MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

497184

Report Date :

17.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PT. CHUHATSU INDONESIA

 

 

Formerly Known As :

PT. TRI SATRIA UTAMA

 

 

Registered Office :

Jl. KH. Noer Ali  Kelurahan Cibuntu, Kecamatan Cibitung  Kab. Bekasi 17520 Jawa Barat

 

 

Country :

Indonesia

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

28.06.1978

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Manufacture of motor vehicles, trailers and semi-trailers
  • Wholesale and retail trade and repair of motor vehicles and motorcycles

 

 

No. of Employees :

460

 

 

 

 

 

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 :

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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Indonesia

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

 


 

INDONESIA - ECONOMIC OVERVIEW

 

Indonesia, the largest economy in Southeast Asia, has seen a slowdown in growth since 2012, mostly due to the end of the commodities export boom. During the global financial crisis, Indonesia outperformed its regional neighbors and joined China and India as the only G20 members posting growth. Indonesia’s annual budget deficit is capped at 3% of GDP, and the Government of Indonesia lowered its debt-to-GDP ratio from a peak of 100% shortly after the Asian financial crisis in 1999 to 33% today. While Fitch and Moody's Investors upgraded Indonesia's credit rating to investment grade in December 2011, Standard & Poor’s has yet to raise Indonesia’s rating to this status amid several constraints to foreign direct investment in the country, such as a high level of protectionism.

Indonesia still struggles with poverty and unemployment, inadequate infrastructure, corruption, a complex regulatory environment, and unequal resource distribution among its regions. President Joko WIDODO - elected in July 2014 – seeks to develop Indonesia’s maritime resources and pursue other infrastructure development, including significantly increasing its electrical power generation capacity. Fuel subsidies were significantly reduced in early 2015, a move which has helped the government redirect its spending to development priorities. Indonesia, with the nine other ASEAN members, will continue to move towards participation in the ASEAN Economic Community, though full implementation of economic integration has not yet materialized.

 

Source : CIA

 


COMPANY IDENTIFICATION

 

Company Name

PT. Chuhatsu Indonesia ( Previous Name : PT. Tri Satria Utama )

 

Address

Jl. KH. Noer Ali
Kelurahan Cibuntu, Kecamatan Cibitung
Kab. Bekasi 17520
Jawa Barat - Indonesia

 

 

Telephone

+622188330010

Fax

+622188330011

Mobile Phone

N.A.

 

 

Email

accounting@chuhatsu.co.id
marketing@chuhatsu.co.id

Web

www.chuhatsu.co.id

 

 

PROFILE

 

Address

Jl. KH. Noer Ali
Kelurahan Cibuntu, Kecamatan Cibitung
Kab. Bekasi 17520
Jawa Barat - Indonesia

 

 

Office Building

a.

Area - Commercial

b.

Status - Leased

 

 

Date of Establishment

28 June 1978 as PT. Tri Satria Utama

21 May 2001 as PT. Chuhatsu Indonesia

 

 

Start Operation

1978

 

 

Legal Status

Private Limited Liability Company or Perseroan Terbatas (PT)

 

 

Legalization (historical)

No. Y.A.5/257/15
Dated, 12 October 1979

No. AHU-39686.AH.01.02.Tahun 2009
Dated, 14 August 2009

No. AHU-AH.01.10-34899
Dated, 26 August 2013

No. AHU-AH.01.03-0986817
Dated, 2015

No. AHU-AH.01.03-0069495
Dated, 05 August 2016

No. AHU-AH.01.03-0133463
Dated, 05 May 2017

 

 

Government Permit (s)

Badan Koordinasi Penanaman Modal (BKPM)
PMA - 97/II/PMA/1990
Dated, 1990
PMA - 780/III/PMA/1991
Dated, 1991

Direktorat Jenderal Pajak
NPWP - 01.001.102.1-431.001

 

 

Significant change

Formerly named PT. Tri Satria Utama, the Company was established in Jakarta on June 28, 1978, with the authorized capital of IDR 1,250 million, issued and paid up capital of IDR 609 million. It was initially owned by PT. Tri Satria (50.99%), PT. National Motors Company (25.00%) and PT. Tunas Jaya Sentosa (24.01%).

On May 9, 1990, the Company’s authorized capital and issued capital increased to IDR 5,000 million, whereas the paid-up capital increased to IDR 3,500 million. At that same time, the Company’s shareholder structure changed, to comprise: PT. Tri Satria (10.48%), Mr. Gunarso Laksmono (00.32%), PT. Arman Investments Utama (00.32%), Mr. Theodore Permadi Rachmat (0.81%), Mr. Teddy Thohir (1.1%), Mr. Padmo Sumasto (1.06%), Mr. Lingga Putro Rahardjo (0.42%), PT. Unitras Pertama (1.71%), PT. Superior Coach (58.78%), Chuo Spring Company Limited of Japan (20.0%), and Toyota Tsusho Corporation of Japan (5.0%).

Notarial act of the Company has changed several times, such as on February 19, 1993. Yet the change was only incidental and not affecting to the Company’s capitalization and shareholder structure.

On May 21, 2001, the Company was renamed to: PT. Chuhatsu Indonesia (the Company). But unfortunately up to the completion of this report, however, we are unable to obtain act regarding the changing name of the Company; so that we cannot show you details about the content of the act.

