|
Report No. : |
339280 |
|
Report Date : |
03.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
SCG PERFORMANCE CHEMICALS CO., LTD. |
|
|
|
|
Registered Office : |
1st Floor, 26
Building, 1 Siam
Cement Road, Bangsue, Bangkok
10800 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
01.07.2008 |
|
|
|
|
Com. Reg. No.: |
0105551069531 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Subject is engaged in distributing of
petrochemical specialized in
polyolefin products, such as Polyethylene [PE], Polypropylene
[PP], High Density Polyethylene [HDPE], Medium Density
Polyethylene [MDPE], Low
Density Polyethylene [LDPE], Linear
Low Density Polyethylene [LLDPE], as
well as Masterbatch and
Polyethylene Wax for various
industries, such as
plastic & rubber products,
flexible packaging, wires & cables, medical
equipment and automotive
parts industries. |
|
|
|
|
No. of Employees : |
100 |
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 : |
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
Thailand |
A2 |
A2 |
|
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 has had a strong economy due in part to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Thailand 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 both 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. Government approved flood mitigation projects, worth $11.7 billion, were started in 2012 to prevent a repeat. Thai growth slowed in 2013 and has remained low since, as the country faced political uncertainty and a coup in May 2014. The interim government is implementing a special $11 billion short-term stimulus package and has approved a budget of more than $80 billion to aid an economic rebound.
|
Source
: CIA |
SCG PERFORMANCE
CHEMICALS CO., LTD.
BUSINESS ADDRESS : 1st
FLOOR, 26 BUILDING,
1 SIAM CEMENT
ROAD,
BANGSUE, BANGKOK
10800, THAILAND
TELEPHONE : [66] 2586-4115-7, 2586-1118
FAX : [66] 2586-5488,
2586-3676
E-MAIL ADDRESS : scgchemical@scg.co.th
REGISTRATION ADDRESS : SAME AS BUSINESS
ADDRESS
ESTABLISHED : 2008
REGISTRATION NO. : 0105551069531
TAX ID NO. : 3033154689
CAPITAL REGISTERED : BHT.
5,000,000
CAPITAL PAID-UP : BHT.
2,500,000
SHAREHOLDER’S PROPORTION : THAI
: 100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR. YUTTANA JIAMTRAGAN,
THAI
MANAGING DIRECTOR
NO. OF STAFF : 100
LINES OF BUSINESS : PETROCHEMICAL [OLEFINS]
EXPORTER AND
DISTRIBUTOR
OPERATING TREND : STABLE
PRESENT SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT STANDARD : MANAGEMENT
WITH FAIR PERFORMANCE
The subject was
established on July
1, 2008 as
a private limited
company under the
name SCG PERFORMANCE
CHEMICALS CO., LTD., by
Thai groups, with
the initial business
objective to manufacture
plastic resin.
On September 29,
2009, the subject
has been ordered
by The Administrative Court for
an interim injunction
of the plant
construction, due to
the community protection
for health and
environment purposes in
the Mab Ta
Phut Industrial Estate
area. Therefore, its
business has become to
distribute and export
petrochemical [olefins] products. It employs approximately
100 staff.
The subject is
a wholly owned
subsidiary of SCG
Chemicals Co., Ltd.,
which is a
subsidiary of The
Siam Cement Public
Company Limited, and
both are also
member of the
SCG Group [former : Siam Cement
Group] of companies.
The subject’s registered
address is 1st Flr.,
26 Building, 1
Siam Cement Rd.,
Bangsue, Bangkok 10800,
and this is
the subject’s current
operation address.
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Cholanat Yanaranop |
|
Thai |
55 |
|
Mr. Yuttana Jiamtragan |
|
Thai |
52 |
|
Mr. Sakchai Patipanpreechavudhi |
|
Thai |
47 |
|
Mr. Chaovalit Ekabut |
|
Thai |
56 |
|
Mr. Somchai Wangwattanapanich |
|
Thai |
56 |
|
Mr. Rungrote Rangsiyopash |
|
Thai |
52 |
Any two of
the above directors
can jointly sign
on behalf of
the subject with
company’s affixed.
Mr. Yuttana Jiamtragan is
the Managing Director.
He is Thai
nationality with the
age of 52 years
old.
