MIRA INFORM REPORT

 

 

Report Date :

17.01.2012

 

IDENTIFICATION DETAILS

 

Name :

HYOSUNG VIETNAM CO., LTD

 

 

Registered Office :

N2 Road Nhon Trach 5 Industrial Zone, Nhon Trach District, Dong Nai Province

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

2007

 

 

Com. Reg. No.:

472023000143

 

 

Legal Form :

Foreign Invested Company

 

 

Line of Business :

Manufacturing and trading spandex fabric, nylon and polyester cloths, etc

 

 

No. of Employees :

2200

 

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 :

No Complaints

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

Viet Nam

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

SUBJECT IDENTIFICATION & LEGAL FORM

 

Current legal status

English Name

 

HYOSUNG VIETNAM CO., LTD

Vietnamese Name

 

CONG TY TNHH HYOSUNG VIET NAM

Type of Business

 

Foreign invested company

Year Established

 

2007

Investment Certificate No

 

472023000143

Date Of Issuance

 

28 Nov 2007

Latest Date Of Issuance

 

23 Sep 2011

Place of Issuance

 

Dong Nai Industrial Zones Authority

Registered Investment Capital

 

USD 751,276,000

Chartered capital

 

USD 69,400,000

Investment Duration

 

20 years

Status

 

Unlisted

Tax code

 

3600890952

Total Employees

 

2,200

 

Historical Identification & Legal form

 

List

Changed Items

Date of changes

1

Subject has got former Registered Investment Capital: 682,919,000 USD Changed to: 751,276,000 USD

23 Sep 2011

2

Subject has got former Registered Investment Capital: USD 18,744,000, changed to USD 368,659,000, changed to USD 563,227,000

Changed to: USD 682,919,000

15 Jun 2011

3

Subject has got former Chartered capital: USD 6,000,000

Changed to: USD 69,400,000

28 Jul 2008

4

Subject has got former Business Registration No: 472043000143 (issued 22 May 2007) Changed to: 472023000143

28 Nov 2007

5

Subject has got former Board Of Director: Mr LEE DOO HA - Director, changed to Mr KWON GI SOO Changed to: Mr. KIM CHI HYUNG

N/A

 

 

ADDRESSES

 

Head Office

Address

 

N2 Road Nhon Trach 5 Industrial Zone, Nhon Trach District, Dong Nai Province, Vietnam

Telephone

 

(84-61) 3569445/ 3569458/ 3569472/3569455

Fax

 

(84-61) 3569230/ 3569299

Email

 

shayoo@hyosung.com

Website

 

http://www.hyosung.com

Occupied Area

 

410,887 m2

Land-use Right

 

Leased

 

Representative office in Ho Chi Minh

Address

 

No. 65, Nguyen Du Room 4B1, 4th Floor, 1 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 38231970

Fax

 

(84-8) 38231971

 

 

SUBSIDIARIES AND RELATED COMPANIES

 

1. PARENT COMPANY - HYOSUNG CORPORATION

Address

 

21-1, Seosomun-dong Chung-ku - Seoul 100-110, Korea, South

Tel

 

82 (2) 3707-1806

Fax

 

82 (2) 3707-2305

Website

 

www.hyosung.com

 

 

DIRECTORS

 

1. NAME

 

Mr. KIM CHI HYUNG

Position

 

General Director

Date of Birth

 

23 Nov 1961

ID Number/Passport

 

M42830297

ID Issue Date

 

22 Feb 2010

ID Issue Place

 

Korea

Resident

 

307-601 Donga APT, 933-7 (13/1) Pyeong-chon-dong, Anyang City, Kyonggi-do 467-850, Korea, South

Nationality

 

Korean

 

2. NAME

 

Mr. DANG BUU PHUONG

Position

 

Chief Accountant

Nationality

 

Vietnamese

Tel/Mobil phone

 

+84 918 539 359

Email

 

phuongdang@hyosung.com

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject is specialized in manufacturing and trading spandex fabric, nylon and polyester cloths...

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Materials, machines

·         Market

 

Korea, China, Japan, USA, Germany ...

