MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

490859

Report Date :

13.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

 

 

Registered Office :

32, Lorong Angsa, Taman Berkeley, 41150 Klang, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.12.2015

 

 

Date of Incorporation :

09.09.2008

 

 

Com. Reg. No.:

832177-M

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

The Subject is principally engaged in trading in food flavours, food additives and ingredients.

 

 

No. of Employees :

Not available

 


 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

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

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

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.

:

832177-M

GST NO.

:

000703594496

COMPANY NAME

:

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

09/09/2008

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

32, LORONG ANGSA, TAMAN BERKELEY, 41150 KLANG, SELANGOR, MALAYSIA.

BUSINESS ADDRESS

:

LOT 202, JALAN SUNGAI PINANG 5/7, PULAU INDAH INDUSTRIAL PARK, PHASE 2A, 42920 PULAU INDAH, SELANGOR, MALAYSIA.

TEL.NO.

:

03-31013500

FAX.NO.

:

03-31014500

WEB SITE

:

WWW.GSI-WORLDWIDE.COM

CONTACT PERSON

:

JAYA SHELAH ( DIRECTOR )

INDUSTRY CODE

:

47219

PRINCIPAL ACTIVITY

:

TRADING IN FOOD FLAVOURS, FOOD ADDITIVES AND INGREDIENTS

AUTHORISED CAPITAL

:

MYR 5,000,000.00 DIVIDED INTO
ORDINARY SHARE 5,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 3,000,000.00 DIVIDED INTO
ORDINARY SHARES 3,000,000 CASH OF MYR 1.00 EACH.

SALES

:

MYR 29,997,019 [2015]

NET WORTH

:

MYR 1,582,140 [2015]

STAFF STRENGTH

:

N/A

BANKER (S)

:

PUBLIC BANK BHD

LITIGATION

:

CLEAR

DEFAULTER CHECK

:

CLEAR

FINANCIAL CONDITION

:

STABLE

PAYMENT

:

NO COMPLAINTS

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

LOW

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 in food flavours, food additives and ingredients.

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

 

Former Address(es)

Address

As At Date

3-1, JALAN TIARA 2B, BANDRA BARU KLANG, 41150, SELANGOR, MALAYSIA

30/11/2011

 

Share Capital History

Date

Authorised Shared Capital

Issue & Paid Up Capital

25/01/2018

MYR 5,000,000.00

MYR 3,000,000.00

23/08/2016

MYR 5,000,000.00

MYR 2,000,000.00

20/09/2013

MYR 400,000.00

MYR 300,000.00

16/08/2013

MYR 400,000.00

MYR 2.00

15/02/2013

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

(%)

MR. ROBERT BASKER A/L ANTONY +

23, JALAN DELIMA 7, AMBANG BOTANIC 1, 41200 KLANG, SELANGOR, MALAYSIA.

630201-06-5027 6950634

1,500,000.00

50.00

MS. JAYA SHELAH A/P P SUBRAMANIAM +

A-2-6, BBK CONDO, PERSIARAN BUKIT RAJA 1, BANDAR BARU KLANG, 41150 KLANG, SELANGOR, MALAYSIA.

730518-14-5410 A2483892

1,500,000.00

50.00

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

------

3,000,000.00

100.00

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

=====

+ Also Director

 

Former Shareholder(s) :

Name

Country

IC/PP/Loc No

Shareholding

Last Updated

CHITRA A/P PATMANABHAN

MALAYSIA

750822-04-5316

1.00

N/A

 

The Subject's interest in other companies (Subsidiaries/Associates) are shown as follow :


Local No

Country

Company

Status

(%)

As At

1160519H

MALAYSIA

BIOMANZ INNOVATIONS SDN. BHD.

-

40.00

25/01/2018

 


 

DIRECTORS


DIRECTOR 1

 

Name Of Subject

:

MR. ROBERT BASKER A/L ANTONY

Address

:

23, JALAN DELIMA 7, AMBANG BOTANIC 1, 41200 KLANG, SELANGOR, MALAYSIA.

