MIRA INFORM REPORT
|
Report Date : |
17.10.2014 |
IDENTIFICATION DETAILS
|
Name : |
S. KIJCHAI MDF COMPANY LIMITED |
|
|
|
|
Registered Office : |
99/9 Moo 7, T. Huayyang, A. Klang, Rayong 21110 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
28.09.2010 |
|
|
|
|
Com. Reg. No.: |
0215553003928 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Manufacturer, Exporter and Distributor of
MDF Boards. |
|
|
|
|
No. of Employees : |
200 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
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 – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
Thailand |
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
THAILAND - ECONOMIC
OVERVIEW
With a well-developed
infrastructure, a free-enterprise economy, generally pro-investment policies,
and strong export industries, Thailand achieved steady growth due largely to
industrial and agriculture exports - mostly electronics, agricultural commodities,
automobiles and parts, and processed foods. Unemployment, at less than 1% of
the labor force, stands as one of the lowest levels in the world, which puts
upward pressure on wages in some industries. Thailand also attracts nearly 2.5
million migrant workers from neighboring countries. The Thai government in 2013
implemented a nation-wide 300 baht ($10) per day minimum wage policy and
deployed new tax reforms designed to lower rates on middle-income earners. The
Thai economy has weathered internal and external economic shocks in recent
years. The global economic recession severely cut Thailand's exports, with most
sectors experiencing double-digit drops. In late 2011 Thailand's recovery was
interrupted by historic flooding in the industrial areas in Bangkok and its
five surrounding provinces, crippling the manufacturing sector. The government
approved flood mitigation projects worth $11.7 billion, which were started in
2012, to prevent similar economic damage, and an additional $75 billion for
infrastructure over the following seven years. This was expected to lead to an
economic upsurge but growth has remained slow, in part due to ongoing political
unrest and resulting uncertainties. Spending on infrastructure will require
re-approval once a new government is seated.
|
Source
: CIA |
Company
Name
S. KIJCHAI MDF
COMPANY LIMITED
SUMMARY
BUSINESS
ADDRESS : 99/9
MOO 7, T. HUAYYANG,
A. KLANG,
RAYONG 21110,
THAILAND
TELEPHONE : [66] 38
928-188
FAX :
[66] 38
928-178
E-MAIL
ADDRESS : sale_mdf@kijchai.co.th
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 2010
REGISTRATION
NO. : 0215553003928
TAX
ID NO. : 3034129808
CAPITAL REGISTERED : BHT. 600,000,000
CAPITAL PAID-UP : BHT.
600,000,000
SHAREHOLDER’S PROPORTION : THAI :
100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR. VICHIEN SAENGWONGKIJ,
THAI
MANAGING DIRECTOR
NO.
OF STAFF : 200
LINES
OF BUSINESS : MDF BOARDS
MANUFACTURER, EXPORTER
AND DISTRIBUTOR
CORPORATE PROFILE
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : FAIR
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH
LOW PERFORMANCE
HISTORY
The
subject was established
on September 28,
2010 as a
private limited company under
the registered name S.
KIJCHAI MDF COMPANY
LIMITED, by Thai groups,
with the business
objective to manufacture
MDF boards for
domestic and export
markets. It currently
employs approximately 200
staff.
The
subject’s registered address
is 99/9 Moo 7,
T. Huayyang, A. Klang, Rayong
21110, and this
is the subject’s
current operation address.
THE BOARD OF DIRECTOR
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Vichien Saengwongkij |
|
Thai |
58 |
AUTHORIZED PERSON
The above director
signs on behalf
of the subject
with company’s affixed.
MANAGEMENT
Mr. Vichien Saengwongkij is
the Managing Director.
He is Thai
nationality with the
age of 58
years old.
Ms. Sunisa Saengwongkij is
the Deputy Managing
Director, Financial &
Accounting Manager.
She is Thai
nationality.
