MIRA INFORM REPORT

 

 

Report Date :

30.01.2008

 

IDENTIFICATION DETAILS

 

Name :

HIANG SENG FIBRE CONTAINER CO LTD

 

 

Formerly Known As :

SIAM CONTAINER [HIANG SENG] CO LTD

 

 

Registered Office :

389, Rimthangrodfai – Chongnonsee Road, Klongtoey, Prakanong, Bangkok 10110

 

 

Country :

Thailand

 

 

Financials (as on) :

2006

 

 

Date of Incorporation :

1968

 

 

Com. Reg. No.:

0105511002819 [Former : 341/2511]

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer, Distributor and Exporter of Paper and Paper container products

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

EUR  800,000 

 

 

Status :

Good

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Company Name

 

HIANG  SENG  FIBRE CONTAINER CO., LTD.

 

 

SUMMARY

 

ADDRESS                                            :           389  RIMTHANGRODFAI - CHONGNONSEE  ROAD,

                                                                                    KLONGTOEY,  PRAKANONG,

                                                                                    BANGKOK 10110,  THAILAND

TELEPHONE                                         :           [66]   2249-0251-4 

FAX                                                      :           [66]   2249-5713

E-MAIL  ADDRESS                                :           sumbum@hsfc.co.th

REGISTRATION  ADDRESS                   :           SAME  AS   BUSINESS   ADDRESS

 

ESTABLISHED                                      :           1968

REGISTRATION  NO.                             :           0105511002819  [Former : 341/2511]

CAPITAL REGISTRED                           :           BHT.  950,000,000

CAPITAL PAID-UP                                 :           BHT.  950,000,000

FISCAL  YEAR  CLOSING  DATE           :           DECEMBER  31

LEGAL  STATUS                                   :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR.  SARANYOO  TEJAVIBULYA,  THAI

                                                                        MANAGING  DIRECTOR

 

NO.  OF  STAFF                                    :           1,560

LINES  OF  BUSINESS                          :           PAPER  &  PAPER  CONTAINER  PRODUCTS

                                                                        MANUFACTURER,  DISTRIBUTOR  &  EXPORTER

 

 

CORPORATE  PROFILE

 

OPERATING  TREND                             :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                        :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  AVERAGE  PERFORMANCE     

 

 

HISTORY

 

The  subject  was established  on  May 31, 1968 as a private limited  company under  the  name  Siam  Container  [Hiang  Seng]  Co.,  Ltd.,”   by  Tejavibulya  family.  On  September  9,  1968  the  name  was  changed  to  HIANG SENG FIBRE CONTAINER CO., LTD.  It  is one  of  the  major  paper  manufacturers  in  Thailand.  It  currently  employs  1,560  staff. 

 

The  subject  received  the  promotional  privilege  from  the  Board  of  Investment  and  achieved  ISO 9002  in  2000  and  ISO 9001 : 2000  by  BVQI  in  2002.

 

The  subject’s  registered  address  is 389  Rimthangrodfai-Chongnonsee Rd.,  Klongtoey,  Prakanong,  Bangkok  10100,  and  this  is  the  subject’s  current  operation  address.

 

THE  BOARD OF  DIRECTORS

 

Name

Nationality

Age

 

Mr. Chotinond  Tejavibulya 

 

Thai

 

33

Mr.  Saranyoo  Tejavibulya    [x]

Thai

42

Mrs. Rapeepun  Tejavibulya   [x]

Thai

44

Ms. Wannaporn  Tejavibulya

Thai

34

 

 

AUTHORIZED PERSON

 

One  of  the  mentioned  directors [x] can  jointly  sign  with  one  of  the  rest  directors  on  behalf  of  the subject with  company’s   affixed.

 

 

MANGEMENT

 

Mr. Saranyoo  Tejavibulya  is  the  Managing  Director.

He  is  Thai  nationality  with  the  age  of  42  years  old.

 

Mr.  Somboon  Peeratanakul  is  the  Marketing  Manager.

He  is  Thai  nationality.

 

Mr. Dulpat  Mahatthanapanich  is  the  Assistant  Managing Director.

He  is  Thai  nationality.

                                           

Mr. Boonsong  Suparkarapongkul  is  the  Senior  Sales  Manager  [Samutprakarn].

He  is  Thai  nationality.