Other Address(es)

:

NO.A-2-6, BBK CONDOMINIUM, PERSIARAN BUKIT RAJA 1, BANDAR BARU KLANG, 41150 KLANG, SELANGOR, MALAYSIA.

IC / PP No

:

6950634

New IC No

:

630201-06-5027

Date of Birth

:

01/02/1963

Nationality

:

MALAYSIAN

Date of Appointment

:

12/01/2011



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

1211427U

AGILE FORMERS SDN. BHD.

Director

05/12/2016

350,001.00

33.33

-

-

-

25/01/2018

2

837186T

BEYOND INNOVATIVE SOLUTIONS (M) SDN. BHD.

Director

12/01/2011

0.00

-

MYR(1,810.00)

2015

-

25/01/2018

3

1160519H

BIOMANZ INNOVATIONS SDN. BHD.

Director

30/09/2015

0.00

-

MYR(5,508.00)

2016

-

25/01/2018

4

1238434U

DOCWELL AGRO FOOD INDUSTRIES (M) SDN. BHD.

Director

12/07/2017

600.00

60.00

-

-

-

25/01/2018

5

832177M

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

Director

12/01/2011

1,500,000.00

50.00

MYR683,367.00

2015

-

25/01/2018

6

935208A

RSV SPECIALTY PRODUCTS SDN. BHD.

Director

07/03/2011

1.00

33.33

-

-

-

25/01/2018

7

1189349D

SUMWIN SOLUTIONS MALAYSIA SDN. BHD.

Director

27/05/2016

0.00

-

MYR366,608.00

2017

-

25/01/2018


FORMER INTEREST

No

Local No

Company

Designation

App Date

Withdrawn Date

Shareholding

Status

1

856882P

AMBM HOLDINGS SDN. BHD.

Shareholder

-

-

3000.00

-

2

854162P

BESTARI INOVASI (M) SDN. BHD.

Director

20/04/2009

22/07/2015

-

-

3

854162P

BESTARI INOVASI (M) SDN. BHD.

Shareholder

-

-

1.00

-

4

657979T

STRATEGIC INNOVATIVE MANAGEMENT SDN. BHD.

Director

01/07/2004

19/11/2005

-

-

5

657979T

STRATEGIC INNOVATIVE MANAGEMENT SDN. BHD.

Shareholder

-

-

-

-

 

DIRECTOR 2

 

Name Of Subject

:

MS. JAYA SHELAH A/P P SUBRAMANIAM

Address

:

A-2-6, BBK CONDO, PERSIARAN BUKIT RAJA 1, BANDAR BARU KLANG, 41150 KLANG, SELANGOR, MALAYSIA.

IC / PP No

:

A2483892

New IC No

:

730518-14-5410

Date of Birth

:

18/05/1973

Nationality

:

MALAYSIAN

Date of Appointment

:

09/09/2008



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

see below

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

837186T

BEYOND INNOVATIVE SOLUTIONS (M) SDN. BHD.

Director

31/10/2008

1.00

33.33

MYR(1,810.00)

2015

-

25/01/2018

2

1160519H

BIOMANZ INNOVATIONS SDN. BHD.

Director

30/09/2015

0.00

-

MYR(5,508.00)

2016

-

25/01/2018

3

832177M

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

Director

09/09/2008

1,500,000.00

50.00

MYR683,367.00

2015

-

25/01/2018


INTEREST IN BUSINESS

No

Local No

Business

Designation

App Date

Shareholding (%)

Status

As At

1

SA0084891M

BEYOND SOLUTIONS

PARTNERSHIP

30/04/2008

25.00

-

26/12/2017

2

SA0001535V

GLOBAL SPECIALTY INGREDIENTS

SOLE PROPRIETORSHIP

27/10/2004

100.00

-

26/12/2017


FORMER INTEREST

No

Local No

Company

Designation

App Date

Withdrawn Date

Shareholding

Status

1

704406A

ASIAN FOOD INGREDIENTS SDN. BHD.

