MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

501675

Report Date :

06.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BOON HONG FISHERY SDN. BHD.

 

 

Registered Office :

No.5 (1st Floor), Jalan Kijang, Taman Suntex, Batu 9, 43200 Cheras, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

30.06.2016

 

 

Date of Incorporation :

16.06.2000

 

 

Com. Reg. No.:

517017-V

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

The subject is principally engaged in the trading of seafood.

 

 

No. of Employees :

35 [2018]

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

B

 

Credit Rating

 

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

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

 

Country Name

                Previous Rating               

(30.09.2017)

Current Rating

(31.12.2017)

Malaysia

A2

A2

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

MALAYSIA - ECONOMIC OVERVIEW

 

Malaysia, an upper middle-income country, has transformed itself since the 1970s from a producer of raw materials into a multi-sector economy. Under current Prime Minister NAJIB, Malaysia is attempting to achieve high-income status by 2020 and to move further up the value-added production chain by attracting investments in high technology, knowledge-based industries and services. NAJIB's Economic Transformation Program is a series of projects and policy measures intended to accelerate the country's economic growth. The government has also taken steps to liberalize some services sub-sectors. Malaysia is vulnerable to a fall in world commodity prices or a general slowdown in global economic activity.

 

The NAJIB administration is continuing efforts to boost domestic demand and reduce the economy's dependence on exports. Domestic demand continues to anchor economic growth, supported mainly by private consumption, which accounts for 53% of GDP. Nevertheless, exports - particularly of electronics, oil and gas, and palm oil - remain a significant driver of the economy. In 2015, gross exports of goods and services were equivalent to 73% of GDP. The oil and gas sector supplied about 22% of government revenue in 2015, down significantly from prior years amid a decline in commodity prices and diversification of government revenues. Malaysia has embarked on a fiscal reform program aimed at achieving a balanced budget by 2020, including rationalization of subsidies and the 2015 introduction of a 6% value added tax. Sustained low commodity prices throughout the period not only strained government finances, but also shrunk Malaysia’s current account surplus and weighed heavily on the Malaysian ringgit, which was among the region’s worst performing currencies during 2013-17. The ringgit hit new lows following the US presidential election amid a broader selloff of emerging market assets.

 

Bank Negara Malaysia (the central bank) maintains adequate foreign exchange reserves; a well-developed regulatory regime has limited Malaysia's exposure to riskier financial instruments, although it remains vulnerable to volatile global capital flows. In order to increase Malaysia’s competitiveness, Prime Minister NAJIB raised possible revisions to the special economic and social preferences accorded to ethnic Malays under the New Economic Policy of 1970, but retreated in 2013 after he encountered significant opposition from Malay nationalists and other vested interests. In September 2013 NAJIB launched the new Bumiputra Economic Empowerment Program, policies that favor and advance the economic condition of ethnic Malays.

 

Malaysia signed the 12-nation Trans-Pacific Partnership (TPP) free trade agreement in February 2016, although the future of the TPP remains unclear following the US withdrawal from the agreement. Along with nine other ASEAN members, Malaysia established the ASEAN Economic Community in 2015, which aims to advance regional economic integration.

 

Source : CIA

 

 


 

 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

517017-V

GST NO.

:

002096619520

COMPANY NAME

:

BOON HONG FISHERY SDN. BHD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

16/06/2000

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

NO.5 (1ST FLOOR), JALAN KIJANG, TAMAN SUNTEX, BATU 9, 43200 CHERAS, SELANGOR, MALAYSIA.

BUSINESS ADDRESS

:

52, JALAN 2/3A, PUSAT PASAR BORONG, KM 12, JALAN IPOH, 68100 BATU CAVES, SELANGOR, MALAYSIA.

TEL.NO.

:

03-61381332

FAX.NO.

:

03-61389332

CONTACT PERSON

:

ANG CHEE KEAN ( DIRECTOR )

INDUSTRY CODE

:

47215

PRINCIPAL ACTIVITY

:

TRADING OF SEAFOOD

AUTHORISED CAPITAL

:

MYR 1,000,000.00 DIVIDED INTO 
ORDINARY SHARE 1,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 1,000,000.00 DIVIDED INTO 
ORDINARY SHARES 1,000,000 CASH OF MYR 1.00 EACH.