 

EXPORT:

·         Types of products

 

Goods

·         Market

 

Korea, USA, Japan

 

BANKERS

 

1. INDUSTRIAL BANK OF KOREA

Address

 

No.34 Le Duan Str, District 1, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 38232661

Fax

 

(84-8) 38232669

 

2. WOORI BANK - HOCHIMINH CITY BRANCH

Address

 

2nd Floor , Kumho Aisana Plaza Saigon, 39 Le Duan Street, Ben Nghe Ward , 1 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3821 9839

Fax

 

(84-8) 3821 9838

 

3. JOINT STOCK BANK FOR FOREIGN TRADE OF VIETNAM NHON TRACH BRANCH

Address

 

Road No.25B Nhon Trach III Industrial Zone, Nhon Trach District, Dong Nai Province, Vietnam

Telephone

 

(84-61) 3560033

Fax

 

(84-61) 3560880

 

 

SHAREHOLDERS

 

1. NAME

 

HYOSUNG CORPORATION

Address

 

21-1, Seosomun-dong Chung-ku - Seoul 100-110, Korea, South

Tel

 

82 (2) 3707-1806

Fax

 

82 (2) 3707-2305

Percentage

 

71.43%

 

2. NAME

 

HYOSUNG INVESTMENT & DEVELOPMENT CORPOTATION

Address

 

450 Kongdok-Dong, Mapo-Gu , Korea, South

Tel

 

27077000

Percentage

 

28.57%

 

 

FINANCIAL DATA

 

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2010

31/12/2009

31/12/2008

Number of weeks

52

52

52

ASSETS

A – CURRENT ASSETS

2,283,160,888,716

902,565,783,441

508,109,084,427

I. Cash and cash equivalents

1,020,343,208,698

324,654,591,054

96,081,504,350

1. Cash

1,020,343,208,698

324,654,591,054

96,081,504,350

2. Cash equivalents

0

0

0

II. Short-term investments

0

0

0

1. Short-term investments

0

0

0

2. Provisions for devaluation of short-term investments

0

0

0

III. Accounts receivable

222,992,783,300

171,571,677,938

59,646,418,870

1. Receivable from customers

89,002,369,856

89,891,007,295

53,214,845,677

2. Prepayments to suppliers

55,788,228,190

0

6,358,729,093

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

79,695,380,066

82,553,071,862

72,844,100

6. Provisions for bad debts

-1,493,194,812

-872,401,219

0

IV. Inventories

875,251,275,347

362,885,991,487

281,004,253,759

1. Inventories

875,251,275,347

362,885,991,487

281,004,253,759

2. Provisions for devaluation of inventories

0

0

0

V. Other Current Assets

164,573,621,371

43,453,522,962

71,376,907,448

1. Short-term prepaid expenses

516,562,550

774,641,035

987,326,129

2. VAT to be deducted

159,955,216,353

29,357,490,222

53,268,355,360

3. Taxes and other accounts receivable from the State

0

9,926,186,550

12,839,494,283

4. Other current assets

4,101,842,468

3,395,205,155

4,281,731,676

B. LONG-TERM ASSETS

8,295,649,137,218

5,026,627,956,231

4,162,946,543,575

I. Long term accounts receivable

0

0

0

1. Long term account receivable from customers

0

0

0

2. Working capital in affiliates

0

0

0

3. Long-term inter-company receivable

0

0

0

4. Other long-term receivable

0

0

0

5. Provisions for bad debts from customers

0

0

0

II. Fixed assets

7,783,806,911,396

4,534,036,089,927

3,975,645,846,371

1. Tangible assets

7,036,918,429,962

3,701,555,692,444

2,519,733,418,999

- Historical costs

8,023,661,507,192

4,185,810,854,256

2,519,733,418,999

- Accumulated depreciation

-986,743,077,230

-484,255,161,812

0

2. Financial leasehold assets

34,739,460,199

39,897,025,099

0

- Historical costs

41,260,519,157

41,260,519,157

0

- Accumulated depreciation

-6,521,058,958

-1,363,494,058

0

3. Intangible assets

38,118,146,791

67,721,832,760

97,325,035,406

- Initial costs

97,964,227,193

97,964,227,193

97,325,035,406

- Accumulated amortization

-59,846,080,402

-30,242,394,433

0

4. Construction-in-progress

674,030,874,444

724,861,539,624

1,358,587,391,966

III. Investment property

0

0

0

Historical costs

0

0

0

Accumulated depreciation

0

0

0

IV. Long-term investments

0

0

0

1. Investments in affiliates

0

0

0

2. Investments in business concerns and joint ventures

0

0

0

3. Other long-term investments

0

0

0

4. Provisions for devaluation of long-term investments

0

0

0

V. Other long-term assets

511,842,225,822

492,591,866,304

187,300,697,204

1. Long-term prepaid expenses

498,480,699,018

481,946,752,500

167,148,209,999

2. Deferred income tax assets

10,645,113,804

10,645,113,804

20,152,487,205

3. Other long-term assets

2,716,413,000

0

0

VI. Goodwill

0

0

 