BUSINESS
OPERATIONS
The subject
is engaged in
manufacturing, exporting and
distributing Medium Density
Fiber Board [MDF
boards], with various
sizes from 2.5 mm.
to 25 mm., under
its own brand
“S.KIJCHAI”.
The subject
is also producing
electricity and supply
to both the
company and the
group of
companies.
PRODUCTION
CAPACITY
MDF board
: 900 cubic meters
per day
PURCHASE
Raw
materials, rubber wood,
chemical and accessories
are purchased from
local suppliers, while
machinery, para rubber wood
and chemical for
the production are
imported from Germany
and Malaysia.
SALES
90% of the
products is exported to U.S.A., Republic of
China, Taiwan, Korea,
Vietnam, Japan, Indonesia,
Malaysia and the
countries in Europe,
the remaining 10%
is sold locally.
RELATED
AND AFFILIATED COMPANIES
S. Kijchai group of
companies consists of:
S. Kijchai Wood Panel
Co., Ltd.
Business Type :
Manufacturer of lumbers
S. Kijchai Concrete Chantaburi
Co., Ltd.
Business Type :
Distributor of construction
equipment
S. Kijchai Co., Ltd.
Business Type :
Manufacturer of wooden
furniture
Thai Eastern Wood
Co., Ltd.
Business Type :
Manufacturer of wooden
furniture
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
according to 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
or T/T.
Exports are against
T/T.
BANKING
Bank
of Ayudhya Public
Co., Ltd.
Bangkok
Bank Public Co.,
Ltd.
EMPLOYMENT
The
subject currently employs
approximately 200 office
staff and factory
workers.
LOCATION
DETAILS
The
premise is owned for
administrative office, factory
and warehouse at the heading
address. Premise is
located in provincial,
in the Eastern region.
COMMENT
The
subject is a
manufacture of MDF
Boards. The products
are mainly for
export markets. Sales
in overseas markets
has outstanding increased
in the previous
year. Its business
growth is relatively
strong and expanding
steadily.
FINANCIAL
INFORMATION
The
capital was registered
at Bht. 600,000,000
divided into 6,000,000
shares of Bht.
100 each with
fully paid.
THE
SHAREHOLDERS LISTED WERE
: [as at
April 30, 2014]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mr. Vichien Saengwongkij Nationality: Thai Address : 4
Moo 3, T. Songsalung, A. Klang, Rayong |
1,018,500 |
16.975 |
|
Mr. Vichai Saengwongkij Nationality: Thai Address : 29/3
Moo 7, T. Huayyang, A. Klang, Rayong |
1,018,500 |
16.975 |
|
Ms. Sunisa Saengwongkij Nationality: Thai Address : 29/3
Moo 7, T. Huayyang, A. Klang, Rayong |
1,018,500 |
16.975 |
|
Mrs. Nattaporn Arayaprakarn Nationality: Thai Address : 284
Moo 2, T. Banklongsuan, A.