SALES

:

MYR 29,013,480 [2016]

NET WORTH

:

MYR 1,365,076 [2016]

STAFF STRENGTH

:

35 [2018]

BANKER (S)

:

PUBLIC BANK BHD

LITIGATION

:

CLEAR

DEFAULTER CHECK

:

CLEAR

FINANCIAL CONDITION

:

POOR

PAYMENT

:

SLOW BUT CORRECT

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

HIGH

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL GROWTH

 

 

HISTORY / BACKGROUND

 

The Subject is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the Subject shall have a minimum one director. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the Subject is insolvent. The Subject is governed by the Companies Act, 1965 and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

The subject is principally engaged in the (as a / as an) trading of seafood.

The subject is not listed on Bursa Malaysia (Malaysia Stock Exchange).

 

Former Address(es)

Address

As At Date

5-1, JALAN 5/76B, DESA PANDAN, JALAN KAMPUNG PANDAN, 55100, WILAYAH PERSEKUTUAN, MALAYSIA

19/04/2010

 

Share Capital History

Date

Authorised Shared Capital

Issue & Paid Up Capital

16/06/2011

MYR 1,000,000.00

MYR 1,000,000.00

21/09/2005

MYR 500,000.00

MYR 250,000.00

29/06/2005

MYR 100,000.00

MYR 100,000.00

24/03/2005

MYR 100,000.00

MYR 4.00

16/06/2000

MYR 100,000.00

MYR 2.00

 

The major shareholder(s) of the Subject are shown as follows :


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

MS. YAP LAI KIM +

84, JALAN SRI SELAYANG 1, TAMAN SRI SELAYANG, 68100 BATU CAVES, SELANGOR, MALAYSIA.

550527-10-6706 4820434

500,000.00

50.00

MR. ANG CHEE KEAN +

2, JALAN SG 7/7, TAMAN SRI GOMBAK, 68100 BATU CAVES, SELANGOR, MALAYSIA.

780625-14-6107

250,000.00

25.00

ANG CHEE LIP +

2,JALAN SG 7/7, TAMAN SRI GOMBAK, SELANGOR, MALAYSIA.

840424145927

250,000.00

25.00

---------------

------

1,000,000.00

100.00

============

=====

+ Also Director


Former Shareholder(s) :

Name

Country

IC/PP/Loc No

Shareholding

Last Updated

ANG BOON HONG

N/A

550726-08-5901

N/A

N/A




DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MR. ANG CHEE KEAN

Address

:

2, JALAN SG 7/7, TAMAN SRI GOMBAK, 68100 BATU CAVES, SELANGOR, MALAYSIA.

New IC No

:

780625-14-6107

Nationality

:

MALAYSIAN

Date of Appointment

:

23/03/2005



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

see below

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

948202D

BHF FOOD INDUSTRIES SDN. BHD.

Director

13/06/2011

25.00

25.00

MYR(2,401.00)

2016

-

23/02/2018

2

517017V

BOON HONG FISHERY SDN. BHD.

Director

23/03/2005

250,000.00

25.00

MYR31,000.00

2016

-

23/02/2018

3

1160786V

COLD MART SDN. BHD.

Director

01/10/2015

35.00

35.00

MYR(3,732.00)

2016

-

23/02/2018

4

1161849X

FROZEN AND COOK SDN. BHD.

Director

09/10/2015

35.00

35.00

MYR(3,732.00)

2016

-

23/02/2018

5

1197247T

KIM RESTAURANT & BANQUET SDN. BHD.

Director

08/08/2016

40.00

40.00

-

2016

-

23/02/2018


FORMER INTEREST

No

Local No

Company

Designation

App Date

Withdrawn Date

Shareholding

Status

1

19688V

HWA TAI INDUSTRIES BERHAD

Shareholder

-

-

107400.00

-

2

282664K

REX INDUSTRY BERHAD

Shareholder

-

-

598000.00

-

3

676300V

SEA MOUNTAIN FOODS SDN. BHD.

Director

01/09/2006

30/04/2009

-

-

4

676300V

SEA MOUNTAIN FOODS SDN. BHD.

Shareholder

-

-

500.00

-

 

DIRECTOR 2

 

Name Of Subject

:

ANG CHEE LIP

Address

:

2,JALAN SG 7/7, TAMAN SRI GOMBAK, SELANGOR, MALAYSIA.

IC / PP No

:

840424145927

Date of Appointment

:

23/03/2005



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

517017V

BOON HONG FISHERY SDN. BHD.

Director

23/03/2005

250,000.00

25.00

MYR31,000.00

2016

-

23/02/2018

 

DIRECTOR 3

 

Name Of Subject

:

MS. YAP LAI KIM

Address

:

84, JALAN SRI SELAYANG 1, TAMAN SRI SELAYANG, 68100 BATU CAVES, SELANGOR, MALAYSIA.