1. Goodwill

0

0

 

TOTAL ASSETS

10,578,810,025,934

5,929,193,739,672

4,671,055,628,002

LIABILITIES

A- LIABILITIES

8,890,619,827,913

4,774,538,165,964

3,810,782,855,648

I. Current liabilities

3,866,696,711,407

517,397,954,712

999,065,708,614

1. Short-term debts and loans

2,559,445,983,485

 

169,770,000,000

2. Payable to suppliers

1,249,292,897,040

476,005,332,133

799,873,998,784

3. Advances from customers

6,050,926,772

0

5,732,068,112

4. Taxes and other obligations to the State Budget

0

6,731,863,176

3,466,353,300

5. Payable to employees

3,627,931,764

3,134,124,144

1,152,256,076

6. Accrued expenses

31,655,996,307

27,271,008,439

17,618,264,426

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

16,622,976,039

4,255,626,820

1,452,767,916

10. Provisions for short-term accounts payable

0

0

0

II. Long-Term Liabilities

5,023,923,116,506

4,257,140,211,252

2,811,717,147,034

1. Long-term accounts payable to suppliers

0

0

0

2. Long-term inter-company payable

0

0

0

3. Other long-term payable

0

0

0

4. Long-term debts and loans

5,023,815,437,221

4,256,886,978,418

2,811,404,025,784

5. Deferred income tax payable

0

0

0

6. Provisions for unemployment allowances

107,679,285

253,232,834

313,121,250

7. Provisions for long-term accounts payable

0

0

0

B- OWNER’S EQUITY

1,688,190,198,021

1,154,655,573,708

860,272,772,354

I. OWNER’S EQUITY

0

1,154,655,573,708

860,272,772,354

1. Capital

1,126,336,210,470

1,126,336,210,470

1,126,336,210,470

2. Share premiums

0

0

0

3. Other sources of capital

0

0

0

4. Treasury stocks

0

0

0

5. Differences on asset revaluation

0

0

0

6. Foreign exchange differences

16,845,092,777

-4,147,873,306

0

7. Business promotion fund

0

0

0

8. Financial reserved fund

0

0

0

9. Other funds

0

0

0

10. Retained earnings

545,008,894,774

32,467,236,544

-266,063,438,116

11. Construction investment fund

0

0

0

II. Other sources and funds

0

0

0

1. Bonus and welfare funds

0

0

0

2. Sources of expenditure

0

0

0

3. Fund to form fixed assets

0

0

0

MINORITY’S INTEREST

0

0

 

TOTAL LIABILITIES AND OWNER’S EQUITY

10,578,810,025,934

5,929,193,739,672

4,671,055,628,002

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

FY2008

1. Total Sales

6,187,605,183,237

3,581,838,195,387

772,377,611,549

2. Deduction item

0

0

1,502,441,720

3. Net revenue

6,187,605,183,237

3,581,838,195,387

770,875,169,829

4. Costs of goods sold

4,673,381,168,449

2,583,965,217,158

735,375,231,049

5. Gross profit

1,514,224,014,788

997,872,978,229

35,499,938,780

6. Financial income

74,106,112,755

11,580,736,429

19,137,281,691

7. Financial expenses

412,374,606,403

314,855,225,336

178,384,361,584

- In which: Loan interest expenses

136,912,806,537

109,849,572,851

50,280,594,721

8. Selling expenses

147,003,372,569

99,981,310,373

38,925,932,494

9. Administrative overheads

535,692,279,508

328,488,193,175

130,505,184,818

10. Net operating profit

493,259,869,063

266,128,985,774

-293,178,258,425

11. Other income

31,393,610,473

38,784,453,827

24,605,855,197

12. Other expenses

2,884,323,070

4,481,294,263

127,426,173

13. Other profit /(loss)

28,509,287,403

34,303,159,564

24,478,429,024

14. Total accounting profit before tax

521,769,156,466

300,432,145,338

-268,699,829,401

15. Current corporate income tax

7,706,317,720

 

0

16. Deferred corporate income tax

1,521,180,540

1,901,470,680

-20,152,487,205

17. Interest from subsidiaries/related companies

0

0

0

18. Profit after tax

512,541,658,206

298,530,674,658

-248,547,342,196

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

FY2008

Average Industry

Current liquidity ratio

0.59

1.74

0.51

1.18

Quick liquidity ratio

0.36

1.04

0.23

0.72

Inventory circle

5.34

8.03

2.62

9.18

Average receive period

13.15

17.48

28.24

64.20

Utilizing asset performance

0.58

0.60

0.17

1.50

Liability by total assets

84.04

80.53

81.58

69.79

Liability by owner's equity

526.64

413.50

442.97

238.92

Ebit / Total assets (ROA)

6.23

6.92

-4.68

6.08

Ebit / Owner's equity (ROE)

39.02

35.53

-25.39

21.50

Ebit / Total revenue (NPM)

10.65

11.45

-28.28

4.89

Gross profit / Total revenue (GPM)

24.47

27.86

4.60

12.63

Note: The Average Industry was calculated by VietnamCredit based on our own statistical data

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Fair

Liquidity

 

Medium

Payment status

 

Above Average

Financial Situation

 

Above Average

Development trend

 

Uptrend

Litigation data

 

No record

Bankruptcy

 

No record

Payment Methods

 

T/T, L/C

Sale Methods

 

Distributor

Public opinion

 

Average

 

 

 

INTERPRETATION ON THE SCORES

 

HYOSUNG VIETNAM CO., LTD was established in 2007 under Investment Certificate No. 472023000143 granted by Dong Nai Industrial Zones Authority. It is a 100% foreign invested company.
Shareholders of the subject are HYOSUNG CORPORATION and HYOSUNG INVESTMENT & DEVELOPMENT CORPOTATION in Korea. Now, its chartered capital is USD 69,400,000 and the registered investment capital is USD 751,276,000.

The subject is specialized in manufacturing and trading spandex fabric, nylon and polyester cloths. It imports material and machines from some countries such as: Korea, China, Japan, USA, Germany ...The company’s products are exported to Korea, America, and Japan.

The head office and factory are located in the area of 410,887 m2 on N2 Road, Nhon Trach 5 Industrial Zone - Nhon Trach District - Dong Nai Province – Vietnam. It also has a representative office in Ho Chi Minh City – Vietnam. Now, the subject has about 2,200 employees. Its facilities and management ability are considered at above average.

According to the financial statement of the subject, we can see that its financial status was fair. Its total asset and total sale increased year after year. Its total asset came from VND 750,653 million in 2007 to VND 10,578,810 million in 2010. The business result also increased sharply. In 2010, the revenue reached VND 6,187,605 million. It was 72.7% increase in comparison with the previous year. The profit after tax was fairly high with the value of VND 512,541 million. This figure was 71.7% higher than 2009. Especially, it was much higher than that of 2008 with the negative value of VND 248,547 million.

In term of financial ratios, as business results, its profitability ratios were good. They were higher than average industry. However, other financial ratios of the subject were not good. Specially, the current liquidity ratio and quick liquidity ratio were quite low. In 2019, its current liquidity ratio was only 0.59 (lower than 1). This means that the subject did not guarantee financial security principles. Its financial leverage was high, too. It was unsafe for its creditors.

Talking to accountant of the subject, it is preparing financial statement of 2011. It will update for us in the future.

In overview, the subject is a medium - large company. Its operation and activities have effective. However, it must be tried to increase its liquidity ability.

 

------------ APPENDIX  ----------

INDUSTRY DATA

 

Industry code

Growth speed by price compared with 1994 (%)

Total enterprises 2009

Total employees 2010

(Thous.pers.)

Annual average capital of enterprises 2009

(billion dongs)

2010

2009

Agriculture, Forestry and Fishing

2.78

1.82

8,749

23,896.3

81,559

Industry and Construction

7.70

5.52

85,115

10,630

2,751,975

Trade and Services

7.52

6.63

154,978

14,522

4,939,069

 

ECONOMIC INDICATORS

 

 

2010 

2009 

2008 

Population (Million person)

86.93

86.02

86.1

Gross Domestic Products (US$ billion)

102.2

91

84.9

GDP Growth (%)

6.78

5.32

6.2

GDP Per Capita (US$)

1,160

1,080

1,040

Inflation (% Change in Composite CPI)

11.75

6.88

24.4

 

SERVICE TRADE PERFORMANCE

 

Billion USD 

2010 

2009 

2008 

Exports

72.2

57.1

62.7

Imports

84.8

69.9

80.7

Trade Balance

-12.6

-12.8

-18

Source: General Statistics Office


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.51.65

UK Pound

1

Rs.79.09

Euro

1

Rs.65.32

 

 

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

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

--

NB

                                       New Business

 

--

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.