Phrasamutjaedi, Samutprakarn |
1,018,500 |
16.975 |
|
Mr. Somnuek Wongsaengkij Nationality: Thai Address : 199
Moo 3, T. Krasaebon, A. Klang, Rayong |
600,000 |
10.00 |
|
Mr. Sanguan Saengwongkij Nationality: Thai Address : 199/3
Moo 3, T. Krasaebon, A. Klang, Rayong |
600,000 |
10.00 |
|
Ms. Saengchan Saengwongkij Nationality: Thai Address : 5
Moo 2, T. Huayyang, A. Klang, Rayong |
600,000 |
10.00 |
|
Mr. Supoj Masayamas Nationality: Thai Address : 77/1
Moo 5, T. Tangjwean, A. Klang, Rayong |
126,000 |
2.10 |
Total Shareholders : 8
Share Structure [as
at April 30,
2014]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
8 |
6,000,000 |
100.00 |
|
Foreign |
- |
- |
- |
|
Total |
8 |
6,000,000 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC ACCOUNTANT NO. :
Mr. Padej Songrod No. 3020
BALANCE
SHEET [BAHT]
The latest financial figures published
as at December
31, 2013, 2012
& 2011 were:
ASSETS
|
Current Assets |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Cash and Cash Equivalents |
3,229,894.20 |
21,488,724.94 |
233,262,395.66 |
|
Trade Accounts & Other Receivable |
80,527,236.14 |
3,568,161.60 |
28,883.56 |
|
Inventories |
139,089,135.17 |
- |
- |
|
Other Current Assets
|
36,719,910.49 |
39,257,976.43 |
5,346,705.10 |
|
|
|
|
|
|
Total Current Assets
|
259,566,176.00 |
64,314,862.97 |
238,637,984.32 |
|
Long-term Loans |
- |
101,000,000.00 |
313,000,000.00 |
|
Fixed Assets |
1,678,312,729.73 |
1,653,425,397.04 |
519,655,342.50 |
|
Deferred Income Tax |
18,637.86 |
17,970.89 |
9,144.55 |
|
Other Non-current Assets |
2,814,809.14 |
3,301,944.00 |
3,283,944.00 |
|
Total Assets |
1,940,712,352.73 |
1,822,060,174.90 |
1,074,586,415.37 |
LIABILITIES &
SHAREHOLDERS’ EQUITY [BAHT]
|
Current
Liabilities |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Bank Overdraft & Short-term Loans from Financial Institutions |
155,048,029.94 |
- |
- |
|
Trade Accounts & Other Payable
|
151,764,141.59 |
33,483,441.83 |
45,073,790.32 |
|
Current Portion of
Long-term Loans |
146,000,000.00 |
30,000,000.00 |
- |
|
Current Portion of
Liabilities under Contract Financial Lease |
754,860.00 |
- |
- |
|
Short-term Loans |
71,120,000.00 |
- |
- |
|
Other Current Liabilities |
16,441,093.40 |
471,729.58 |
- |
|
|
|
|
|
|
Total Current Liabilities |
541,128,124.93 |
63,955,171.41 |
45,073,790.32 |
|
Long-term Loan |
1,077,256,000.00 |
1,171,621,000.00 |
430,506,600.00 |
|
Liabilities under Contract Financial Lease, net |
1,941,898.72 |
- |
- |
|
Total Liabilities |
1,620,326,023.65 |
1,235,576,171.41 |
475,580,390.32 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 100
par value Authorized &
issued share capital 6,000,000 shares |
600,000,000.00 |
600,000,000.00 |
600,000,000.00 |
|
|
|
|
|
|
Capital Paid |
600,000,000.00 |
600,000,000.00 |
600,000,000.00 |
|
Retained Earning Unappropriated [Deficit] |
[279,613,670.92] |
[13,515,996.51] |
[993,974.95] |
|
Total Shareholders' Equity |
320,386,329.08 |
586,484,003.49 |
599,006,025.05 |
|
Total Liabilities & Shareholders' Equity |
1,940,712,352.73 |
1,822,060,174.90 |
1,074,586,415.37 |
PROFIT
& LOSS ACCOUNT
|
Revenue |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Sales & Services Income |
846,655,243.39 |
41,674,007.39 |
- |
|
Other Income |
920,995.93 |
930,581.77 |
1,939,740.45 |
|
Total Revenues |
847,576,239.92 |
42,604,589.16 |
1,939,740.45 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Sold Goods & Services |
903,006,756.63 |
- |
- |
|
Selling Expenses |
113,686,672.02 |
- |
- |
|
Administrative Expenses |
16,010,501.33 |
55,126,610.72 |
2,622,189.69 |
|
Total Expenses |
1,032,703,929.98 |
55,126,610.72 |
2,622,189.69 |
|
|
|
|
|
|