IC / PP No

:

4820434

New IC No

:

550527-10-6706

Date of Birth

:

27/05/1955

Nationality

:

MALAYSIAN

Date of Appointment

:

16/06/2000



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

see below

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

948202D

BHF FOOD INDUSTRIES SDN. BHD.

Director

13/06/2011

50.00

50.00

MYR(2,401.00)

2016

-

23/02/2018

2

517017V

BOON HONG FISHERY SDN. BHD.

Director

16/06/2000

500,000.00

50.00

MYR31,000.00

2016

-

23/02/2018

3

1160786V

COLD MART SDN. BHD.

Director

01/10/2015

40.00

40.00

MYR(3,732.00)

2016

-

23/02/2018

4

1161849X

FROZEN AND COOK SDN. BHD.

Shareholder

-

40.00

40.00

MYR(3,732.00)

2016

-

26/12/2017


FORMER INTEREST

No

Local No

Company

Designation

App Date

Withdrawn Date

Shareholding

Status

1

000683277V

BOON HONG FISHERY

SOLE PROPRIETORSHIP

18/06/2004

28/05/2009

-

-

2

1161849X

FROZEN AND COOK SDN. BHD.

Director

09/10/2015

01/12/2017

-

-

3

889509P

THE PEAK NETWORK (M) SDN. BHD.

Director

15/03/2010

15/07/2010

-

-

4

000309613P

YAP KOK LIM

PARTNERSHIP

18/06/2004

03/04/2015

-

-



FORMER DIRECTOR(S)

 

Name

Address

IC/PP No

Appointed Date

Withdrawn Date

ANG BOON HONG

2,JALAN SG 7/7,TMN SRI GOMBAK, BATU CAVES, SELANGOR

550726085901

16/06/2000

28/04/2005

 

Note : The above information was generated from our database.



MANAGEMENT

 

 

1)

Name of Subject

:

ANG CHEE KEAN

Position

:

DIRECTOR

 

AUDITOR

 

Auditor

:

C.M. LIM & CO

Auditor' Address

:

J-1-3A, CONNAUGHT AVENUE, 38, JALAN 9, TAMAN BUKIT CHERAS, 56000 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MS. CHEN FUI MEI

IC / PP No

:

A1637555

New IC No

:

700925-14-5162

Address

:

5-3-10, BLOK 5, JALAN 7/154D, TAMAN DESA CHERAS, 56000 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

PUBLIC BANK BHD

 

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

1

14/08/2012

FACILITIES AGREEMENT, BASIC DEBENTURE, FIRST PARTY CHARGE AND LETTER OF GUARANTEE

PUBLIC BANK BERHAD

-

Satisfied

2

03/03/2015

FACILITIES AGREEMENT, FIRST PARTY CHARGE AND LETTER OF GUARANTEE

PUBLIC BANK BERHAD

-

Unsatisfied

 

CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No legal action was found in our databank.

No winding up petition was found in our databank.

 

CRIMINAL CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No criminal record was found in our databank.

 

CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A PLAINTIFF


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No plaintiff record was found in our databank.

 

CRIMINAL RECORDS CHECK - SUBJECT COMPANY AS A PLAINTIFF


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No plaintiff record was found in our databank.

 

DEFAULTER CHECK AGAINST SUBJECT


* We have checked through the Subject in our defaulters' database which comprised of debtors that have been listed by our customers and debtors that have been placed or assigned to us for collection. 

No defaulter record & debt collection case was found in our defaulters' databank. 

 

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES



The Subject refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

]

Average 61-90 Days

[

X

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Percentage

:

100%

Domestic Markets

:

MALAYSIA

Overseas

:

NO

Credit Term

:

30 - 60 DAYS

Payment Mode

:

CHEQUES

 

 

OPERATIONS

 

Goods Traded

:

SEAFOOD

 

Total Number of Employees:

 

YEAR

2018

2017

2016

 

GROUP

N/A

N/A

N/A

COMPANY

35

35

35

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) trading of seafood. 

The Subject sells seafood such fish, crab, prawns and others.

The Subject sells the products according to its customers' orders.

The Subject plans to further expand its variety of seafood. 


RECENT DEVELOPMENT


We have checked with the Malaysian National News Agency's (BERNAMA) database, but no recent development was noted during the time of inspection.

 

CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

03-61381332

Match

:

N/A

Address Provided by Client

:

NO52, JALAN 2/3A PUSAT PASAR BORONG, KM12 JALAN 1POH,

Current Address

:

52, JALAN 2/3A, PUSAT PASAR BORONG, KM 12, JALAN IPOH, 68100 BATU CAVES, SELANGOR, MALAYSIA.