 

Mr.  Songyos  Triwatanachaikul   is  the  Sales  Manager  [Klongtoey].

He  is  Thai  nationality.


 

Mr.  Samrej  Siew-Sakul  is  the  Assistant  Plant Manager  [Factory  1 & Factory  4].

He  is  Thai  nationality.

 

Mr.  Sophonchai  Kluesirikul  is  the  Factory  Manager  [Factory  2  &  Factory  3]. 

He  is  Thai  nationality.

 

Mr. Veerachai Sirivongrangsan  is  the  Factory  Manager  [Factory  5].

He  is  Thai  nationality.

 

Mr. Kittiphum  Suthes  is  the  Quality  Manager.

He  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject’s  activity  is  manufacturer of  a  wide  range of  paper  and  paper  container  products  as  follows:

 

1.   Kraft  Liner  Paper: 

Used  in  the  production of  corrugated  board cartons.

 

2.   Extensible  Sack  Kraft  Paper: 

Used   for  manufacture  of   cement,  animal  food, plastics  and

chemicals sack  industries.

 

3.   Corrugated  Medium  Paper    : 

Used  in  the  manufacture  of  corrugated  board  between  the  exterior  Kraft  Liner 

Paper.     

 

4.   Corrugated Sheet Board  : 

The  products  are  single,  double  and triple  walled corrugated  board  sheeting. 

 

5.   Corrugated Cartons  : 

Two  kinds  of  corrugated  carton  or  boxes,  slotted  cartons,  and  die  cut  cartons. 

 

6.   Multi-wall Sack  : 

Three,  four  and  five  layer  Multi-wall  Sack  Kraft Paper  Bags  for  the  cement, animal  

food,  plastics  and  chemicals  industries. 

 

7.   Gummed  Paper  Tape  : 

This  products  is  primarily  used  for  sealing corrugated board  cartons and  boxes.

 

8.   Paste  Value  Paper  and  Sub  Bag  Paper  Tape  : 

The  paper  used  to  seal  the  bass  of  multi-wall sack  Kraft  paper  bags  (Sub     

Paper  Tape).  These products  are  primarily  used  in  the  manufacture  of  cement  sacks. 

 

9.  Cut  Sheet  Printing  &  Writing  Paper.


 

PURCHASE

 

50%  of  raw  materials,  paper pulp are imported  from United  States of  America, Germany,  Japan,  Taiwan,  Vietnam &  Singapore,  the  remaining  is  purchased  from  local  suppliers  and agents. 

 

 

MAJOR SUPPLIERS

 

- Panjapol Pulp Industry Public Co., Ltd., Thailand

  Products : Paper  pulp  products

 

- Panjapol  Paper  Industry  Co., Ltd.,  Thailand

  Products : Paper  pulp  products

 

 

SALES

 

90%  of  the products  is  sold  directly  to wholesalers  in  local  markets  around  400  customers. The  remaining  10%  is  exported  to  overseas  customers  in  Asian  Countries  of  over  50  customers  in  Singapore,  Hong Kong,  India,  Japan,  Korea,  Indonesia,  Philippine,  Republic  of  China,  Vietnam  and Taiwan.

 

 

MAJOR  CUSTOMERS

 

-  Procter  and  Gamble  Manufacturing  [Thailand]  Ltd.

   Business Type :  Manufacturer & distributor  of  consumer  products

 

- Unilever  Thai  Holdings  Ltd.

   Business Type :  Manufacturer  of  consumer  products

 

- Siam City Cement Public Co.,  Ltd.

   Business Type :  Manufacturer  of  cement

 

- Jalaprathan Cement Public Co.,  Ltd.

   Business Type :  Manufacturer  of  cement

 

- Pepsi - Cola  Thai  Trading  Co., Ltd.

   Business Type :  Distributor  of  soft  drink  concentrate

 

- Beer  Thai  [1991]  Co., Ltd.

   Business Type :  Distributor  of  beer  products

 

- Thai  President  Foods  Co., Ltd.

   Business Type :  Manufacturer  of  consumer  products

 

 

- Colgate-Palmolive  [Thailand]  Co., Ltd.

   Business Type :  Manufacturer  of  consumer  products

 

- Thai Preserved Food Factory Co., Ltd.

