRICAL APPLIANCE & EQUIPMENT ARE AMONG
THOSE WHO ARE OPTIMISTIC.
RETAIL TRADE FIRMS ANTICIPATE
BUSINESS TO BE LESS BRISK FOR THE NEXT 6 MONTHS. IN PARTICULAR, DEPARTMENT
STORES, SUPERMARKETS AND RETAILERS OF MOTOR VEHICLES EXPECT SLOWER BUSINESS IN
THE COMING MONTHS.
EXTRACTED FROM: MINISTRY OF
TRADE AND
SINGAPORE DEPARTMENT OF STATISTICS
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)