Director

24/11/2008

12/10/2010

-

-

2

704406A

ASIAN FOOD INGREDIENTS SDN. BHD.

Shareholder

-

-

50000.00

-



FORMER DIRECTOR(S)

 

Name

Address

IC/PP No

Appointed Date

Withdrawn Date

CHITRA A/P PATMANABHAN

NO 36, JALAN 32/98,, KEMUNING GREENVILLE, KOTA KEMUNING, SHAH ALAM, SELANGOR, MALAYSIA

750822-04-5316

09/09/2008

12/01/2011

 

Note : The above information was generated from our database.



MANAGEMENT

 

 

1)

Name of Subject

:

JAYA SHELAH

Position

:

DIRECTOR

 

2)

Name of Subject

:

JAYA SHELAH A/P P SUBRAMANIAM

Position

:

MANAGER

 

AUDITOR

 

Auditor

:

SOONG & ASSOCIATES

Auditor' Address

:

11-2A, JALAN PJU 1/3D, SUNWAYMAS COMMERCIAL CENTRE, 47301 PETALING JAYA, SELANGOR, MALAYSIA.

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MR. QUAK CHOOE PENG

IC / PP No

:

5485910

New IC No

:

580825-10-6269

Address

:

29, JALAN KUBAH U8/61, BUKIT JELUTONG, 40150 SHAH ALAM, SELANGOR, 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

25/05/2016

FACILITIES AGREEMENT

HSBC BANK MALAYSIA BERHAD

-

Unsatisfied

2

25/05/2016

FACILITIES AGREEMENT

HSBC BANK MALAYSIA BERHAD

-

Unsatisfied

3

19/07/2016

1ST PARTY CHARGE

RHB BANK BERHAD

-

Unsatisfied

 

 

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.

 

DEFAULTER CHECK AGAINST SUBJECT


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

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

 

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES

Import Countries

:

ASIA,UNITED STATES

 

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

Domestic Markets

:

MALAYSIA

Overseas

:

YES

Export Market

:

ASIA

Credit Term

:

30 - 60 DAYS

Payment Mode

:

CASH
CHEQUES
TELEGRAPHIC TRANSFER (TT)

Type of Customer

:

DEALERS,FOOD MANUFACTURERS

 

 

OPERATIONS

 

Goods Traded

:

FOOD FLAVOURS, FOOD ADDITIVES & INGREDIENTS

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) trading in food flavours, food additives and ingredients.

The Subject offers a wide spectrum of specialty ingredients, functional food ingredients and natural food ingredients to both Malaysia and International foods and non food companies.

It is a renowned international ingredients trader and specialty ingredients suppliers.


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

603-3101-3500/5300

Current Telephone Number

:

03-31013500

Match

:

YES

Address Provided by Client

:

LOT 202 JLN SG PINANG 5 7 LULAU INDAH INDST P PARK PHASE 2A PORT KLANG SELANGOR

Current Address

:

LOT 202, JALAN SUNGAI PINANG 5/7, PULAU INDAH INDUSTRIAL PARK, PHASE 2A, 42920 PULAU INDAH, 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 other contact number provided at 31015300 is not answered.

The address provided is incomplete.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Increased

[

2011 - 2015

]

Profit/(Loss) Before Tax

:

Increased

[

2011 - 2015

]

Return on Shareholder Funds

:

Favourable

[

43.19%

]

Return on Net Assets

:

Favourable

[

60.31%

]

The Subject's turnover increased steadily as the demand for its products / services increased due to the goodwill built up over the years.The Subject's management have been efficient in controlling its operating costs. Generally the Subject was profitable. The favourable return on shareholders' funds and return on net assets indicate that the Subject's management was efficient in utilising the assets to generate returns.