   Business Type :  Manufacturer  of  consumer  products

 

- Saha  Pathanapibul Public Co., Ltd.

   Business Type : Manufacturer  of  consumer  products

 

- Malee  Sampran  Public Co., Ltd.

   Business Type :  Manufacturer  of  fruit  juice

 

- Boonrawd  Brewery  Co., Ltd.

   Business Type :  Manufacturer  of  beer

 

- Carlsberg  Brewery  [Thailand]  Ltd.

   Business Type : Manufacturer  of  beer

 

-  etc.

 

 

AFFILIATED  COMPANIES

 

- Panjapol  Pulp  Industry  Public  Co.,  Ltd.

   Business  Type: Manufacturer  of  paper  pulp

   Address  : 44th  Floor  UCB  Building,  323  Silom  Rd.,  Bangrak,  Bangkok  10500

 

- Panjapol  Paper  Industry  Co., Ltd.

   Business Type : Manufacturer  of  paper  pulp

   Address : 44th  Floor  UCB  Building  323  Silom  Rd.,  Bangrak,  Bangkok  10500

 

 

 LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against   the  subject  for  the  past  two  years.

 

 

CREDIT

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the credits   term  of 30-60 days.

Imports  are  by  L/C  at  sight,  D/A  & T/T.

Exports  are  against  L/C  at  sight  & T/T.

 

 

BUSINESS  TRANSACTION

 

In  term  of  sales,  the  products  are  sold  mainly  to  local  customers  with  the  maximum  credit  given  at  30-60  days,  and  the  remaining  to  overseas  customers  by  L/C  at  sight.  The  subject  is  not found to have any  problem  on  its  account  receivable.

 

For  the  import,  the  subject  has  no  payment problem    due  to  the  products  are  purchased  by  L/C  at  sight only.

 

                       

BANKING

 

-          Kasikornbank  Public Co., Ltd.               

      [Head Office : 1  Kasikorn  Lane,  Rajburana Rd.,  Rajburana,  Bangkok]

 

-          The  Siam  Commercial  Bank  Public  Co., Ltd.    

      [Head Office :  9  Ratchadapisek  Rd.,  Jatujak  Bangkok]

 

-          TMB  Bank  Public  Co., Ltd.       

      [Head Office : 3000  Phaholyothin  Rd.,  Jatujak,  Bangkok]

 

-          Krung  Thai  Bank  Public  Co., Ltd.                    

      [Head  Office :  35  Sukhumvit  Rd.,  Klongtonnue,  Wattana,  Bangkok]

 

 

EMPLOYMENT

 

The   subject  employs  1,560  staff.  [office  staff,  sales  staff  and  factories workers]

 

 

LOCATION   DETAILS

 

The  premise  is  owned  for  administrative  office  at  the  heading  address  in     commercial/residential  area.

 

Box and Sheet Factories:

 

1)            183  Moo  8,   Poochaosamingprai  Rd.,  T.  Somrongtai,   A.  Phrapradaeng,

         Samutprakarn  10130.

         Tel     :  [66]  2384-0020,  2384-0111,  2384-2453-67

         Fax    :  [66]  2384-2468

         Area  :  160,000  sq.m.

        

2)            38/4  Moo 1,  Ekachai  Rd.,  T. Klongblur,  A.  Muang,  Samutprakarn  74000.

Tel     :  [66]  34  823-141-5

   Fax    :  [66]  34  824-610,  34  824-612

         Area  : 160,000  sq.m.

 

3)             38/8  Moo 1,  Ekachai  Rd.,  T.  Klongblur,  A.  Muang,  Samutprakarn 74000.

    Tel    :  [66]  34  823-141-5

    Fax   :  [66]  34  824-610

         Area  :  192,000  sq.m.

           

4)            72  Moo 22,  Poochasamingprai  Rd.,  T.  Samrongtai,  A.  Phrapradaeng,

         Samutprakarn  10130.

    Tel    :  [66]  2384-0111

    Fax   :  [66]  2384-2468

         Area  :  48,000  sq.m.

 

 

 

Paper  Factory:

 

5)            110/4  Moo 4,  Sethakij  Rd.,  T.  Bankoh,  A. Muang,  Samutprakarn  74000.