Match

:

NO

Latest Financial Accounts

:

YES

 

Other Investigations


We contacted one of the staff from the Subject and he provided some information.

The address provided is incomplete.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Erratic

[

2012 - 2016

]

Profit/(Loss) Before Tax

:

Decreased

[

2012 - 2016

]

Return on Shareholder Funds

:

Unfavourable

[

2.27%

]

Return on Net Assets

:

Acceptable

[

28.49%

]

The fluctuating turnover reflects the fierce competition among the existing and new market players.The Subject's profit fell sharply because of the high operating costs incurred. The unfavourable return on shareholders' funds could indicate that the Subject was inefficient in utilising its assets to generate returns.

Working Capital Control

Stock Ratio

:

Favourable

[

29 Days

]

Debtor Ratio

:

Favourable

[

27 Days

]

Creditors Ratio

:

Favourable

[

10 Days

]

The Subject's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The favourable debtors' days could be due to the good credit control measures implemented by the Subject. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Unfavourable

[

0.54 Times

]

Current Ratio

:

Unfavourable

[

1.00 Times

]

A low liquid ratio means that the Subject may be facing working capital deficiency. If the Subject cannot obtain additional financing or injection of fresh capital, it may face difficulties in meeting its short term obligations.

Solvency

Interest Cover

:

Unfavourable

[

1.30 Times

]

Gearing Ratio

:

Unfavourable

[

4.05 Times

]

The Subject's interest cover was low. If its profits fall or when interest rate rises, it  may not be able to meet all its interest payment. The Subject was highly geared, thus it had a high financial risk. The Subject was dependent on loans to finance its business needs. In times of economic downturn and / or high interest rate, the Subject will become less profitable and competitive than other firms in the same industry, which are lowly geared. This is because the Subject has to service the interest and to repay the loan, which will erode part of its profits. The profits will fluctuate depending on the Subject's turnover and the interest it needs to pay.

Overall Assessment :

The Subject recorded lower profits as its turnover showed a erratic trend. The Subject's management was unable to control its costs efficiently as its profit showed a downward trend. Due to its weak liquidity position, the Subject will be faced with problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the Subject. If there is a fall in the Subject's profit or any increase in interest rate, the Subject may not be able to generate sufficient cash-flow to service its interest. The Subject's gearing level was high and its going concern will be in doubt if there is no injection of additional shareholders' funds in times of economic downturn and / or high interest rates.

Overall financial condition of the Subject : POOR

 

 

MALAYSIA ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2014

2015

2016

2017*

2018**

Population ( Million)

30.0

31.0

31.6

32.1

32.9

Gross Domestic Products ( % )

6.0

4.6

4.2

5.3

5.4

Domestic Demand ( % )

6.4

6.2

4.3

6.3

6.4

Private Expenditure ( % )

7.9

6.9

7.8

7.4

7.3

Consumption ( % )

6.5

6.1

5.1

6.9

6.8

Investment ( % )

12.0

8.1

10.0

9.3

8.9

Public Expenditure ( % )

2.3

4.2

3.3

5.3

5.5

Consumption ( % )

2.1

4.3

2.0

2.7

1.3

Investment ( % )

2.6

(1.0)

1.1

3.4

3.8

Balance of Trade ( MYR Million )

82,480

91,577

88,145

94,593

96,993

Government Finance ( MYR Million )

(37,414)

(37,194)

(38,401)

(39,887)

(39,790)

Government Finance to GDP / Fiscal Deficit ( % )

(3.4)

(3.2)

(3.1)

(3.0)

(2.8)

Inflation ( % Change in Composite CPI)

3.2

4.0

2.1

3.5

3.0

Unemployment Rate

2.9

3.1

3.4

3.4

3.3

Net International Reserves ( MYR Billion )

417

390

391

-

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

4.00

3.50

-

-

-

Average 3 Months of Non-performing Loans ( % )

2.10

2.00

1.90

-

-

Average Base Lending Rate ( % )

6.85

6.79

6.81

6.73

-

Business Loans Disbursed( % )

18.6

2.2

-

-

-

Foreign Investment ( MYR Million )

43,486.6

43,435.0

-

-

-

Consumer Loans ( % )

-

-

-

-

-

Registration of New Companies ( No. )

49,203

45,658

43,255

-

-

Registration of New Companies ( % )

6.1

(7.2)

(5.3)

-

-

Liquidation of Companies ( No. )

11,099

7,066

-

-

-

Liquidation of Companies ( % )

(19.5)

(36.3)