Mr. Attawut Kumkrong is
the Senior Technical
Service & Development
Manager.
He
is Thai nationality.
The subject is engaged
in distributing of
petrochemical specialized in
polyolefin products, such as Polyethylene [PE], Polypropylene
[PP], High Density Polyethylene [HDPE], Medium Density
Polyethylene [MDPE], Low
Density Polyethylene [LDPE], Linear
Low Density Polyethylene
[LLDPE], as well as Masterbatch and
Polyethylene Wax for various
industries, such as
plastic & rubber products,
flexible packaging, wires & cables, medical
equipment and automotive
parts industries.
100% of the
products is purchased
from local suppliers.
Thai Polypropylene Co.,
Ltd.
Thai Polyethylene Co.,
Ltd.
Maptaphut Olefins Co.,
Ltd.
Rayong Olefins Co.,
Ltd.
Thai Plastic and
Chemicals Public Company
Limited
90% of the
products is exported
to Republic of
China, Vietnam, Philippines,
Myanmar, Japan, Indonesia, India,
Malaysia, Hong Kong, Taiwan,
New Zealand, Pakistan,
Australia, Dubai and
the countries in Europe, Middle
East and Africa,
the remaining 10%
is sold locally.
The subject is
not found to have
any subsidiary or
affiliated company here
in Thailand.
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.
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.
Exports are against
T/T.
Bangkok Bank Public
Co., Ltd.
The subject employs
approximately 100 staff.
The premise is
rented for administrative office
at the heading
address. Premise is
located in commercial/residential area.
Warehouse is located
in Rayong province.
Subject was formed
in 2008 as a
distributor and exporter
of plastic resin. The
products are for plastic industry. Subject’s business performance
is upbeat as
its products have
been widely used
in plastic productions. Subject reported
outstanding performance in the previous
year, while current
domestic industries are
obstructed by country’s
economic slowdown.
The capital was registered at Bht. 5,000,000 divided
into 50,000 shares
of Bht. 100 each,
with the current
capital paid-up at
Bht. 2,500,000 or
50,000 shares of
Bht. 50 each.
[as at
April 28, 2014]
at Bht. 2,500,000
of capitalization
|
NAME |
HOLDING |
% |
|
|
|
|
|
SCG Chemicals Co.,
Ltd. Nationality: Thai Address : 1
Siam Cement Rd.,
Bangsue, Bangkok |
49,998 |
100.00 |
|
Mr. Veera Khamwongsa Nationality: Thai Address : 143/161
Rimklongprapa Rd., Bangsue,
Bangkok |
1 |
- |
|
Mrs. Veeranuch Sethameteekul Nationality: Thai Address : 40/29 Moo 6, Kukot, Lamlukka, Pathumthani |
1 |
- |
Total Shareholders : 3
Share Structure [as
at April 28, 2014]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
3 |
50,000 |
100.00 |
|
Foreign |
- |
- |
- |
|
Total |
3 |
50,000 |
100.00 |
Ms. Sureerat Thongarunsaeng No.