    Tel    :  [66]  34  468-019,  34  425-568

    Fax   :  [66]  34  424-680

 

REMARK

 

CREDIT  OF  EUR  800,000  SHOULD  BE  IN  ORDER.

 

 

COMMENT

 

The  company  is  one  of  the  leading  manufacturers  of  paper  boxes  with  an  upstream  production  facilities.  Its  performance  in  the  past  year  was  played  an  important  role  in  the  packaging  industry  due  to  the  recovery  in  consumer  products  sector  as  well  as  the  buying power  of customers  for  paper  packages  was  considerably  higher.

 

The  subject  has  been  enjoying  an  outstanding  performance  in  the  previous  years.   Operations  have  been  maintained  at good  conditions.  


 

FINANCIAL  INFORMATION

 

The capital was originally registered at Bht. 10,000,000  divided  into  1,000  shares  of  Bht.  10,000  each.

 

The  capital  was  increased  later  as  followings:            

 

            Bht.   180,000,000  on  December  25,  1982

            Bht.   320,000,000  on  June  10,  1988

            Bht.   400,000,000  on  March  1,   1991

            Bht.   650,000,000  on  August  19,  1999

            Bht.   750,000,000  on  June  19,  2003

            Bht.   850,000,000  on  June   3,  2004

            Bht.   950,000,000  on  November  2,  2005

 

The  latest  registered  capital  was  increased  to  Bht.  950,000,000 divided  into  95,000   shares  of  Bht. 10,000   each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE:  [as  of  April  30,  2007]   

 

       NAME

HOLDING

%

 

 

 

Midway  Sign  Ltd.                                                        

Nationality: Chinese

Address    : Room  904-8,  9th  Floor,  Kaitax  Commercial

                  Building,  317-9  Des  Vaeuserd  Central, 

                  Hong Kong

20,138

21.20

Mr.  Kris  Tejavibulya                                                        

Nationality: Thai

Address    : 95 Sukhumvit  55  Rd.,  Klongtonnua, Wattana,

                  Bangkok 

9,000

9.47

Mr.  Suthas Tejavibulya                                                    

Nationality: Thai

Address    : 389 Rimthangrodfai-Chongnonsee  Klongtoey,

                   Bangkok  10110

8,908

9.38

Mr. Saranyoo  Tejavibulya

Nationality: Thai

Address    :  96 Sukhumvit  1  Rd.,  Klongton, Klongtoey,

                   Bangkok

6,345

6.68

Mr.  Prasert Tejavibulya                                                   

Nationality:  Thai

Address    :  33  Sukhumvit  59  Rd.,  Klongtonnua, Wattana,

                   Bangkok

  6,154 

6.47


 

 

 

 

Ms. Wannaporn  Tejavibulya

Nationality: Thai

Address    : 95 Sukhumvit  55  Rd.,  Klongtonnua, Wattana,

                  Bangkok

5,845

6.15

Mr.  Krisakorn  Tejavibulya                                                

Nationality: Thai

Address    : 391  Rimthangrodfai-Chongnonsee,  Klongtoey,

                  Bangkok  10110

  5,768 

6.07

Mr. Chotinond  Tejavibulya

Nationality:  Thai

Address    :  25  Sukhumvit  26  Rd.,  Klongton,  Klongtoey,

                   Bangkok

5,221

5.49

Mr. Chotiwit  Tejavibulya

Nationality:  Thai

Address    :  26  Sukhumvit  26  Rd.,  Klongton,  Klongtoey,

                   Bangkok

5,220

5.49

Others

22,401

23.60

 

Total  Shareholders    :     19

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO.  :

 

Mr. Pratheep Sangthamarak No. 2540

 

 

 

HIANG  SENG  FIBRE  CONTAINER  CO.,  LTD.