-

-

-

Registration of New Business ( No. )

332,723

364,230

376,720

-

-

Registration of New Business ( % )

1.0

9.0

3.0

-

-

Business Dissolved ( No. )

21,436

-

-

-

-

Business Dissolved ( % )

18.0

-

-

-

-

Sales of New Passenger Cars (' 000 Unit )

588.3

591.3

514.6

527.8

-

Cellular Phone Subscribers ( Million )

44.0

44.2

44.0

-

-

Tourist Arrival ( Million Persons )

27.4

25.7

30.2

30.1

-

Hotel Occupancy Rate ( % )

63.6

58.8

61.2

-

-

Credit Cards Spending ( % )

5.8

6.8

6.3

-

-

Bad Cheque Offenders (No.)

-

-

-

-

-

Individual Bankruptcy ( No.)

22,351

18,457

-

-

-

Individual Bankruptcy ( % )

1.7

(17.4)

-

-

-



INDUSTRIES ( % of Growth ):

2014

2015

2016

2017*

2018**

Agriculture

2.0

1.3

(5.1)

5.6

2.4

Palm Oil

6.7

7.0

(12.7)

11.8

-

Rubber

(10.4)

(11.0)

(6.3)

10.8

-

Forestry & Logging

(4.2)

(7.2)

(3.0)

(15.0)

-

Fishing

2.7

2.1

2.2

0.2

-

Other Agriculture

6.2

6.0

5.1

2.4

-

Industry Non-Performing Loans ( MYR Million )

303.8

343.7

420.3

-

-

% of Industry Non-Performing Loans

1.4

1.5

1.8

-

-

Mining

3.3

5.3

2.2

0.5

0.9

Oil & Gas

3.0

3.5

4.5

-

-

Other Mining

46.6

47.1

42.6

-

-

Industry Non-performing Loans ( MYR Million )

63.5

180.1

190.0

-

-

% of Industry Non-performing Loans

0.3

0.8

0.8

-

-

Manufacturing #

6.1

4.9

4.4

5.5

5.3

Exported-oriented Industries

7.1

6.5

4.3

6.5

-

Electrical & Electronics

11.8

9.2

6.8

9.3

-

Rubber Products

(1.3)

5.1

5.0

6.9

-

Wood Products

7.8

7.0

7.8

7.3

-

Textiles & Apparel

10.8

7.5

7.5

7.4

-

Domestic-oriented Industries

7.7

4.7

3.4

6.2

-

Food, Beverages & Tobacco

6.1

8.9

7.5

11.0

-

Chemical & Chemical Products

1.4

3.5

4.5

3.5

-

Plastic Products

2.7

3.9

5.1

-

-

Iron & Steel

2.8

1.6

2.2

-

-

Fabricated Metal Products

2.8

4.6

5.6

4.6

-

Non-metallic Mineral

6.9

6.8

6.3

5.4

-

Transport Equipment

14.4

5.2

(3.1)

4.7

-

Paper & Paper Products

4.7

3.2

5.4

5.8

-

Crude Oil Refineries

13.0

14.3

13.7

-

-

Industry Non-Performing Loans ( MYR Million )

5,730.8

4,243.7

4,214.1

-

-

% of Industry Non-Performing Loans

25.6

19.0

18.5

-

-

Construction

11.7

8.2

7.4

7.6

7.5

Industry Non-Performing Loans ( MYR Million )

1,666.4

1,638.0

1,793.9

-

-

% of Industry Non-Performing Loans

7.5

7.3

7.9

-

-

Services

6.6

5.1

5.6

5.9

5.8

Electric, Gas & Water

3.8

3.6

5.4

2.5

2.6

Transport, Storage & Communication

7.70

7.55

6.85

7.35

7.30

Wholesale, Retail, Hotel & Restaurant

7.70

6.65

6.65

7.05

6.65

Finance, Insurance & Real Estate

5.15

2.90

4.70

5.70

5.90

Government Services

6.3

4.0

4.9

4.4

4.5

Other Services

4.8

4.7

4.8

5.3

5.3

Industry Non-Performing Loans ( MYR Million )

5,373.5

6,806.6

7,190.6

-

-

% of Industry Non-Performing Loans

24.1

30.5

31.5

-

-

* Estimate / Preliminary

** Forecast

# Based On Manufacturing Production Index 



INDUSTRY ANALYSIS

 

MSIC CODE

47215 : Retail sale of fish, other seafood and products thereof

INDUSTRY :

AGRICULTURE

Agriculture in Malaysia makes up 8.1% of the nation's GDP. 16% of the population of Malaysia is employed through some sort of agriculture. Agriculture remained a key factor for economic growth and under the 11th Malaysia Plan, the GDP for the sector is projected to achieve RM93.2 billion and the figure is estimated to reach RM110.7 billion by 2020. Agriculture remains a key facet of the country’s macroeconomic profile, with an improved performance from the industry in 2017 likely to support growth in downstream industries such as food and edible oil processing.