Profit/[Loss] before Financial Cost |
[185,127,690.66] |
[12,522,021.56] |
[682,449.24] |
|
Financial Cost |
[80,969,983.75] |
- |
- |
|
|
|
|
|
|
Net Profit / [Loss] |
[266,097,674.41] |
[12,522,021.56] |
[682,449.24] |
FINANCIAL
ANALYSIS
|
ITEM |
UNIT |
2013 |
2012 |
2011 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
0.48 |
1.01 |
5.29 |
|
QUICK RATIO |
TIMES |
0.15 |
0.39 |
5.18 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
0.50 |
0.03 |
- |
|
TOTAL ASSETS TURNOVER |
TIMES |
0.44 |
0.02 |
- |
|
INVENTORY CONVERSION PERIOD |
DAYS |
56.22 |
- |
- |
|
INVENTORY TURNOVER |
TIMES |
6.49 |
- |
- |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
34.72 |
31.25 |
- |
|
RECEIVABLES TURNOVER |
TIMES |
10.51 |
11.68 |
- |
|
PAYABLES CONVERSION PERIOD |
DAYS |
61.34 |
- |
- |
|
CASH CONVERSION CYCLE |
DAYS |
29.59 |
31.25 |
- |
|
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
106.66 |
- |
- |
|
SELLING & ADMINISTRATION |
% |
15.32 |
132.28 |
- |
|
INTEREST |
% |
9.56 |
- |
- |
|
GROSS PROFIT MARGIN |
% |
(6.55) |
102.23 |
- |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
(21.87) |
(30.05) |
- |
|
NET PROFIT MARGIN |
% |
(31.43) |
(30.05) |
- |
|
RETURN ON EQUITY |
% |
(83.06) |
(2.14) |
(0.11) |
|
RETURN ON ASSET |
% |
(13.71) |
(0.69) |
(0.06) |
|
EARNING PER SHARE |
BAHT |
(44.35) |
(2.09) |
(0.11) |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.83 |
0.68 |
0.44 |
|
DEBT TO EQUITY RATIO |
TIMES |
5.06 |
2.11 |
0.79 |
|
TIME INTEREST EARNED |
TIMES |
(2.29) |
- |
- |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
1,931.61 |
- |
|
|
OPERATING PROFIT |
% |
1,378.42 |
1,734.86 |
|
|
NET PROFIT |
% |
(2,025.04) |
(1,734.86) |
|
|
FIXED ASSETS |
% |
1.51 |
218.18 |
|
|
TOTAL ASSETS |
% |
6.51 |
69.56 |
|
ANNUAL
GROWTH: IMPRESSIVE
An annual sales growth is 1931.61%. Turnover has increased from THB
PROFITABILITY :
RISKY
PROFITABILITY
RATIO
|
Gross Profit Margin |
(6.55) |
Deteriorated |
Industrial
Average |
12.66 |
|
Net Profit Margin |
(31.43) |
Deteriorated |
Industrial
Average |
(0.58) |
|
Return on Assets |
(13.71) |
Deteriorated |
Industrial
Average |
(0.77) |
|
Return on Equity |
(83.06) |
Deteriorated |
Industrial
Average |
(2.29) |
Gross Profit Margin used to assess a firm's financial health by
revealing the proportion of money left over from revenues after accounting for
the cost of goods sold. Gross profit margin serves as the source for paying
additional expenses and future savings. The company's figure is -6.55%. When
compared with the industry average, the ratio of the company was lower. This
indicated that company may have problems with control over its costs.
Net Profit Margin is the indicator of the company's efficiency in that
net profit takes into consideration all expenses of the company. A low profit
margin indicates a low margin of safety, higher risk that a decline in sales
will erase profits and result in a net loss. The company's figure is -31.43%.
When compared with the industry average, the ratio of the company was lower.
Return on Assets measures how efficiently profits are being generated
from the assets employed in the business when compared with the ratios of firms
in a similar business. A low ratio in comparison with industry averages
indicates an inefficient use of business assets. When compared with the
industry average, it was lower, the
company's figure is -13.71%.
Return on Equity indicates how profitable a company is by comparing its
net income to its average shareholders' equity, ROE measures how much the
shareholders earned for their investment in the company. When compared with the
industry average, it was lower, the company's figure is -83.06%.