Working Capital Control

Stock Ratio

:

Favourable

[

8 Days

]

Debtor Ratio

:

Favourable

[

51 Days

]

Creditors Ratio

:

Favourable

[

38 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

:

Acceptable

[

0.99 Times

]

Current Ratio

:

Unfavourable

[

1.09 Times

]

The Subject's liquid ratio was slightly low. This could indicate that the Subject's working capital was slightly deficient. The Subject will have to improve its liquidity position either by obtaining short term financing or increase its paid up capital so that it can meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Favourable

[

59.17 Times

]

Gearing Ratio

:

Favourable

[

0.38 Times

]

The interest cover showed that the Subject was able to service the interest. The favourable interest cover could indicate that the Subject was making enough profit to pay for the interest accrued. The Subject was lowly geared thus it had a low financial risk. The Subject was mainly financed by its shareholders' funds and internally generated funds. In times of economic slowdown / downturn, the Subject being a lowly geared company, will be able to compete better than those companies which are highly geared in the same industry.

Overall Assessment :

Generally, the Subject's performance has improved with higher turnover and profit. The Subject's liquidity was at an acceptable range. If the Subject is able to obtain further short term financing, it should be able to meet all its short term obligations. With the favourable interest cover, the Subject could be able to service all the accrued interest without facing any difficulties. The Subject as a lowly geared company, will be more secured compared to those highly geared companies. It has the ability to meet all its long term obligations.

Overall financial condition of the Subject : STABLE

 

 

 

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

47219 : Retail sale of other food products n.e.c.

INDUSTRY :

TRADING

Malaysia's retail sales will likely grow 3.7% in 2017, slower than previously estimated 3.9%, as consumer sentiment remains weak amid rising cost of living in Southeast Asia's third largest economy.

The cut in forecast was the second of such revision by Retail Group Malaysia, a retail consulting firm, from an initial target of 5% retail sales expansion pace in 2017. The estimate follows a survey of members of Malaysia Retailers Association on their second quarter performance and outlook for the year. Retail sales grew 1.7% in 2016.

According to Retail Group Malaysia (RGM), Malaysian retailers have seen the sales expanded 4.9 % from April to June 2017, reversing a dismal performance in first three months 2017. For the first six months 2016, the retail sale growth rate was 2.5 %. However, the businesses in the next three months are not optimistic, estimating an average growth rate of 2.9 %. The department stores cum supermarket operators are expecting to return to red with a contraction of 2.5 %. Similarly, the department store operators expect their businesses to dip with a negative 1.5 %.

The rise of purchasing power will continue to fall behind the increase in prices of retail goods. More retail goods are expected to raise prices because of higher fuel prices in recent months.

The wholesale trade sub-sector index increased 5.9 % to 165.9 points year-on-year (y-o-y) driven mainly by other specialised wholesale (7.5 %), wholesale of agricultural raw materials and livestock (7.3 %) and wholesale of machinery, equipment and supplies (6.2 %).

Over 60% of Gross Domestic Product (GDP) is contributed by domestic consumption. Therefore the wholesale and retail sector plays a crucial role in driving Malaysia's growth over the next decade despite the ongoing global economic slowdown. By 2020, Malaysia's wholesale and retail sector is expected to boost the country's total Gross National Income (GNI) by RM156 billion, creating 454,190 new jobs.

OVERALL INDUSTRY OUTLOOK : Marginal Growth




 

CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2008, the Subject is a Private Limited company, focusing on trading in food flavours, food additives and ingredients. Having been in business for more than 5 years, the Subject has established a remarkable clientele base for itself which has contributed to its business growth. A paid up capital of MYR 3,000,000 allows the Subject to expand its business more comfortably. We considered that the Subject's business position in the market is much dependent on the efforts of its directors.

Over the years, the Subject has penetrated into both the local and overseas market. The Subject has positioned itself in the global market and is competing in the industry. Its stable clientele base will enable the Subject to further enhance its business in the near term. 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.

We noted that both the turnover and profits have increased compared to the previous year. The higher profit could be due to increase in turnover and better control over its operating costs. Based on the higher profitability, the Subject has generated a favourable return based on its existing shareholders' funds which indicated that the management was efficient in utilising its funds to generate income. The Subject managed to maintain an adequate liquidity level, indicating that the Subject has the ability to meet its financial obligations. Being a lowly geared company, the Subject is exposed to low financial risk as it is mainly dependent on its internal funds to finance its business needs. Given a positive net worth standing at MYR 1,582,140, 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. Overall the Subject has a good control over its resources.