4409
The latest financial
figures published for
December 31, 2013,
2012 & 2011 were:
|
Current Assets |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Cash and Cash Equivalents |
63,768,761 |
207,588,876 |
87,582,765 |
|
Trade Accounts Receivable
|
4,144,478,850 |
2,525,247,699 |
3,119,851,367 |
|
Goods Purchase for Sale |
354,198,807 |
411,301,919 |
431,738,765 |
|
Value Added Tax Receivable |
284,098,924 |
104,496,285 |
320,237,495 |
|
Other Current Assets
|
67,872,708 |
41,014,642 |
32,921,326 |
|
Total Current Assets
|
4,914,418,050 |
3,289,649,421 |
3,992,331,718 |
|
Other Long-term Investment |
113,361 |
87,262 |
87,262 |
|
Fixed Assets |
11,610,586 |
3,241,461 |
1,856,442 |
|
Intangible Assets |
407,477 |
542,436 |
454,849 |
|
Other Non-current Assets |
- |
- |
24,633 |
|
Total Assets |
4,926,549,474 |
3,293,520,580 |
3,994,754,904 |
|
Current
Liabilities |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Advance by Bank
Transfer under the Billing of Accounts
Receivable |
77,939,387 |
64,802,832 |
23,127,173 |
|
Trade Accounts & Other Payable |
3,873,911,501 |
2,576,590,062 |
2,666,371,425 |
|
Payable & Short-term Loan from Related Company |
895,961,565 |
583,925,327 |
1,193,817,155 |
|
Accrued Income Tax |
116,910 |
6,094,476 |
6,167,223 |
|
Other Current Liabilities |
5,276,812 |
3,696,580 |
3,326,244 |
|
Total Current Liabilities |
4,853,206,175 |
3,235,109,277 |
3,892,809,220 |
|
Deferred Income Tax
Liabilities |
11,168,854 |
4,042,764 |
9,956,901 |
|
Employee Benefits Liabilities |
18,737,565 |
11,040,925 |
2,299,603 |
|
Total Liabilities |
4,883,112,594 |
3,250,192,966 |
3,905,065,724 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 100 value
Authorized &
issued share capital 50,000
shares |
5,000,000 |
5,000,000 |
5,000,000 |
|
Capital Paid |
2,500,000 |
2,500,000 |
2,500,000 |
|
Retained Earning Appropriated Statutory Reserve |
500,000 |
500,000 |
500,000 |
|
Unappropriated |
40,416,001 |
40,327,614 |
86,689,180 |
|
Other Components of Equity |
20,879 |
- |
- |
|
Total Shareholders' Equity |
43,436,880 |
43,327,614 |
89,689,180 |
|
Total Liabilities & Shareholders' Equity |
4,926,549,474 |
3,293,520,580 |
3,994,754,904 |
|
Revenue |
2013 |
2012 |
2011 |
|
|
|
|
|
|
Sales Income |
35,873,622,087 |
26,910,801,756 |
25,362,061,127 |
|
Other Income |
29,384,671 |
2,840,560 |
1,835,520 |
|
Interest Income |
50,482 |
30,230 |
53,959 |
|
Gain on Exchange Rate |
- |
6,294,834 |
41,166,268 |
|
Total Revenues |
35,903,057,240 |
26,919,967,380 |
25,405,116,874 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold |
34,834,379,740 |
26,002,297,933 |
24,365,973,008 |
|
Selling Expenses |
541,889,245 |
530,826,521 |
593,664,470 |
|
Administrative Expenses |
453,081,036 |
323,358,137 |
315,674,876 |
|
Loss on Exchange Rate |
24,394,099 |
- |
- |
|
Total Expenses |
35,853,744,120 |
26,856,482,591 |
25,275,312,354 |
|
Profit before Financial Cost & Income Tax |
49,313,120 |
63,484,789 |
129,804,520 |
|
Financial Cost |
[8,365,149] |
[20,679,500] |
[17,825,418] |
|
Loss before Income tax |
40,947,971 |
42,805,289 |
111,979,102 |
|
Income Tax |
[8,359,584] |
[9,166,855] |
[30,220,812] |
|
Net Profit / [Loss] |
32,588,387 |
33,638,434 |
81,758,290 |
|
ITEM |
UNIT |
2013 |
2012 |
2011 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
1.01 |
1.02 |
1.03 |
|
QUICK RATIO |
TIMES |
0.87 |
0.84 |
0.82 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
3,089.73 |
8,302.06 |
13,661.65 |
|
TOTAL ASSETS TURNOVER |
TIMES |
7.28 |
8.17 |
6.35 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
3.71 |
5.77 |
6.47 |
|
INVENTORY TURNOVER |
TIMES |
98.35 |
63.22 |
56.44 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
42.17 |
34.25 |
44.90 |
|
RECEIVABLES TURNOVER |
TIMES |
8.66 |
10.66 |
8.13 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
40.59 |
36.17 |
39.94 |
|
CASH CONVERSION CYCLE |
DAYS |
5.29 |
3.86 |
11.42 |
|
|
|
|
|
|
|
PROFITABILITY RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
97.10 |
96.62 |
96.07 |
|
SELLING & ADMINISTRATION |
% |
2.77 |
3.17 |
3.59 |
|
INTEREST |
% |
0.02 |
0.08 |
0.07 |
|
GROSS PROFIT MARGIN |
% |
2.98 |
3.41 |