The agriculture sector expanded at a slower pace of 5.9% in second quarter 2017 after 8.3% in the second quarter 2016.

Under Budget 2017, to assist paddy farmers, RM1.3 billion allocated to subsidise paddy price, seeds and fertilisers including hill paddy. In addition, for Agropreneur programme, RM100 million allocated to produce 3,000 young entrepreneurs. A sum of RM1.3 billion is allocated to increase food production at a competitive price. The allocation is to develop agricultural infrastructure such as drainage and irrigation, farm roads and marketing of agricultural products. High impact programmes including paddy estates, aquaculture integrated zone and cage fish farms will be continued.

In addition, under Budget 2017, RM140 million allocated for Distribution of Necessary Goods Programme, opening of four MyFarmOutlets and upgrading of 150 Agrobazaar Rakyat 1Malaysia premises. Furthermore, the Government also encourages the development of dairy industry as well as madu kelulut and coconut, while reducing the dependability of imported animal feed through the development of corn plantation as a pilot project in Terengganu and Kedah.

The Ministry of Agriculture and Agro-based Industry is very committed to address the trade balance deficit of RM17 billion and lessen the country’s dependency on food imports and is developing various plans to increase the country’s Self Sufficiency Level (SSL) for food.

Conclusively, the agriculture sector is a strong contributor to Malaysia's GDP and total employment.

OVERALL INDUSTRY OUTLOOK : Marginal Growth



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2000, the Subject is a Private Limited company, focusing on trading of seafood. Having been in the industry for over a decade, the Subject has achieved a certain market share and has built up a satisfactory reputation in the market. It should have received supports from its regular customers. A paid up capital of MYR 1,000,000 allows the Subject to expand its business more comfortably. However, the Subject does not have strong shareholders' backing. Without a strong shareholders' backing, the opportunity of the Subject to expand its business is limited. 

Investigation revealed that the Subject concentrates only on the local market. This narrow market segment has placed the Subject at high business risk and limits its business expansion opportunities. Any adverse changes to the local economy might have a negative impact on the Subject's business performance. The Subject is operating on a medium scale and it has approximately 35 employees in its business operations. Overall, we regard that the Subject's management capability is average. This indicates that the Subject has greater potential to improve its business performance and raising income for the Subject. 

The Subject's business performance showed a reverse trend as both its turnover and pre-tax profit have decreased compared to the previous year. The Subject has generated an unfavourable return on shareholders' funds indicating that the management was inefficient in utilising its funds to generate return. Due to its weak liquidity position, the Subject may face working capital deficiency in meeting its short term financial obligations if no fresh capital are injected into the Subject. The high gearing ratio clearly implied that the Subject was supported by more debt than equity. Thus, the Subject is exposed to high financial risk. Given a positive net worth standing at MYR 1,365,076, the Subject should be able to maintain its business in the near terms. 

The Subject's supplier are from both the local and overseas countries. This will eliminates the risk of dependency on deliveries from a number of key suppliers and insufficient quantities of its raw materials. 

The Subject's payment habit is average. With its adequate working capital, the Subject should be able to pay its short term debts. 

The industry has reached its maturity stage and only enjoying a marginal growth. The steady growth of the country's economy will further enhance the industry activities. 

In view of the above, we recommend credit be granted to the Subject with close monitoring.



PROFIT AND LOSS ACCOUNT

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIAN FINANCIAL REPORTING STANDARDS(FRS)

BOON HONG FISHERY SDN. BHD.

 

Financial Year End

2016-06-30

2015-06-30

2014-06-30

2013-06-30

2012-06-30

Months

12

12

12

12

12

Consolidated Account

Company

Company

Company

Company

Company

Audited Account

YES

YES

YES

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

YES

YES

YES

Financial Type

FULL

FULL

FULL

FULL

FULL

Currency

MYR

MYR

MYR

MYR

MYR

TURNOVER

29,013,480

31,724,484

30,697,587

28,343,224

33,899,244

----------------

----------------

----------------

----------------

----------------

Total Turnover

29,013,480

31,724,484

30,697,587

28,343,224

33,899,244

Costs of Goods Sold

(25,257,258)

(27,793,594)

(27,150,282)

(24,919,870)