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. Thus, the Subject's future performance is very much depend on its marketing strategies in order to retain its position in the market.

Based on the above condition, we recommend credit be granted to the Subject promptly.



PROFIT AND LOSS ACCOUNT

 

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

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

 

Financial Year End

2015-12-31

2014-12-31

2013-12-31

2012-12-31

2011-12-31

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

29,997,019

20,201,649

2,872,778

10,018,994

9,363,252

Other Income

538,459

214,889

-

-

-

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

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

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

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

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

Total Turnover

30,535,478

20,416,538

2,872,778

10,018,994

9,363,252

Costs of Goods Sold

(24,086,741)

(16,615,664)

(2,536,523)

(8,676,443)

(8,374,777)

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

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

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

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

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

Gross Profit

6,448,737

3,800,874

336,255

1,342,551

988,475

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

938,067

821,016

85,816

163,993

97,706

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

938,067

821,016

85,816

163,993

97,706

Taxation

(254,700)

(198,000)

(48,329)

(77,008)

(52,700)

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

683,367

623,016

37,487

86,985

45,006

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

598,773

(24,243)

(61,730)

(148,715)

(193,721)

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

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

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

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

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

As restated

598,773

(24,243)

(61,730)

(148,715)

(193,721)

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

1,282,140

598,773

(24,243)

(61,730)

(148,715)

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

1,282,140

598,773

(24,243)

(61,730)

(148,715)

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

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Others

16,125

13,935

20,941

25,775

28,451

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

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

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

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

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

16,125

13,935

20,941

25,775

28,451

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

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

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

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

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

DEPRECIATION (as per notes to P&L)

205,576

139,531

151,447

145,047

140,303

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

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

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

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

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

Total Amortization And Depreciation

205,576

139,531

151,447

145,047

140,303

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

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

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

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

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

 

 

 

 

 

 

 

 

BALANCE SHEET

 

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

 

ASSETS EMPLOYED:

FIXED ASSETS

1,522,645

795,602

293,219

439,280

536,883

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

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

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

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

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

TOTAL LONG TERM ASSETS

1,522,645

795,602

293,219

439,280

536,883

CURRENT ASSETS

Stocks

626,179

592,151

-

435,919

518,772

Trade debtors

4,199,545

1,662,581

114,445

710,128

928,815

Other debtors, deposits & prepayments

748,113

1,106,187

703,466

25,404

23,528

Amount due from director

-

121,947

-

-

-

Cash & bank balances

1,098,484

1,506,085

170,863

391,934

271,476

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

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

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

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

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

TOTAL CURRENT ASSETS

6,672,321

4,988,951

988,774

1,563,385

1,742,591

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

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

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

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

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

TOTAL ASSET

8,194,966

5,784,553

1,281,993

2,002,665

2,279,474

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

2,481,550

3,508,752

361,117

949,017

1,291,632

Other creditors & accruals

83,208

998,101

171,426

100,727

62,475

Hire purchase & lease creditors

135,427

62,634

59,888

71,903

67,069

Amounts owing to related companies

2,769,816

-

-

-

-

Amounts owing to director

545,484

-

176,693

497,486

564,149

Provision for taxation

115,567

184,392

43,800

112,000

49,300

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

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

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

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

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

TOTAL CURRENT LIABILITIES

6,131,052

4,753,879

812,924

1,731,133

2,034,625

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

541,269

235,072

175,850

(167,748)

(292,034)

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

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

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

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

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

LONG TERM LIABILITIES

Hire purchase creditors

467,374

117,501

178,912

318,260

390,162

Deferred taxation

14,400

14,400

14,400

15,000

3,400

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

481,774

131,901

193,312

333,260

393,562

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

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

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

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

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

TOTAL NET ASSETS

1,582,140

898,773

275,757

(61,728)

(148,713)

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

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

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

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

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

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

300,000

300,000

300,000

2

2

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

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

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

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

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

TOTAL SHARE CAPITAL

300,000

300,000

300,000

2

2

RESERVES

Retained profit/(loss) carried forward

1,282,140

598,773

(24,243)

(61,730)

(148,715)

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

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

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

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

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

TOTAL RESERVES

1,282,140

598,773

(24,243)

(61,730)

(148,715)

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

1,582,140

898,773

275,757

(61,728)

(148,713)

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

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

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

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

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

 

 

 

 

 

 

 

 

FINANCIAL RATIO

 

GLOBAL SPECIALTY INGREDIENTS (M) SDN. BHD.

 

TYPES OF FUNDS

Cash

1,098,484

1,506,085

170,863

391,934

271,476

Net Liquid Funds

1,098,484

1,506,085

170,863

391,934

271,476

Net Liquid Assets

(84,910)

(357,079)

175,850

(603,667)

(810,806)

Net Current Assets/(Liabilities)

541,269

235,072

175,850

(167,748)

(292,034)

Net Tangible Assets

1,582,140

898,773

275,757

(61,728)

(148,713)

Net Monetary Assets

(566,684)

(488,980)

(17,462)

(936,927)

(1,204,368)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

954,192

834,951

106,757

189,768

126,157

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

1,159,768

974,482

258,204

334,815

266,460

BALANCE SHEET ITEMS

Total Borrowings

602,801

180,135

238,800

390,163

457,231

Total Liabilities

6,612,826

4,885,780

1,006,236

2,064,393

2,428,187

Total Assets

8,194,966

5,784,553

1,281,993

2,002,665

2,279,474

Net Assets

1,582,140

898,773

275,757

(61,728)

(148,713)

Net Assets Backing

1,582,140

898,773

275,757

(61,728)

(148,713)

Shareholders' Funds

1,582,140

898,773

275,757

(61,728)

(148,713)

Total Share Capital

300,000

300,000

300,000

2

2

Total Reserves

1,282,140

598,773

(24,243)

(61,730)

(148,715)

GROWTH RATIOS (Year on Year) (%)

Revenue

48.49

603.21

(71.33)

7.00

47.18

Proft/(Loss) Before Tax

14.26

856.72

(47.67)

67.84

321.34

Proft/(Loss) After Tax

9.69

1,561.95

(56.90)

93.27

184.66

Total Assets

41.67

351.22

(35.99)

(12.14)

19.80

Total Liabilities

34.88

385.55

(51.26)

(14.98)

15.82

LIQUIDITY (Times)

Cash Ratio

0.18

0.32

0.21

0.23

0.13

Liquid Ratio

0.99

0.92

1.22

0.65

0.60

Current Ratio

1.09

1.05

1.22

0.90

0.86

WORKING CAPITAL CONTROL (Days)

Stock Ratio

8

11

0

16

20

Debtors Ratio

51

30

15

26

36

Creditors Ratio

38

77

52

40

56

SOLVENCY RATIOS (Times)

Gearing Ratio

0.38

0.20

0.87

(6.32)

(3.07)

Liabilities Ratio

4.18

5.44

3.65

(33.44)

(16.33)

Times Interest Earned Ratio

59.17

59.92

5.10

7.36

4.43

Assets Backing Ratio

5.27

3.00

0.92

(30,864.00)

(74,356.50)

PERFORMANCE RATIO (%)

Operating Profit Margin

3.13

4.06

2.99

1.64

1.04

Net Profit Margin

2.28

3.08

1.30

0.87

0.48

Return On Net Assets

60.31

92.90

38.71

(307.43)

(84.83)

Return On Capital Employed

43.39

76.37

20.18

55.26

40.45

Return On Shareholders' Funds/Equity

43.19

69.32

13.59

(140.92)

(30.26)

Dividend Pay Out Ratio (Times)

0

0

0

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0




 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.28

UK Pound

1

INR 89.02

Euro

1

INR 78.93

MYR

1

INR 16.39 

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

Report Prepared by :

SYL

                                                


 

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.