 

Balance Sheet

 

The  latest  financial figures  published  as  at  December  31,  2006 &  2005  were:

          

ASSETS

                                                                                                

Current Assets

2006

2005

 

 

 

Cash   in   hand  &  at  Bank    [note 1]     

106,301,332.92

35,545,066.22

Notes  Receivable

39,600,421.51

77,817,050.50

Trade  Accounts  Receivable    [note 2]           

1,888,976,676.16

1,863,215,645.36

Inventories                                   [note 3]            

816,764,042.78

1,041,588,182.83

Other  Current  Assets                  

133,694,102.20

208,483,472.56

 

 

 

Total  Current  Assets                 

2,985,336,575.57

3,226,649,417.47

 

Fixed Assets                               [note 4]

 

5,679,677,672.83

 

5,650,809,500.23

Other Assets                  

249,074,602.95

133,571,295.95

 

Total  Assets                  

 

8,914,088,851.35

 

9,011,030,213.65


LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2006

2005

 

 

 

Bank  Overdraft 

106,795,047.80

109,999,702.62

Machinery  Payable

52,354,027.56

909,790.77

Trade  Accounts  Payable

1,912,955,126.94

2,047,100,722.25

Other  Current  Liabilities             

1,110,202,114.62

1,052,759,131.77

 

 

 

Total Current Liabilities

3,182,306,316.92

3,210,769,347.41

 

Long-term  Loan 

 

2,117,158,161.79

 

2,293,650,929.13

Machinery  Payable  over  1  Year

890,018,467.48

965,644,726.67

 

Total  Liabilities               

 

6,189,482,946.19

 

6,470,065,003.21

 

 

 

Shareholders' Equity

 

 

 

 

 

Share  capital : Baht  10,000  par  value 

  Authorized  &  issued  share  capital  95,000 

  shares 

 

 

950,000,000.00

 

 

950,000,000.00

 

 

 

Capital  Paid                      

950,000,000.00

900,000,000.00

Unappropriated                     

1,774,605,905.16

1,640,965,210.44

 

Total Shareholders' Equity

 

2,724,605,905.16

 

2,540,965,210.44

 

Total Liabilities &  Shareholders'  Equity

 

8,914,088,851.35

 

9,011,030,213.65

 

 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2006

2005

 

 

 

Sales                                         

5,538,335,677.37

5,060,877,028.26

Other  Income                 

200,533,290.00

114,758,169.71

 

Total  Revenues              

 

5,738,868,967.37

 

5,175,635,197.97

 

Expenses

 

 

 

 

 

Cost   of   Goods   Sold                           

5,220,826,211.70

4,801,563,645.86

Selling  &  Administrative  Expenses

341,476,184.68

237,879,541.83

 

Total Expenses               

 

5,562,302,396.38

 

5,039,443,187.69

 

 

 

Profit / [Loss] before  Interest  Expenses  & 

  Income  Tax

 

176,566,570.99

 

136,192,010.28

Interest  Expenses

[100,091,329.28]

[73,403,221.18]

Income  Tax

[59,296,683.02]

[54,621,301.27]

 

 

 

Profit / [Loss]  from  Operating

17,178,558.69

8,167,487.83

Extraordinary  Item  -  Discount  received  from 

  Debt  Compromise

 

116,462,136.03

 

112,439,052.04

 

Net  Profit / [Loss]

 

133,640,694.72

 

120,606,539.87

 

 

FINANCIAL  NOTE

 

NOTE  1  Cash  in  Hand & at  Bank

                                                                                               

 

2006

2005

 

 

 

Cash   in   hand                   

976,494.51

178,750.94

Cash  at  bank

105,324,838.41

35,366,315.28

 

 

 

  Total   

106,301,332.92

35,545,066.22

 

NOTE  2  Trade  Accts. Receivable

 

 

2006

2005

 

 

 

Trade  Accts. Receivable

1,986,506,172.46

1,958,924,659.68

Less:  Allowance  for  Doubtful  Account

97,529,496.30

95,709,014.32

 

 

 

  Total    

1,888,976,676.16

1,863,215,645.36

 

NOTE  3  Inventories

 

 

2006

2005

 

 

 

Inventories

369,631,075.27

317,306,361.38

Raw  Material

282,249,320.26

509,516,624.07

Material  & Spare  Parts

164,883,647.25

214,765,197.38

 

 

 

  Total    

816,764,042.78

1,041,588,182.83

 

NOTE  4  Fixed  Assets

 

 

2006

2005

 

 

 

Land

692,386,889.50

692,386,889.50

Building & Construction

1,058,089,911.24

1,030,131,365.31

Machine & Equipment

3,819,735,490.46

3,805,300,642.56

Office  Automation & Equipment

82,110,269.99

33,548,422.89

Equipment &  Vehicle

27,355,111.64

89,442,179.97

 

 

 

  Total    

5,679,677,672.83

5,650,809,500.23

 

 

 

HIANG  SENG  FIBRE CONTAINER CO., LTD.