(29,540,877)

----------------

----------------

----------------

----------------

----------------

Gross Profit

3,756,222

3,930,890

3,547,305

3,423,354

4,358,367

----------------

----------------

----------------

----------------

----------------

PROFIT/(LOSS) FROM OPERATIONS

89,200

321,891

1,268,601

81,767

210,491

----------------

----------------

----------------

----------------

----------------

PROFIT/(LOSS) BEFORE TAXATION

89,200

321,891

1,268,601

81,767

210,491

Taxation

(58,200)

(75,098)

(90,518)

(79,110)

(77,241)

----------------

----------------

----------------

----------------

----------------

PROFIT/(LOSS) AFTER TAXATION

31,000

246,793

1,178,083

2,657

133,250

----------------

----------------

----------------

----------------

----------------

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

334,076

87,283

909,200

906,543

773,293

----------------

----------------

----------------

----------------

----------------

As restated

334,076

87,283

909,200

906,543

773,293

----------------

----------------

----------------

----------------

----------------

PROFIT AVAILABLE FOR APPROPRIATIONS

365,076

334,076

2,087,283

909,200

906,543

DIVIDENDS - Ordinary (paid & proposed)

-

-

(2,000,000)

-

-

----------------

----------------

----------------

----------------

----------------

RETAINED PROFIT/(LOSS) CARRIED FORWARD

365,076

334,076

87,283

909,200

906,543

=============

=============

=============

=============

=============

INTEREST EXPENSE (as per notes to P&L)

Bank overdraft

30,182

30,273

46,921

44,553

45,289

Hire purchase

2,728

-

6

551

1,432

Term loan / Borrowing

161,186

43,837

240,086

167,758

-

Trust receipts

105,661

88,500

93,607

95,814

106,750

----------------

----------------

----------------

----------------

----------------

299,757

162,610

380,620

308,676

153,471

=============

=============

=============

=============

=============

DEPRECIATION (as per notes to P&L)

93,382

72,177

10,814

69,175

94,119

----------------

----------------

----------------

----------------

----------------

Total Amortization And Depreciation

93,382

72,177

10,814

69,175

94,119

=============

=============

=============

=============

=============

 

 

 

 

 

 

 

BALANCE SHEET

 

BOON HONG FISHERY SDN. BHD.

 

ASSETS EMPLOYED:

FIXED ASSETS

4,567,346

4,542,319

41,261

7,544,654

6,923,240

----------------

----------------

----------------

----------------

----------------

TOTAL LONG TERM ASSETS

4,567,346

4,542,319

41,261

7,544,654

6,923,240

CURRENT ASSETS

Stocks

2,278,150

2,000,973

4,123,422

4,409,362

6,042,315

Trade debtors

2,181,070

2,494,821

1,798,017

2,296,107

2,378,896

Other debtors, deposits & prepayments

226,367

107,832

863,670

279,132

180,969

Cash & bank balances

217,050

1,366,985

536,609

119,387

53,950

Others

6,869

-

-

-

-

----------------

----------------

----------------

----------------

----------------

TOTAL CURRENT ASSETS

4,909,506

5,970,611

7,321,718

7,103,988

8,656,130

----------------

----------------

----------------

----------------

----------------

TOTAL ASSET

9,476,852

10,512,930

7,362,979

14,648,642

15,579,370

=============

=============

=============

=============

=============

CURRENT LIABILITIES

Trade creditors

680,791

980,932

1,936,288

2,216,957

1,175,599

Other creditors & accruals

717,940

820,574

615,103

1,684,831

7,830,445

Hire purchase & lease creditors

13,179

-

-

1,808

21,697

Bank overdraft

494,342

-

432,911

620,685

650,694

Short term borrowings/Term loans

181,912

168,469

-

163,996

-

Bill & acceptances payable

1,632,000

1,310,000

2,093,000

1,764,000

1,961,000

Amounts owing to director

1,171,041

2,419,043

1,164,706

2,030,684

2,000,180

Provision for taxation

-

11,437

25,288

19,285

20,816

----------------

----------------

----------------

----------------

----------------

TOTAL CURRENT LIABILITIES

4,891,205

5,710,455

6,267,296

8,502,246

13,660,431

----------------

----------------

----------------

----------------

----------------

NET CURRENT ASSETS/(LIABILITIES)

18,301

260,156

1,054,422

(1,398,258)

(5,004,301)