4.10 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
0.14 |
0.24 |
0.51 |
|
NET PROFIT MARGIN |
% |
0.09 |
0.12 |
0.32 |
|
RETURN ON EQUITY |
% |
75.02 |
77.64 |
91.16 |
|
RETURN ON ASSET |
% |
0.66 |
1.02 |
2.05 |
|
EARNING PER SHARE |
BAHT |
1,303.54 |
1,345.54 |
3,270.33 |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.99 |
0.99 |
0.98 |
|
DEBT TO EQUITY RATIO |
TIMES |
112.42 |
75.01 |
43.54 |
|
TIME INTEREST EARNED |
TIMES |
5.90 |
3.07 |
7.28 |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
33.31 |
6.11 |
|
|
OPERATING PROFIT |
% |
(22.32) |
(51.09) |
|
|
NET PROFIT |
% |
(3.12) |
(58.86) |
|
|
FIXED ASSETS |
% |
258.19 |
74.61 |
|
|
TOTAL ASSETS |
% |
49.58 |
(17.55) |
|
An annual sales growth is 33.31%. Turnover has increased from THB
26,910,801,756.00 in 2012 to THB 35,873,622,087.00 in 2013. While net profit
has decreased from THB
PROFITABILITY:
SATISFACTORY

PROFITABILITY
RATIO
|
Gross Profit Margin |
2.98 |
Impressive |
Industrial Average |
2.51 |
|
Net Profit Margin |
0.09 |
Deteriorated |
Industrial Average |
1.36 |
|
Return on Assets |
0.66 |
Deteriorated |
Industrial Average |
6.71 |
|
Return on Equity |
75.02 |
Impressive |
Industrial Average |
17.50 |
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 2.98%. When compared with the industry average, the ratio of the
company was higher, indicated that company was more profitable than the same
industry.
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 0.09%.
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 0.66%.
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. Return on Equity ratio
is 75.02%, higher figure when compared with those of its average competitors in
the same industry, indicated that business was an efficient profit in a dominant position within its industry.
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 |
1.01 |
Acceptable |
Industrial Average |
1.63 |
|
Quick Ratio |
0.87 |
|
|
|
|
Cash Conversion Cycle |
5.29 |
|
|
|
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 1.01 times in 2013, decreased from 1.02 times, then it is generally
considered to have good short-term financial strength. 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 0.87 times in 2013,
increased from 0.84 times, by excluding inventory, the company may have
problems meeting current liabilities.
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 6 days.
Trend of the average competitors in the same industry for last 5 years
Current Ratio Uptrend
LEVERAGE :
ACCEPTABLE


LEVERAGE RATIO
|
Debt Ratio |
0.99 |
Acceptable |
Industrial Average |
0.58 |
|
Debt to Equity Ratio |
112.42 |
Risky |
Industrial Average |
1.38 |
|
Times Interest Earned |
5.90 |
Impressive |
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 5.9 higher than 1, so the company can pay interest
expenses on outstanding debt.
Debt Ratio shows the proportion of a company's assets which are financed
through debt. The company's figure is 0.99 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 :
EXCELLENT

ACTIVITY RATIO
|
Fixed Assets Turnover |
3,089.73 |
Impressive |
Industrial Average |
- |
|
Total Assets Turnover |
7.28 |
Impressive |
Industrial Average |
4.95 |
|
Inventory Conversion Period |
3.71 |
|
|
|
|
Inventory Turnover |
98.35 |
Impressive |
Industrial Average |
14.31 |
|
Receivables Conversion Period |
42.17 |
|
|
|
|
Receivables Turnover |
8.66 |
Impressive |
Industrial Average |
5.17 |
|
Payables Conversion Period |
40.59 |
|
|
|
The company's Account Receivable Ratio is calculated as 8.66 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 decreased from 6 days at the end
of 2012 to 4 days at the end of 2013. This represents a positive trend. And
Inventory turnover has increased from 63.22 times in year 2012 to 98.35 times
in year 2013.
The company's Total Asset Turnover is calculated as 7.28 times and 8.17
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 Uptrend
Inventory Turnover Uptrend
Receivables Turnover Uptrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.16 |
|
|
1 |
Rs.101.22 |
|
Euro |
1 |
Rs.74.61 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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.