Trend of the
average competitors in the same industry for last 5 years
Return on Assets Uptrend
Return on Equity Uptrend
LIQUIDITY :
ACCEPTABLE
LIQUIDITY RATIO
|
Current Ratio |
0.48 |
Risky |
Industrial
Average |
1.06 |
|
Quick Ratio |
0.15 |
|
|
|
|
Cash Conversion Cycle |
29.59 |
|
|
|
The Current Ratio is to ascertain whether a company's short-term assets
are readily available to pay off its short-term liabilities. The company's figure
is 0.48 times in 2013, decreased from 1.01 times, then the company may not be
efficiently using its current assets. When compared with the industry average,
the ratio of the company was lower.
The Quick Ratio is a liquidity indicator that further refines the
current ratio by measuring the amount of the most liquid current assets there
are to cover current liabilities. The company's figure is 0.15 times in 2013,
decreased from 0.39 times, then the company has not enough current assets that
presumably can be quickly converted to cash for pay financial obligations.
The Cash Conversion Cycle measures the number of days a company's cash
is tied up in the production and sales process of its operations and the
benefit from payment terms from its creditors. It meant the company could
survive when no cash inflow was received from sale for 30 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Downtrend
LEVERAGE : RISKY
LEVERAGE RATIO
|
Debt Ratio |
0.83 |
Acceptable |
Industrial
Average |
0.67 |
|
Debt to Equity Ratio |
5.06 |
Risky |
Industrial
Average |
2.05 |
|
Times Interest Earned |
(2.29) |
Risky |
Industrial
Average |
- |
Debt to Equity Ratio a measurement of how much suppliers, lenders,
creditors and obligors have committed to the company versus what the
shareholders have committed. A higher the percentage means that the company is
using less equity and has stronger leverage position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is -2.29 lower than 1, so the company is not generating
enough cash from EBIT to meet its
interest obligations.
Debt Ratio shows the proportion of a company's assets which are financed
through debt. The company's figure is 0.83 greater than 0.5, most of the
company's assets are financed through debt.
Trend of the
average competitors in the same industry for last 5 years
Debt Ratio Uptrend
Times Interest Earned Stable
ACTIVITY :
IMPRESSIVE
ACTIVITY RATIO
|
Fixed Assets Turnover |
0.50 |
Impressive |
Industrial
Average |
- |
|
Total Assets Turnover |
0.44 |
Deteriorated |
Industrial
Average |
1.33 |
|
Inventory Conversion Period |
56.22 |
|
|
|
|
Inventory Turnover |
6.49 |
Impressive |
Industrial
Average |
4.84 |
|
Receivables Conversion Period |
34.72 |
|
|
|
|
Receivables Turnover |
10.51 |
Impressive |
Industrial
Average |
5.93 |
|
Payables Conversion Period |
61.34 |
|
|
|
The company's Account Receivable Ratio is calculated as 10.51 and
Inventory Turnover in Days Ratio indicates the liquidity of inventory.
It estimates the number of days that it will take to sell the current
inventory. Inventory is particularly sensitive to change in business
activities. The inventory turnover in days has increased from 0 days at the end
of 2012 to 56 days at the end of 2013. This represents a negative trend. And
Inventory turnover has increased from 0 times in year 2012 to 6.49 times in
year 2013.
The company's Total Asset Turnover is calculated as 0.44 times and 0.02
times in 2013 and 2012 respectively. This ratio is determined by dividing total
assets into total sales turnover. The ratio measures the activity of the assets
and the ability of the firm to generate sales through the use of the assets.
Trend of the
average competitors in the same industry for last 5 years
Fixed Assets Turnover Stable
Total Assets Turnover Downtrend
Inventory Turnover Uptrend
Receivables Turnover Downtrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.48 |
|
|
1 |
Rs.98.24 |
|
Euro |
1 |
Rs.78.66 |
INFORMATION DETAILS
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
NIT |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.