----------------

----------------

----------------

----------------

----------------

LONG TERM LIABILITIES

Long term loans

3,156,194

3,452,603

-

4,230,760

-

Hire purchase creditors

46,379

-

-

-

1,808

Deferred taxation

17,998

15,796

8,400

6,436

10,588

----------------

----------------

----------------

----------------

----------------

TOTAL LONG TERM LIABILITIES

3,220,571

3,468,399

8,400

4,237,196

12,396

----------------

----------------

----------------

----------------

----------------

TOTAL NET ASSETS

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

=============

=============

=============

=============

=============

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

1,000,000

1,000,000

1,000,000

1,000,000

1,000,000

----------------

----------------

----------------

----------------

----------------

TOTAL SHARE CAPITAL

1,000,000

1,000,000

1,000,000

1,000,000

1,000,000

RESERVES

Retained profit/(loss) carried forward

365,076

334,076

87,283

909,200

906,543

----------------

----------------

----------------

----------------

----------------

TOTAL RESERVES

365,076

334,076

87,283

909,200

906,543

----------------

----------------

----------------

----------------

----------------

SHAREHOLDERS' FUNDS/EQUITY

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

=============

=============

=============

=============

=============

 

 

 

 

 

 

 

FINANCIAL RATIO

 

BOON HONG FISHERY SDN. BHD.

 

TYPES OF FUNDS

Cash

217,050

1,366,985

536,609

119,387

53,950

Net Liquid Funds

(1,909,292)

56,985

(1,989,302)

(2,265,298)

(2,557,744)

Net Liquid Assets

(2,259,849)

(1,740,817)

(3,069,000)

(5,807,620)

(11,046,616)

Net Current Assets/(Liabilities)

18,301

260,156

1,054,422

(1,398,258)

(5,004,301)

Net Tangible Assets

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

Net Monetary Assets

(5,480,420)

(5,209,216)

(3,077,400)

(10,044,816)

(11,059,012)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

388,957

484,501

1,649,221

390,443

363,962

Earnings Before Interest, Taxes, Depreciation And Amortization (EBITDA)

482,339

556,678

1,660,035

459,618

458,081

BALANCE SHEET ITEMS

Total Borrowings

5,524,006

4,931,072

2,525,911

6,781,249

2,635,199

Total Liabilities

8,111,776

9,178,854

6,275,696

12,739,442

13,672,827

Total Assets

9,476,852

10,512,930

7,362,979

14,648,642

15,579,370

Net Assets

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

Net Assets Backing

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

Shareholders' Funds

1,365,076

1,334,076

1,087,283

1,909,200

1,906,543

Total Share Capital

1,000,000

1,000,000

1,000,000

1,000,000

1,000,000

Total Reserves

365,076

334,076

87,283

909,200

906,543

GROWTH RATIOS (Year on Year) (%)

Revenue

(8.55)

3.35

8.31

(16.39)

(1.41)

Proft/(Loss) Before Tax

(72.29)

(74.63)

1,451.48

(61.15)

(38.48)

Proft/(Loss) After Tax

(87.44)

(79.05)

44,238.84

(98.01)

(47.53)

Total Assets

(9.86)

42.78

(49.74)

(5.97)

144.46

Total Liabilities

(11.63)

46.26

(50.74)

(6.83)

197.25

LIQUIDITY (Times)

Cash Ratio

0.04

0.24

0.09

0.01

0

Liquid Ratio

0.54

0.70

0.51

0.32

0.19

Current Ratio

1.00

1.05

1.17

0.84

0.63

WORKING CAPITAL CONTROL (Days)

Stock Ratio

29

23

49

57

65

Debtors Ratio

27

29

21

30

26

Creditors Ratio

10

13

26

32

15

SOLVENCY RATIOS (Times)

Gearing Ratio

4.05

3.70

2.32

3.55

1.38

Liabilities Ratio

5.94

6.88

5.77

6.67

7.17

Times Interest Earned Ratio

1.30

2.98

4.33

1.26

2.37

Assets Backing Ratio

1.37

1.33

1.09

1.91

1.91

PERFORMANCE RATIO (%)

Operating Profit Margin

0.31

1.01

4.13

0.29

0.62

Net Profit Margin

0.11

0.78

3.84

0.01

0.39

Return On Net Assets

28.49

36.32

151.68

20.45

19.09

Return On Capital Employed

7.64

10.09

107.89

5.77

14.05

Return On Shareholders' Funds/Equity

2.27

18.50

108.35

0.14

6.99

Dividend Pay Out Ratio (Times)

0

0

1.70

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0




 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.06

UK Pound

1

INR 91.50

Euro

1

INR 79.77

MYR

1

INR 16.81

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

TPT

 


 

RATING EXPLANATIONS

 

Credit Rating

 

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.