 

FINANCIAL  ANALYSIS

 

Annual  Growth  &  Profitability

 

 

Annual  Growth

 

2006

 

2005

 

Net  Sales

 

9.43

 

 

 

Operating  Profit

 

18.47

 

 

 

Net  Profit

 

10.81

 

 

 

Fixed  Assets

 

0.51

 

 

 

Total  Assets

 

[1.08]

 

 

 

Profitability

 

 

 

 

 

Cost  of  Good  Sold

 

94.27

 

94.88

 

Operating  Profit  Margin

 

3.19

 

2.69

 

S  &  A  Expenses

 

6.17

 

4.70

 

Interest Paid

 

1.81

 

1.45

 

Other  Revenues

 

3.62

 

2.27

 

Net  Profit  Margin

 

2.41

 

2.38

 

Earning  Per  Shares

 

1,406.74

 

1,340.07

 

No. of  Shares

 

95,000

 

90,000

 

Net  Sales  was  increased  by  9.43%,  Operating  Profit  was  increased  by  18.47%,  Net  Profit  was  increased  by  10.81%,  Fixed  Assets  was  increased  by  0.51%,  Total  Assets  was  decreased  by  1.08%.


 

 

 

Compare  each  cost  with  sales, Cost  of  Good  Sold  was  decreased  from  94.88%  to  94.27%,  Operating  Profit  Margin  was  increased  from  2.69%  to  3.19%,  S  &  A  Expenses  was  increased  from  4.70%  to  6.17%,  Interest Paid  was  increased  from  1.45%  to  1.81%,  Other  Revenues  was  increased  from  2.27%  to  3.62%,  Net  Profit  Margin  was  increased  from  2.38%  to  2.41%. 

 

Earning  Per  Shares  was  increased  from  1,340.07  baht  per  share  to  1,406.74  baht  per  share.

 

 

Liquidity

 

 

Liquidity

 

2006

 

2005

 

Current  Ratio

 

0.94

 

1.00

 

Quick-Assets  Ratio

 

0.64

 

0.62

 

Current  Ratio  was  decreased  from  1.00  to  0.94,  show  Current  Assets  can  not  cover  Current  Liabilities,  Liquidity  Ratio  of  the  company  was  not  good,  Quick-Assets  Ratio  was  increased  from  0.62  to  0.64,  capacity  to  pay  Short  Term  Loan  was  not  good  too,  because  Current  Assets  without  Inventory  can  not  cover  Current  Liabilities.

 

 

 

Leverage

 

 

Leverage

 

2006

 

2005

 

D/E  Ratio

 

2.27

 

2.55

 

Times  Interest  Earned

 

1.76

 

1.86

 

            D/E  Ratio  was  decreased  from  2.55  to  2.27,  show  the  company  had  fund  from  Loan  more  than  fund  from  Equity,  investment  risked  of  the  company  is  medium,  Times  Interest  Earned  was  decreased  from  1.86  to  1.76,  capacity  to  pay  interest  paid  was  good.

 

 

 

Efficiency

 

 

Efficiency

 

2006

 

2005

 

Fixed  Assets  Turnover

 

0.98

 

0.90

 

Total  Assets  Turnover

 

0.62

 

0.56

 

Return  on  Assets

 

1.50

 

1.34

 

Return  on  Equity

 

4.90

 

4.75

 

Day's  Payable

 

124.34

 

145.62

 

Day’s  Inventories

 

53.09

 

74.09

 

Day’s  Receivables

 

122.79

 

132.54

 

Fixed  Assets  Turnover  was  increased  from  0.90  times  to  0.98  times,  Total  Assets  Turnover  was  increased  from  0.56  times  to  0.62  times,  show  the  company  could  use  Assets  so  efficiently,  Return  on  Assets  was  increased  from  1.34  to  1.50,  Return  on  Equity  was  increased  from  4.75  to  4.90,  capacity  to  use  Assets  to  make  profit  was  good. 

 

Day's  Payable  was  decreased  from  146  days  to  125  days,  Day’s  Inventories  was  decreased  from  75  days  to  54  days,  and  Day’s  Receivables  was  decreased  from  133  days  to  123  days.

 

 


 

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%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions