MIRA INFORM REPORT

 

 

Report Date :

26.06.2013

 

IDENTIFICATION DETAILS

 

Name :

XIAMEN FARATRONIC CO., LTD.

 

 

Registered Office :

No.99 Xinyuan Road Xiamen, 361022

 

 

Country :

China

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

12.12.1998

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is engaged in the manufacture and distribution of electronic basic components.

 

 

No. of Employees :

1,375

 

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 – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

China

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

china - ECONOMIC OVERVIEW

 

Since the late 1970s China has moved from a closed, centrally planned system to a more market-oriented one that plays a major global role - in 2010 China became the world's largest exporter. Reforms began with the phasing out of collectivized agriculture, and expanded to include the gradual liberalization of prices, fiscal decentralization, increased autonomy for state enterprises, creation of a diversified banking system, development of stock markets, rapid growth of the private sector, and opening to foreign trade and investment. China has implemented reforms in a gradualist fashion. In recent years, China has renewed its support for state-owned enterprises in sectors it considers important to "economic security," explicitly looking to foster globally competitive national champions. After keeping its currency tightly linked to the US dollar for years, in July 2005 China revalued its currency by 2.1% against the US dollar and moved to an exchange rate system that references a basket of currencies. From mid 2005 to late 2008 cumulative appreciation of the renminbi against the US dollar was more than 20%, but the exchange rate remained virtually pegged to the dollar from the onset of the global financial crisis until June 2010, when Beijing allowed resumption of a gradual appreciation. The restructuring of the economy and resulting efficiency gains have contributed to a more than tenfold increase in GDP since 1978. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, China in 2012 stood as the second-largest economy in the world after the US, having surpassed Japan in 2001. The dollar values of China's agricultural and industrial output each exceed those of the US; China is second to the US in the value of services it produces. Still, per capita income is below the world average. The Chinese government faces numerous economic challenges, including: (a) reducing its high domestic savings rate and correspondingly low domestic demand; (b) sustaining adequate job growth for tens of millions of migrants and new entrants to the work force; (c) reducing corruption and other economic crimes; and (d) containing environmental damage and social strife related to the economy's rapid transformation. Economic development has progressed further in coastal provinces than in the interior, and by 2011 more than 250 million migrant workers and their dependents had relocated to urban areas to find work. One consequence of population control policy is that China is now one of the most rapidly aging countries in the world. Deterioration in the environment - notably air pollution, soil erosion, and the steady fall of the water table, especially in the North - is another long-term problem. China continues to lose arable land because of erosion and economic development. The Chinese government is seeking to add energy production capacity from sources other than coal and oil, focusing on nuclear and alternative energy development. In 2010-11, China faced high inflation resulting largely from its credit-fueled stimulus program. Some tightening measures appear to have controlled inflation, but GDP growth consequently slowed to under 8% for 2012. An economic slowdown in Europe contributed to China's, and is expected to further drag Chinese growth in 2013. Debt overhang from the stimulus program, particularly among local governments, and a property price bubble challenge policy makers currently. The government's 12th Five-Year Plan, adopted in March 2011, emphasizes continued economic reforms and the need to increase domestic consumption in order to make the economy less dependent on exports in the future. However, China has made only marginal progress toward these rebalancing goals.

 

Source : CIA

 


Company name and address

 

XIAMEN FARATRONIC CO., LTD.                      

 

No.99 Xinyuan Road

Xiamen, 361022

China

 

 

Tel:

86-592-6208600

Fax:

86-592-6208555

 

www.faratronic.com

 

Employees:

1,375

Company Type:

Public Independent

Traded:

Shanghai Stock Exchange:

600563

Incorporation Date:

12-Dec-1998

Auditor:

Grant Thornton LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Chinese Renminbi

Annual Sales:

195.2  1

Net Income:

38.4

Total Assets:

271.0  2

Market Value:

715.6

 

(14-Jun-2013)

 

 

Business Description     

 

 

XIAMEN FARATRONIC CO., LTD. is principally engaged in the manufacture and distribution of electronic basic components. The Company provides thin film capacitors, including surface mounted direct current (DC) solid capacitors, polyethylene naphtalate capacitors, polyester capacitors, polypropylene capacitors, capacitors for capacitive dividers, interference suppression capacitors, precision capacitors, alternating current (AC) capacitors and power electronic capacitors, as well as metalized plastic films, including metalized polyester films and metalized polypropylene films. The Company distributes its products in domestic and overseas markets. For the three months ended 31 March 2013, Xiamen Faratronic Co., Ltd. revenues increased 3% to RMB279.9M. Net income increased 16% to RMB56.2M. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net income benefited from Impairment Loss on Assets decrease from RMB339K (expense) to RMB196K (income), Investment Income increase of 2% to RMB524K (income).

 

 

Industry    

 

 

Industry

Electronic Instruments and Controls

ANZSIC 2006:

2429 - Other Electronic Equipment Manufacturing

NACE 2002:

3210 - Manufacture of electronic valves and tubes and other electronic components

NAICS 2002:

334414 - Electronic Capacitor Manufacturing

UK SIC 2003:

3210 - Manufacture of electronic valves and tubes and other electronic components

UK SIC 2007:

2611 - Manufacture of electronic components

US SIC 1987:

3675 - Electronic Capacitors

 

 

 

Key Executives     

 

Name

Title

Qiongjiu Xu

Deputy General Manager, Secretary of the Board

Yu Chen

Deputy General Manager

Fusheng Zeng

Chairman of the Board

Wenwen Cheng

Independent Director

Yizhi Ding

Independent Director

 

 

Significant Developments  

 

 

Topic

#*

Most Recent Headline

Date

Other Accounting

1

Xiamen Faratronic Co Ltd Announces Change of Accounting Auditor

11-Aug-2012

Dividends

2

Xiamen Faratronic Co Ltd Announces FY 2012 Dividend Payment Date

4-May-2013

* number of significant developments within the last 12 months    

 

 

News

 

Title

Date

WIPO PUBLISHES PATENT OF XIAMEN FARATRONIC, JIAN ZHU, JINTAO LIN AND GUOBIN CHEN FOR "ELECTRODE STRUCTURE FOR LAMINATED METALLIZED THIN FILM...
U.S. Fed News (295 Words)

14-Jun-2013

Research and Markets Offers Report: China Capacity Industry Report 2012-2016
Wireless News (428 Words)

31-May-2013

Research and Markets Adds Report: China Capacity Industry Report 2012-2016
Individual.com (382 Words)

28-May-2013

Research and Markets Adds Report: China Capacity Industry Report 2012-2016
Wireless News (428 Words)

28-May-2013

Research and Markets: China Capacity (Ceramic, Electrolytic, Thin-film, Paper Insulated, Plastic,UL, Mica, Vacuum) Industry Report, 2012-2016
Rock Hill Herald (324 Words)

22-May-2013

China Capacity (Ceramic, Electrolytic, Thin-film, Paper Insulated, Plastic,UL, Mica, Vacuum) Industry Report, 2012-2016
Individual.com (421 Words)

22-May-2013

 

 

Financial Summary

           

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

6.97

2.32

Quick Ratio (MRQ)

5.80

1.43

Debt to Equity (MRQ)

0.0089

0.56

Sales 5 Year Growth

16.34

8.07

Net Profit Margin (TTM) %

21.34

6.72

Return on Assets (TTM) %

15.77

5.54

Return on Equity (TTM) %

17.09

13.32

 

 

 

 Stock Snapshot 

 

Traded: Shanghai Stock Exchange: 600563

 

As of 14-Jun-2013

   Financials in: CNY

Recent Price

19.51

 

EPS

1.08

52 Week High

22.50

 

Price/Sales

3.56

52 Week Low

11.95

 

Dividend Rate

0.60

Avg. Volume (mil)

4.38

 

Price/Earnings

14.89

Market Value (mil)

4,389.75

 

Price/Book

3.00

 

 

 

Beta

0.97

 

Price % Change

Rel S&P 500%

4 Week

-3.42%

1.97%

13 Week

23.32%

29.96%

52 Week

22.94%

30.55%

Year to Date

31.20%

37.70%

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = CNY 6.310555
2 - Balance Sheet Item Exchange Rate: USD 1 = CNY 6.2357

 

 

Corporate Overview

 

Location
No.99 Xinyuan Road
Xiamen, 361022
China

 

Tel:

86-592-6208600

Fax:

86-592-6208555

 

www.faratronic.com

Quote Symbol - Exchange

600563 - Shanghai Stock Exchange

Sales CNY(mil):

1,231.9

Assets CNY(mil):

1,689.6

Employees:

1,375

Fiscal Year End:

31-Dec-2012

 

Industry:

Electronic Instruments and Controls

Incorporation Date:

12-Dec-1998

Company Type:

Public Independent

Quoted Status:

Quoted

 

Deputy General Manager, Secretary of the Board:

Qiongjiu Xu

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2429

-

Other Electronic Equipment Manufacturing

2439

-

Other Electrical Equipment Manufacturing

 

NACE 2002 Codes:

3210

-

Manufacture of electronic valves and tubes and other electronic components

3162

-

Manufacture of other electrical equipment not elsewhere classified

 

NAICS 2002 Codes:

334414

-

Electronic Capacitor Manufacturing

335999

-

All Other Miscellaneous Electrical Equipment and Component Manufacturing

 

US SIC 1987:

3675

-

Electronic Capacitors

3629

-

Electrical Industrial Apparatus, Not Elsewhere Classified

 

UK SIC 2003:

3210

-

Manufacture of electronic valves and tubes and other electronic components

3162

-

Manufacture of other electrical equipment not elsewhere classified

 

UK SIC 2007:

2611

-

Manufacture of electronic components

2790

-

Manufacture of other electrical equipment

 

Business Description

 

XIAMEN FARATRONIC CO., LTD. is principally engaged in the manufacture and distribution of electronic basic components. The Company provides thin film capacitors, including surface mounted direct current (DC) solid capacitors, polyethylene naphtalate capacitors, polyester capacitors, polypropylene capacitors, capacitors for capacitive dividers, interference suppression capacitors, precision capacitors, alternating current (AC) capacitors and power electronic capacitors, as well as metalized plastic films, including metalized polyester films and metalized polypropylene films. The Company distributes its products in domestic and overseas markets. For the three months ended 31 March 2013, Xiamen Faratronic Co., Ltd. revenues increased 3% to RMB279.9M. Net income increased 16% to RMB56.2M. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net income benefited from Impairment Loss on Assets decrease from RMB339K (expense) to RMB196K (income), Investment Income increase of 2% to RMB524K (income).

 

More Business Descriptions

Manufacture of metal coated film, principally plastic film capacitors

Semiconductor and Other Electronic Component Manufacturing

 

 

 

Financial Data

 

Financials in:

CNY(mil)

 

Revenue:

1,231.9

Net Income:

242.0

Assets:

1,689.6

Long Term Debt:

0.0

 

Total Liabilities:

226.7

 

Working Capital:

0.9

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-7.0%

-13.8%

7.1%

 

 

Market Data

 

Quote Symbol:

600563

Exchange:

Shanghai Stock Exchange

Currency:

CNY

Stock Price:

19.5

Stock Price Date:

06-14-2013

52 Week Price Change %:

22.9

Market Value (mil):

4,389,750.0

 

SEDOL:

6577638

ISIN:

CNE000001D72

 

Equity and Dept Distribution:

5/05, scrip issue, 5 new shares for every 10 shares held. Company went public in 11/02, financials prior to 2001 is not publicly released. FY'04 BS Other Equipment is estimated due to the reported doesn't add up. FY'06 B/S & I/S restated due to accounting change. The Company started to report consolidated financials since FY'08 Q3.

 

Key Corporate Relationships

 

Auditor:

Grant Thornton LLP

 

Auditor:

Grant Thornton LLP

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Fusheng Zeng

 

Chairman of the Board

Chairman

Biography:

Mr. Zeng Fusheng is Chairman of the Board in Xiamen Faratronic Co., Ltd. He also serves as General Manager in another Xiamen-based company.

Age: 69

Chunguang Yan

 

Vice Chairman of the Board, General Manager

Vice-Chairman

 

Age: 49

Wenwen Cheng

 

Independent Director

Director/Board Member

 

Age: 49

Yizhi Ding

 

Independent Director

Director/Board Member

 

Age: 70

Jindi Guo

 

Director

Director/Board Member

 

Biography:

Mr. Guo Jindi is Director in Xiamen Faratronic Co., Ltd. He is also Chief Investment Officer in Xiamen Construction Co., Ltd., as well as Director in another company.

Age: 60

Chaojian Ouyang

 

Deputy General Manager, Director

Director/Board Member

 

Biography:

Mr. Ouyang Chaojian is Deputy General Manager and Director in Xiamen Faratronic Co., Ltd. He used to take various positions in the Company, including Deputy Factory Head and Workshop Supervisor. He was Deputy General Manager in another Xiamen-based company.

Age: 57

Min Xiao

 

Independent Director

Director/Board Member

 

Biography:

Ms. Xiao Min is Independent Director in Xiamen Faratronic Co., Ltd. She is also Associate Professor in Xiamen University, China.

Age: 42

Shujie Zhang

 

Deputy General Manager, Director

Director/Board Member

 

Age: 59

Yifu Zheng

 

Director

Director/Board Member

 

Biography:

Mr. Zheng Yifu has been Director in Xiamen Faratronic Co., Ltd. since April 11, 2008. He is also Deputy General Manager and Director in a Xiamen-based corporate group, where he used to serve as Assistant General Manager. He also served as Deputy General Manager and General Manager in two other companies.

Age: 58

 

Executives

 

Name

Title

Function

 

Yu Chen

 

Deputy General Manager

Division Head Executive

 

Age: 51

Guoping Jiang

 

Deputy General Manager

Division Head Executive

 

 

Biography:

Mr. Jiang Guoping has been serving as Deputy General Manager in Xiamen Faratronic Co., Ltd. since March 19, 2013. He served as Manager-Technology Development Division and Assistant General Manager in the Company.

Age: 46

Jintao Lin

 

Deputy General Manager

Division Head Executive

 

 

Biography:

Mr. Lin Jintao has been Deputy General Manager in Xiamen Faratronic Co., Ltd since March 21, 2012. He was Assistant General Manager in the Company.

Age: 48

Chaojian Ouyang

 

Deputy General Manager, Director

Division Head Executive

 

 

Biography:

Mr. Ouyang Chaojian is Deputy General Manager and Director in Xiamen Faratronic Co., Ltd. He used to take various positions in the Company, including Deputy Factory Head and Workshop Supervisor. He was Deputy General Manager in another Xiamen-based company.

Age: 57

Qiongjiu Xu

 

Deputy General Manager, Secretary of the Board

Division Head Executive

 

 

Age: 54

Chunguang Yan

 

Vice Chairman of the Board, General Manager

Division Head Executive

 

 

Age: 49

Shujie Zhang

 

Deputy General Manager, Director

Division Head Executive

 

 

Age: 59

 

 

Significant Developments

 

 

 

Xiamen Faratronic Co Ltd Announces FY 2012 Dividend Payment Date

May 04, 2013


Xiamen Faratronic Co Ltd announced that it will pay a cash dividend of RMB 0.6 per share (pre-tax) to shareholders of record on May 9, 2013. The Company's shares will be traded ex-dividend on May 10, 2013 and the dividend will be paid on May 16, 2013.

Xiamen Faratronic Co Ltd Announces FY 2012 Dividend Payment

Mar 21, 2013


Xiamen Faratronic Co Ltd announced that it will pay a cash dividend of RMB 6 per 10 shares (pre-tax) to shareholders for fiscal year 2012.

Xiamen Faratronic Co Ltd Announces Change of Accounting Auditor

Aug 11, 2012


Xiamen Faratronic Co Ltd announced that it will change its accounting auditor for fiscal year 2012 from Ascenda Certified Public Accountants to Grant Thornton China.

 

 

News

 

WIPO PUBLISHES PATENT OF XIAMEN FARATRONIC, JIAN ZHU, JINTAO LIN AND GUOBIN CHEN FOR "ELECTRODE STRUCTURE FOR LAMINATED METALLIZED THIN FILM...
U.S. Fed News (295 Words)

14-Jun-2013

Research and Markets Offers Report: China Capacity Industry Report 2012-2016
Wireless News (428 Words)

31-May-2013

Research and Markets Adds Report: China Capacity Industry Report 2012-2016
Individual.com (382 Words)

28-May-2013

Research and Markets Adds Report: China Capacity Industry Report 2012-2016
Wireless News (428 Words)

28-May-2013

Research and Markets: China Capacity (Ceramic, Electrolytic, Thin-film, Paper Insulated, Plastic,UL, Mica, Vacuum) Industry Report, 2012-2016
Rock Hill Herald (324 Words)

22-May-2013

China Capacity (Ceramic, Electrolytic, Thin-film, Paper Insulated, Plastic,UL, Mica, Vacuum) Industry Report, 2012-2016
Individual.com (421 Words)

22-May-2013

China Capacity Industry Report, 2012-2016
Research and Markets (1623 Words)

22-May-2013

Xiamen Faratronic H1 Net Profit CNY116mn, down 23%
Zecco (63 Words)

01-Aug-2012

Xiamen Faratronic H1 Net Profit CNY116mn, down 23%
SinoCast (75 Words)

01-Aug-2012

2012 H1 report: Xiamen Faratronic (600563.SH)
Xinhua News Agency (CEIS) (China) (105 Words)

31-Jul-2012

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Restated Normal
31-Dec-2009

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate (Period Average)

6.310555

6.46438

6.768989

6.831007

6.950445

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

195.2

205.0

178.6

111.5

92.6

Revenue

195.2

205.0

178.6

111.5

92.6

Total Revenue

195.2

205.0

178.6

111.5

92.6

 

 

 

 

 

 

    Cost of Revenue

124.8

132.3

113.5

74.9

65.5

Cost of Revenue, Total

124.8

132.3

113.5

74.9

65.5

Gross Profit

70.4

72.7

65.0

36.7

27.1

 

 

 

 

 

 

    Selling/General/Administrative Expense

8.7

22.9

21.0

14.6

11.1

    Labor & Related Expense

7.3

-

-

-

-

Total Selling/General/Administrative Expenses

16.0

22.9

21.0

14.6

11.1

Research & Development

9.3

-

-

-

-

    Depreciation

0.6

-

-

-

-

Depreciation/Amortization

0.6

-

-

-

-

        Interest Expense - Operating

0.1

0.1

0.1

0.1

-

    Interest Expense - Net Operating

0.1

0.1

0.1

0.1

-

        Interest Income - Operating

-1.7

-1.2

-0.6

-0.3

-

        Investment Income - Operating

-0.4

0.8

-0.3

-0.1

-0.2

    Interest/Investment Income - Operating

-2.1

-0.5

-0.9

-0.4

-0.2

    Interest Expense (Income) - Net Operating

-

-

-

-

0.7

Interest Expense (Income) - Net Operating Total

-2.0

-0.4

-0.8

-0.3

0.5

    Impairment-Assets Held for Use

-

-0.5

-

-

-0.2

Unusual Expense (Income)

-

-0.5

-

-

-0.2

    Other Operating Expense

0.2

0.1

0.1

0.1

-

Other Operating Expenses, Total

0.2

0.1

0.1

0.1

-

Total Operating Expense

148.9

154.4

133.9

89.2

76.9

 

 

 

 

 

 

Operating Income

46.3

50.6

44.7

22.3

15.7

 

 

 

 

 

 

Gain (Loss) on Sale of Assets

-0.1

0.0

0.0

-0.2

0.0

    Other Non-Operating Income (Expense)

1.3

0.7

0.7

0.9

0.7

Other, Net

1.3

0.7

0.7

0.9

0.7

Income Before Tax

47.5

51.2

45.3

23.0

16.5

 

 

 

 

 

 

Total Income Tax

6.9

5.6

6.6

3.1

2.4

Income After Tax

40.6

45.6

38.6

19.9

14.1

 

 

 

 

 

 

    Minority Interest

-2.3

-2.2

-2.5

-2.3

-0.8

Net Income Before Extraord Items

38.4

43.4

36.1

17.6

13.3

Net Income

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

225.0

225.0

225.0

225.0

225.0

Basic EPS Excl Extraord Items

0.17

0.19

0.16

0.08

0.06

Basic/Primary EPS Incl Extraord Items

0.17

0.19

0.16

0.08

0.06

Dilution Adjustment

-

-

-

0.0

0.0

Diluted Net Income

38.4

43.4

36.1

17.6

13.3

Diluted Weighted Average Shares

225.0

225.0

225.0

225.0

225.0

Diluted EPS Excl Extraord Items

0.17

0.19

0.16

0.08

0.06

Diluted EPS Incl Extraord Items

0.17

0.19

0.16

0.08

0.06

Dividends per Share - Common Stock Primary Issue

0.10

0.09

0.07

0.06

0.03

Gross Dividends - Common Stock

0.0

20.9

15.0

13.2

6.5

Interest Expense, Supplemental

0.1

0.1

0.1

0.1

-

Depreciation, Supplemental

11.5

12.2

11.1

10.2

9.2

Total Special Items

0.1

-0.5

0.0

0.2

-0.2

Normalized Income Before Tax

47.6

50.8

45.3

23.3

16.3

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.0

-0.1

0.0

0.0

0.0

Inc Tax Ex Impact of Sp Items

6.9

5.6

6.6

3.1

2.4

Normalized Income After Tax

40.7

45.2

38.7

20.1

13.9

 

 

 

 

 

 

Normalized Inc. Avail to Com.

38.4

43.0

36.1

17.8

13.1

 

 

 

 

 

 

Basic Normalized EPS

0.17

0.19

0.16

0.08

0.06

Diluted Normalized EPS

0.17

0.19

0.16

0.08

0.06

Amort of Intangibles, Supplemental

0.1

0.1

0.1

0.1

0.1

Research & Development Exp, Supplemental

-

9.1

8.2

4.8

-

Normalized EBIT

44.3

49.7

43.9

22.0

16.0

Normalized EBITDA

55.8

62.0

55.1

32.2

25.4

    Current Tax - Total

7.3

5.8

6.7

3.1

2.4

Current Tax - Total

7.3

5.8

6.7

3.1

2.4

    Deferred Tax - Total

-0.4

-0.1

0.0

0.0

0.0

Deferred Tax - Total

-0.4

-0.1

0.0

0.0

0.0

Income Tax - Total

6.9

5.6

6.6

3.1

2.4

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Restated Normal
31-Dec-2009

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate

6.2357

6.294

6.5897

6.827

6.823

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

96.9

-

0.0

0.0

-

    Cash & Equivalents

-

70.3

43.4

35.0

25.3

    Short Term Investments

0.3

0.2

0.9

-

0.0

Cash and Short Term Investments

97.2

70.5

44.4

35.0

25.3

        Accounts Receivable - Trade, Gross

46.9

38.5

50.3

32.1

24.9

        Provision for Doubtful Accounts

-2.7

-2.2

-2.7

-1.8

-1.3

    Trade Accounts Receivable - Net

44.3

36.3

47.6

30.3

23.6

    Notes Receivable - Short Term

18.1

16.4

11.5

8.8

7.2

    Other Receivables

1.9

1.9

1.7

1.8

1.2

Total Receivables, Net

64.3

54.6

60.8

40.9

32.0

    Inventories - Finished Goods

17.7

20.6

16.1

11.0

7.0

    Inventories - Work In Progress

6.5

7.1

6.2

4.8

4.8

    Inventories - Raw Materials

9.0

13.6

9.0

6.0

8.5

    Inventories - Other

0.7

0.4

0.9

0.2

0.2

Total Inventory

33.9

41.7

32.2

22.1

20.5

Prepaid Expenses

1.5

1.1

3.1

1.1

2.4

    Other Current Assets

-

2.4

-

0.0

-

Other Current Assets, Total

-

2.4

-

0.0

-

Total Current Assets

196.9

170.3

140.5

99.0

80.3

 

 

 

 

 

 

        Buildings

22.6

22.3

22.8

26.5

7.1

        Machinery/Equipment

150.0

146.4

130.3

117.8

108.5

    Property/Plant/Equipment - Gross

172.6

168.7

153.1

144.3

115.6

    Accumulated Depreciation

-111.6

-100.3

-84.4

-74.1

-65.2

Property/Plant/Equipment - Net

62.2

68.4

68.7

70.5

71.0

Goodwill, Net

3.1

3.0

2.9

2.8

2.8

    Intangibles - Gross

-

3.2

3.1

4.3

4.4

    Accumulated Intangible Amortization

-

-0.4

-0.3

-0.5

-0.5

Intangibles, Net

2.8

2.8

2.7

3.8

3.9

    LT Investment - Affiliate Companies

-

-

0.0

-

-

    LT Investments - Other

4.6

4.8

4.8

-

-

Long Term Investments

4.6

4.8

4.8

-

-

    Deferred Charges

0.5

0.7

0.5

0.6

-

    Deferred Income Tax - Long Term Asset

1.0

0.5

0.5

0.3

0.3

Other Long Term Assets, Total

1.5

1.2

1.0

0.9

0.3

Total Assets

271.0

250.6

220.7

177.0

158.3

 

 

 

 

 

 

Accounts Payable

16.9

18.3

24.6

15.6

9.7

Accrued Expenses

5.8

6.2

5.4

3.0

1.9

Notes Payable/Short Term Debt

1.3

1.3

1.2

1.7

2.1

    Customer Advances

0.4

0.5

0.6

0.5

0.2

    Income Taxes Payable

0.0

1.5

3.6

1.0

0.7

    Other Payables

0.7

-

-

-

-

    Other Current Liabilities

5.0

1.0

1.1

1.3

1.1

Other Current liabilities, Total

6.2

3.0

5.4

2.8

2.1

Total Current Liabilities

30.1

28.8

36.6

23.1

15.9

 

 

 

 

 

 

Total Long Term Debt

0.0

0.0

0.0

0.0

0.0

Total Debt

1.3

1.3

1.2

1.7

2.1

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

0.0

0.0

0.1

0.0

0.0

Deferred Income Tax

0.0

0.0

0.1

0.0

0.0

Minority Interest

5.6

4.8

4.7

4.2

3.6

    Other Long Term Liabilities

0.6

1.6

0.7

-

-

Other Liabilities, Total

0.6

1.6

0.7

-

-

Total Liabilities

36.4

35.2

42.1

27.3

19.5

 

 

 

 

 

 

    Common Stock

36.1

35.7

34.1

33.0

33.0

Common Stock

36.1

35.7

34.1

33.0

33.0

Additional Paid-In Capital

41.1

41.6

39.8

38.4

38.4

Retained Earnings (Accumulated Deficit)

131.3

138.1

104.6

78.4

67.4

    Other Equity

26.1

-

-

-

-

Other Equity, Total

26.1

-

-

-

-

Total Equity

234.6

215.4

178.5

149.7

138.8

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

271.0

250.6

220.7

177.0

158.3

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

225.0

225.0

225.0

225.0

225.0

Total Common Shares Outstanding

225.0

225.0

225.0

225.0

225.0

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

1,375

1,268

2,056

2,467

1,552

Number of Common Shareholders

24,257

22,167

19,293

17,645

13,427

Accumulated Intangible Amort, Suppl.

-

0.4

0.3

0.5

0.5

Deferred Revenue - Current

0.4

0.5

0.6

0.5

0.2

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate (Period Average)

6.310555

6.46438

6.768989

6.831007

6.950445

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Cash Receipts

180.3

195.0

145.1

96.2

98.4

Cash Payments

-80.6

-128.7

-100.0

-66.0

-60.2

Cash Taxes Paid

-10.3

-10.2

-5.6

-4.7

-7.0

    Other Operating Cash Flow

-39.3

-4.7

-3.2

-0.6

-2.0

Changes in Working Capital

-39.3

-4.7

-3.2

-0.6

-2.0

Cash from Operating Activities

50.0

51.5

36.2

24.9

29.1

 

 

 

 

 

 

    Purchase of Fixed Assets

-4.5

-8.6

-14.2

-6.5

-20.5

Capital Expenditures

-4.5

-8.6

-14.2

-6.5

-20.5

    Acquisition of Business

-

-

-

-

-2.9

    Sale of Fixed Assets

0.0

0.0

0.1

0.0

0.0

    Sale/Maturity of Investment

2.8

1.5

1.7

0.0

0.4

    Purchase of Investments

-

-2.3

-0.6

-1.0

-0.4

    Other Investing Cash Flow

-

0.0

0.0

0.2

0.0

Other Investing Cash Flow Items, Total

2.9

-0.8

1.2

-0.7

-2.9

Cash from Investing Activities

-1.6

-9.4

-13.0

-7.2

-23.4

 

 

 

 

 

 

    Other Financing Cash Flow

-

-

-

-

1.2

Financing Cash Flow Items

-

-

-

-

1.2

    Cash Dividends Paid - Common

-22.7

-18.0

-15.6

-8.4

-0.7

Total Cash Dividends Paid

-22.7

-18.0

-15.6

-8.4

-0.7

    Total Debt Issued

3.7

1.7

3.3

2.4

16.7

    Total Debt Reduction

-3.7

-1.7

-3.8

-2.1

-17.0

Issuance (Retirement) of Debt, Net

0.0

0.0

-0.5

0.3

-0.3

Cash from Financing Activities

-22.7

-18.0

-16.1

-8.1

0.2

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.1

-0.1

0.0

-0.1

Net Change in Cash

25.7

24.2

7.0

9.5

5.8

 

 

 

 

 

 

Net Cash - Beginning Balance

69.7

43.8

34.9

25.0

18.8

Net Cash - Ending Balance

95.3

68.0

41.8

34.6

24.6

Depreciation

11.5

12.2

11.1

10.2

9.2

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Restated Normal
31-Dec-2009

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate (Period Average)

6.310555

6.46438

6.768989

6.831007

6.950445

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Other Rev. from Business Related Act.

3.6

-

-

-

-

    Other Net Sales

191.6

-

-

-

-

    Net Sales

-

205.0

178.6

111.5

92.6

Total Revenue

195.2

205.0

178.6

111.5

92.6

 

 

 

 

 

 

    Research & Development Exp, Admin exp

9.3

-

-

-

-

    Staff Remuneration, Admin exp

7.3

-

-

-

-

    Depreciation in SGA, Admin exp

0.6

-

-

-

-

    Other Business Tax and Surcharge

0.5

-

-

-

-

    Cost of Sale

124.3

130.2

112.4

74.3

64.8

    Business Tax and Surcharge

-

2.1

1.1

0.8

0.7

    Bad Debt Written Off

0.5

-

-

-

-

    Other Administrative Expense

2.6

-

-

-

-

    Construction taxes

1.1

-

-

-

-

    Property & Other Taxes

0.5

-

-

-

-

    Selling Expense

4.0

3.9

3.3

2.0

1.7

    Administrative Expense

-

19.0

16.8

12.1

9.4

    Finance Expense

-

-

-

-

0.7

    Interest Expense

0.1

0.1

0.1

0.1

-

    Interest Income

-1.7

-1.2

-0.6

-0.3

-

    Financial Assets for Trading

-0.1

-

-

-

-

    Foreign Exchange Loss

0.2

1.5

1.0

0.0

-

    Foreign Exchange Gain

-

-

-0.2

-0.1

-

    Inventory Devaluation Loss

0.1

-

-

-

-

    Commission Fees & Other

0.1

0.1

0.1

0.1

-

    Impairment Loss on Assets

-

-0.5

-

-

-0.2

    Bad Debt Loss

-

-

0.9

0.5

-

    Inventory Devaluation Loss

-

-

0.0

-0.2

-

    Gain/Loss from Change in Fair Value

-

0.7

-0.9

0.0

0.0

    Investment Income

-0.5

-1.5

-0.2

0.0

-0.2

Total Operating Expense

148.9

154.4

133.9

89.2

76.9

 

 

 

 

 

 

    Other Non - Operating Expense

0.0

-

-

-

-

    Other Non - Operating Income

1.3

-

-

-

-

    Gain on Sale of Fixed Assets

0.0

0.0

0.0

0.0

-

    Non - Operating Income

-

0.7

0.7

1.0

0.9

    Loss on Sale of Fixed Assets

-0.1

-0.1

-0.1

-0.3

0.0

    Non - Operating Expense

-

0.0

0.0

0.0

-0.2

Net Income Before Taxes

47.5

51.2

45.3

23.0

16.5

 

 

 

 

 

 

Provision for Income Taxes

6.9

5.6

6.6

3.1

2.4

Net Income After Taxes

40.6

45.6

38.6

19.9

14.1

 

 

 

 

 

 

    Minority interests

-2.3

-2.2

-2.5

-2.3

-0.8

Net Income Before Extra. Items

38.4

43.4

36.1

17.6

13.3

Net Income

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

38.4

43.4

36.1

17.6

13.3

 

 

 

 

 

 

Basic Weighted Average Shares

225.0

225.0

225.0

225.0

225.0

Basic EPS Excluding ExtraOrdinary Items

0.17

0.19

0.16

0.08

0.06

Basic EPS Including ExtraOrdinary Items

0.17

0.19

0.16

0.08

0.06

Dilution Adjustment

-

-

-

0.0

0.0

Diluted Net Income

38.4

43.4

36.1

17.6

13.3

Diluted Weighted Average Shares

225.0

225.0

225.0

225.0

225.0

Diluted EPS Excluding ExtraOrd Items

0.17

0.19

0.16

0.08

0.06

Diluted EPS Including ExtraOrd Items

0.17

0.19

0.16

0.08

0.06

DPS-A Share

0.10

0.09

0.07

0.06

0.03

Gross Dividends - Common Stock

0.0

20.9

15.0

13.2

6.5

Normalized Income Before Taxes

47.6

50.8

45.3

23.3

16.3

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

6.9

5.6

6.6

3.1

2.4

Normalized Income After Taxes

40.7

45.2

38.7

20.1

13.9

 

 

 

 

 

 

Normalized Inc. Avail to Com.

38.4

43.0

36.1

17.8

13.1

 

 

 

 

 

 

Basic Normalized EPS

0.17

0.19

0.16

0.08

0.06

Diluted Normalized EPS

0.17

0.19

0.16

0.08

0.06

Research & Development Exp, Admin exp

-

9.1

8.2

4.8

-

Interest Expense

0.1

-

-

-

-

Interest Expense

-

0.1

0.1

0.1

-

BC - Depreciation of Fixed Assets

11.5

-

-

-

-

Depreciation

-

12.2

11.1

10.2

9.2

BC - Depreciation of Intangible Assets

0.1

-

-

-

-

Amort of Intangibles

-

0.1

0.1

0.1

0.1

    Current Tax

7.3

5.8

6.7

3.1

2.4

Current Tax - Total

7.3

5.8

6.7

3.1

2.4

    Deferred Tax

-0.4

-0.1

0.0

0.0

0.0

Deferred Tax - Total

-0.4

-0.1

0.0

0.0

0.0

Income Tax - Total

6.9

5.6

6.6

3.1

2.4

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Restated Normal
31-Dec-2009

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate

6.2357

6.294

6.5897

6.827

6.823

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

0.0

-

-

-

-

    Banks Deposite

96.4

-

-

-

-

    Other Cash Equivalent Capital

0.5

-

-

-

-

    Cash

-

-

0.0

0.0

-

    Other Cash Equivalent Capital

-

70.3

43.4

35.0

25.3

    Financial Assets - Trading

0.3

0.2

0.9

-

0.0

    Financial Derivatives

-

-

-

0.0

-

    Notes Receivable

18.1

16.4

11.5

8.8

7.2

    Accounts Receivable

46.9

38.5

50.3

32.1

24.9

    Provision for Doubtful Accounts

-2.7

-2.2

-2.7

-1.8

-1.3

    Payment in Advance

1.5

1.1

3.1

1.1

2.4

    Other Receivables,Gross

1.0

-

-

-

-

    Provision for Other Receivables

-0.1

-

-

-

-

    Interest Receivable

1.0

0.9

0.3

0.2

0.1

    Other Receivables

-

1.0

1.4

1.6

1.1

    Raw Material

9.0

13.6

9.0

6.0

8.5

    Work in Progress

4.7

5.4

4.3

3.6

3.7

    Finished Product/ Goods in Store

17.7

20.6

16.1

11.0

7.0

    Half-Finished Product

1.8

1.7

1.9

1.3

1.1

    Subcontracted Material

0.7

0.4

0.9

0.2

0.2

    Low Value Consumable

-

-

-

-

0.0

    Other Current Assets

-

2.4

-

-

-

Total Current Assets

196.9

170.3

140.5

99.0

80.3

 

 

 

 

 

 

    Long Term Equity Investment

-

-

0.0

-

-

    Investment Property, Gross

8.4

-

-

-

-

    Acc Depr Investment Property

-3.8

-

-

-

-

    Financial Assets - Available for Sale

0.0

0.0

-

-

-

    Real Estate Investment

-

4.8

4.8

-

-

    Building and Structure

22.6

22.3

22.8

26.5

7.1

    Machinery and Equipment

137.6

134.5

120.2

108.5

104.9

    Transportation Equipment

2.1

2.1

1.6

1.3

1.2

    Other Equipments

10.2

9.8

8.5

8.0

2.4

    Acc Depr Buildings

-2.6

-

-

-

-

    Acc Depr Plant & Machinery

-103.3

-

-

-

-

    Acc Depr Transportation Equipment

-1.2

-

-

-

-

    Acc Depr Other Equipments

-4.5

-

-

-

-

    Accumulated Depreciation

-

-100.3

-84.4

-74.1

-65.2

    Construction in Progress

1.2

0.0

0.0

0.3

20.6

    Intangible, Gross

-

-

-

-

4.4

    Land Use Rights

-

3.2

3.1

4.3

-

    Accumulated Intangible Amortization

-

-0.4

-0.3

-0.5

-0.5

    Intangible, Net

2.8

-

-

-

-

    Goodwill, Net

3.1

3.0

2.9

2.8

2.8

    Long Term Prepaid Expense

0.5

0.7

0.5

0.6

-

    Deferred Income Tax

1.0

0.5

0.5

0.3

0.3

Total Assets

271.0

250.6

220.7

177.0

158.3

 

 

 

 

 

 

    Short Term Borrowing

1.3

1.3

1.2

1.7

2.1

    Financial Liabilities for Trading

-

-

-

-

0.0

    Accounts Payable

16.9

18.3

24.6

15.6

9.7

    Customer Advance

0.4

0.5

0.6

0.5

0.2

    Accrued Payroll

5.8

5.2

4.7

2.7

1.8

    Other Tax Payable

0.0

-

-

-

-

    Tax Payable

-

1.5

3.6

1.0

0.7

    Interest Payable

0.0

0.0

0.0

0.0

0.0

    Other Payables

0.7

-

-

-

-

    Other Creditors

-

1.0

0.7

0.2

0.1

    Tax & Fees

3.0

-

-

-

-

    Other Current Liabilities

1.9

1.0

1.1

1.3

1.1

Total Current Liabilities

30.1

28.8

36.6

23.1

15.9

 

 

 

 

 

 

    Deferred Tax Liabilities

0.0

0.0

0.1

0.0

0.0

    Other Non-current Liabilities

0.6

1.6

0.7

-

-

    Minority Interest

5.6

4.8

4.7

4.2

3.6

Total Liabilities

36.4

35.2

42.1

27.3

19.5

 

 

 

 

 

 

    Other Reserves/Equity

0.9

-

-

-

-

    Legal

25.2

-

-

-

-

    Capital Stock

36.1

35.7

34.1

33.0

33.0

    Share Premium

41.1

-

-

-

-

    Paid in Capital

-

41.6

39.8

38.4

38.4

    Surplus Reserve

-

25.0

19.6

15.3

13.6

    Retained Earnings

131.3

113.1

85.1

63.1

53.8

Total Equity

234.6

215.4

178.5

149.7

138.8

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

271.0

250.6

220.7

177.0

158.3

 

 

 

 

 

 

    S/O-A Share

225.0

225.0

225.0

225.0

225.0

Total Common Shares Outstanding

225.0

225.0

225.0

225.0

225.0

T/S-A Share

0.0

0.0

0.0

0.0

0.0

Customer Advance

0.4

0.5

0.6

0.5

0.2

Accumulated Intangible Amortization

-

0.4

0.3

0.5

0.5

Full-Time Employees

1,375

1,268

2,056

2,467

1,552

Number of Common Shareholders

24,257

22,167

19,293

17,645

13,427

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

CNY

CNY

CNY

CNY

CNY

Exchange Rate (Period Average)

6.310555

6.46438

6.768989

6.831007

6.950445

Auditor

Grant Thornton LLP

Ascenda CPA

Ascenda CPA

Ascenda CPA

Tianjian Guanghua CPA

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash Receipts from Sales

180.3

195.0

145.1

96.2

98.4

    Cash Payments for Goods and Service

-80.6

-128.7

-100.0

-66.0

-60.2

    Amortization of Intangibles

0.1

0.1

0.1

0.1

0.1

    Refund of Taxes

4.7

4.4

3.4

3.3

1.2

    Cash Paid to/for Employees

-36.7

-

-

-

-

    Cash from Other Operating Activities

2.6

1.5

1.9

2.0

1.1

    Cash Tax Paid

-15.0

-14.6

-9.1

-8.0

-8.2

    Cash Paid for Other Operating Activities

-5.2

-6.2

-5.1

-2.6

-3.2

Cash from Operating Activities

50.0

51.5

36.2

24.9

29.1

 

 

 

 

 

 

    Sale/Maturity/Redemption of Investment.

2.8

1.5

1.7

0.0

0.4

    Returns on Invsetments

-

0.0

0.0

-

0.2

    Disposal of Fixed Assets and Intangible

0.0

0.0

0.1

0.0

0.0

    Other Cash Receipts from Investing Acti.

-

-

-

0.2

-

    Capital Expenditure

-4.5

-8.6

-14.2

-6.5

-20.5

    Cash Paid for Investment

-

-2.3

-0.6

-1.0

-0.4

    Cash Paid for Acquisition of Subsidiary

-

-

-

-

-2.9

    Cash Paid for Other Investing Activities

-

-

-

-

-0.2

Cash from Investing Activities

-1.6

-9.4

-13.0

-7.2

-23.4

 

 

 

 

 

 

    Cash from Borrowing

3.7

1.7

3.3

2.4

16.7

    Other Cash from Financing Activities

-

-

-

-

1.2

    Cash for Repayment of Borrowing

-3.7

-1.7

-3.8

-2.1

-17.0

    Cash Dividend and Interest Paid

-22.7

-18.0

-15.6

-8.4

-0.7

    Other Cash Paid for Financing Activities

-

-

-

-

0.0

Cash from Financing Activities

-22.7

-18.0

-16.1

-8.1

0.2

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.1

-0.1

0.0

-0.1

Net Change in Cash

25.7

24.2

7.0

9.5

5.8

 

 

 

 

 

 

Net Cash - Beginning Balance

69.7

43.8

34.9

25.0

18.8

Net Cash - Ending Balance

95.3

68.0

41.8

34.6

24.6

    Depreciation

11.5

12.2

11.1

10.2

9.2

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

44.9

2.56%

195.2

-7.04%

17.37%

16.34%

Research & Development1 (?)

-

-

9.3

-

-

-

Operating Income1 (?)

11.1

15.72%

46.3

-10.69%

24.19%

14.74%

Income Available to Common Excl Extraord Items1 (?)

9.0

16.19%

38.4

-13.76%

26.24%

12.57%

Basic EPS Excl Extraord Items1 (?)

0.04

16.23%

0.17

-13.76%

26.24%

12.57%

Capital Expenditures2 (?)

2.2

240.86%

4.5

-49.22%

-14.12%

-28.41%

Cash from Operating Activities2 (?)

9.9

24.40%

50.0

-5.16%

22.96%

27.36%

Free Cash Flow (?)

7.7

5.36%

46.1

3.68%

31.92%

-

Total Assets3 (?)

280.8

8.69%

271.0

7.11%

11.82%

12.83%

Total Liabilities3 (?)

36.4

12.25%

36.4

2.31%

6.79%

26.67%

Total Long Term Debt3 (?)

0.0

-

0.0

-

-

-

Employees3 (?)

-

-

1375

8.44%

-17.70%

-12.02%

Total Common Shares Outstanding3 (?)

225.0

0.00%

225.0

0.00%

0.00%

0.00%

1-ExchangeRate: CNY to USD Average for Period

6.226074

 

6.310555

 

 

 

2-ExchangeRate: CNY to USD Average for Period

6.226074

 

6.310555

 

 

 

3-ExchangeRate: CNY to USD Period End Date

6.215888

 

6.235700

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

 

 

Deferred Charges3 (?)

0.5

0.7

0.5

0.6

 

 

3-ExchangeRate: CNY to USD Period End Date

6.235700

6.294000

6.589700

6.827000

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

36.07%

35.45%

36.41%

32.87%

29.27%

Operating Margin (?)

23.71%

24.67%

25.01%

20.01%

16.98%

Pretax Margin (?)

24.34%

25.00%

25.35%

20.64%

17.77%

Net Profit Margin (?)

19.65%

21.18%

20.21%

15.79%

14.34%

Financial Strength

Current Ratio (?)

6.54

5.92

3.84

4.29

5.05

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

0.01

0.01

0.01

0.01

0.02

Interest Coverage (?)

-

-

-

-

23.53

Management Effectiveness

Return on Assets (?)

15.70%

19.45%

19.64%

11.89%

9.75%

Return on Equity (?)

17.17%

22.17%

22.22%

12.22%

10.25%

Efficiency

Receivables Turnover (?)

3.31

3.56

3.55

3.06

2.77

Inventory Turnover (?)

3.33

3.60

4.24

3.52

3.74

Asset Turnover (?)

0.75

0.87

0.91

0.67

0.64

Market Valuation USD (mil)

P/E (TTM) (?)

17.57

.

Enterprise Value2 (?)

608.4

Price/Sales (TTM) (?)

3.54

.

Enterprise Value/Revenue (TTM) (?)

3.05

Price/Book (MRQ) (?)

2.89

.

Enterprise Value/EBITDA (TTM) (?)

12.86

Market Cap as of 14-Jun-20131 (?)

715.6

.

 

 

1-ExchangeRate: CNY to USD on 14-Jun-2013

6.134617

 

 

 

2-ExchangeRate: CNY to USD on 31-Mar-2013

6.215888

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio (?)

6.54

5.92

3.84

4.29

5.05

Quick/Acid Test Ratio (?)

5.37

4.35

2.87

3.29

3.61

Working Capital1 (?)

166.8

141.5

103.9

75.9

64.4

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

0.01

0.01

0.01

0.01

0.02

Long Term Debt/Total Capital (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Total Capital (?)

0.01

0.01

0.01

0.01

0.02

Interest Coverage (?)

-

-

-

-

23.53

Payout Ratio (?)

55.78%

48.10%

41.45%

74.81%

48.73%

Effective Tax Rate (?)

14.49%

10.99%

14.66%

13.50%

14.60%

Total Capital1 (?)

235.9

216.7

179.7

151.4

140.9

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.75

0.87

0.91

0.67

0.64

Inventory Turnover (?)

3.33

3.60

4.24

3.52

3.74

Days In Inventory (?)

109.75

101.29

86.17

103.72

97.52

Receivables Turnover (?)

3.31

3.56

3.55

3.06

2.77

Days Receivables Outstanding (?)

110.24

102.50

102.67

119.21

131.71

Revenue/Employee2 (?)

143,681

166,053

89,206

45,234

60,804

Operating Income/Employee2 (?)

34,060

40,972

22,310

9,053

10,324

EBITDA/Employee2 (?)

42,566

50,948

27,900

13,206

16,903

 

 

 

 

 

 

Profitability

Gross Margin (?)

36.07%

35.45%

36.41%

32.87%

29.27%

Operating Margin (?)

23.71%

24.67%

25.01%

20.01%

16.98%

EBITDA Margin (?)

29.63%

30.68%

31.28%

29.20%

27.80%

EBIT Margin (?)

23.71%

24.67%

25.01%

20.01%

17.73%

Pretax Margin (?)

24.34%

25.00%

25.35%

20.64%

17.77%

Net Profit Margin (?)

19.65%

21.18%

20.21%

15.79%

14.34%

R&D Expense/Revenue (?)

4.76%

-

-

-

-

COGS/Revenue (?)

63.93%

64.55%

63.59%

67.13%

70.73%

SG&A Expense/Revenue (?)

8.20%

11.17%

11.77%

13.09%

11.95%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

15.70%

19.45%

19.64%

11.89%

9.75%

Return on Equity (?)

17.17%

22.17%

22.22%

12.22%

10.25%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.20

0.20

0.10

0.08

0.04

Operating Cash Flow/Share 2 (?)

0.23

0.24

0.17

0.11

0.13

1-ExchangeRate: CNY to USD Period End Date

6.2357

6.294

6.5897

6.827

6.823

2-ExchangeRate: CNY to USD Average for Period

6.2357

6.294

6.5897

6.827

6.823

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

17.57

Market Cap/Equity (MRQ) (?)

2.89

Market Cap/Revenue (TTM) (?)

3.54

Market Cap/EBIT (TTM) (?)

14.93

Market Cap/EBITDA (TTM) (?)

14.93

Enterprise Value/Earnings (TTM) (?)

15.13

Enterprise Value/Equity (MRQ) (?)

2.49

Enterprise Value/Revenue (TTM) (?)

3.05

Enterprise Value/EBIT (TTM) (?)

12.86

Enterprise Value/EBITDA (TTM) (?)

12.86


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.70

UK Pound

1

Rs.92.25

Euro

1

Rs.78.38

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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%)