Based on our database, the latest change on notarial act was on November 7, 2008. As written on the change, the Company’s authorized capital increased to IDR 7,600 million-entirely issued and fully paid up. Meanwhile, the Company’s shareholders are Chuo Spring Co. Ltd of Japan (85.066%), Toyota Tshusho Corporation of Japan (10.000%), PT. Toyota Motor Manufacturing Indonesia (4.934%), Mr. Gunawan Kusuma (0.000%). 

On December 10, 2015, the Company published a notarial act, yet the change was only incidental and not affecting to the Company’s capitalization and shareholder structure.

On August 2, 2016, the Company published a notarial act with no change in the capital structure and share ownership.

On April 27, 2017, the Company published a notarial act of which the authorized capital increased to become IDR 9,832,380,000, with fully issued and paid up capital. Meanwhile, shareholders of the Company changed to become Chuo Spring Co. Ltd of Japan (88.457%), Toyota Tshusho Corporation of Japan (7.730%), and PT. Toyota Motor Manufacturing Indonesia (3.814%). 

As far as we know, there has been no more change in the Company’s notarial act as published by the Ministry of Justice.

 

 

Capitalization

     -    Authorized Capital
     -    Issued Capital
     -    Paid Up Capital



IDR 9,832,380,000
IDR 9,832,380,000
IDR 9,832,380,000

 

 

SHAREHOLDERS & MANAGEMENT

 

Shareholders

Total No. of Shareholders: 3
Shareholders as 05 May 2017
Total Shareholding private – 983,238 shares

 

Name of Shareholders

Chuo Spring Co. Ltd of Japan
(869,738 shares) - 88.457 %

Toyota Tshusho Corporation of Japan
(76,000 shares) - 7.730 %

PT. Toyota Motor Manufacturing Indonesia
(37,500 shares) - 3.814 %

 

 

Management Board

 

 

Name

Mr. Takeshi Matsumoto

 

 

Position

President Director

 

 

Nationality

Japanese

 

 

Name

Mr. Billy Barliansyah

 

 

Position

Vice President Director

 

 

Nationality

Indonesian

 

 

Name

Mr. Satoshi Suzuki

 

 

Position

Director

 

 

Nationality

Japanese

 

 

Name

Mr. Heru Wibowo

 

 

Position

Director

 

 

Nationality

Indonesian

 

 

Name

Mr. Tatsuya Fujii

 

 

Position

Director

 

 

Nationality

Japanese

 

 

Supervisory Board

 

 

Name

Mr. Hiroyuki Hamaguchi

 

 

 

 

Position

President Commissioner

 

 

Nationality

Japanese

 

 

Name

Mr. Yuji Aihara

 

 

Position

Commissioner

 

 

Nationality

Japanese

 

 

Management Assessment

The management is deemed to have sufficient experience and industry expertise to manage subject properly.

 

 

Authorized Signatories

Mr. Takeshi Matsumoto as President Director, Mr. Billy Barliansyah as Vice President Director, Mr. Heru Wibowo, Mr. Satoshi Suzuki and Mr. Tatsuya Fujii as Directors of the Company which must be approved by shareholders meeting.

 

 

Affiliate (s) / Associate (s)

  - 

Chuo Spring Group
(Unlimited Company)

  - 

Toyota Industries Corporation of Japan
(Activities of holding companies)

  - 

Nagasaki-Chuhatsu Co. Ltd. of Japan
(Manufacture of other parts and accessories for motor vehicles)

  - 

Chuhatsu Techno Co. Ltd. of Japan
(Technology Industry)

  - 

Chuhatsu Hanbai Co. Ltd. of Japan
(Activities of holding companies)

  - 

Toyota Motor East Japan of Japan
(Activities of holding companies)

  - 

PT. Toyota Astra Motor
(Sale of new cars and light motor vehicles)

  - 

Chuo Spring Co. Ltd of Japan
(Activities of holding companies)

  - 

PT. Toyota Motor Manufacturing Indonesia
(Manufacture of motor vehicles)

  - 

Toyota Auto Body Co., Ltd., of Japan
(Activities of holding companies)

  - 

Toyota Tshusho Corporation of Japan
(Activities of holding companies)

  - 

PT. Chuhatsu Techno Indonesia
(Manufacture of other parts and accessories for motor vehicles)

 

 

KEY DATA ON OPERATIONS

 

Registered Activities

SIC Code 29 : Manufacture of motor vehicles, trailers and semi-trailers
SIC Code 45 : Wholesale and retail trade and repair of motor vehicles and motorcycles

 

 

Employee

Per 31 March 2017
460

Per 2018
460

 

 

Business Category

SIC Code 29.3 : Manufacture of parts and accessories for motor vehicles
SIC Code 45.3 : Sale of motor vehicle parts and accessories

 

 

Line of Business

SIC Code 29.32 : Manufacture of other parts and accessories for motor vehicles
SIC Code 45.31 : Wholesale trade of motor vehicle parts and accessories

 

 

Product & Capacity

N.A.

 

 

Status of Investment

Foreign-invested Company

 

 

Sales Territory

Local

70%

 

International

 

30%

 

 

Main Items Imported
And Country Origin

Machinery
Automotive Parts

Japan
Taiwan
Japan

 

 

 

Main Items Exported
and Country Destination

Automotive Components and Parts

USA
Japan
Thailand

 

 

Major Customers

  - 

PT. Toyota Motor Manufacturing Indonesia

  - 

Central Spring Inc of USA

  - 

Toyota Tshusho Corporation of Japan

  - 

PT. Astra Internasional Tbk.

  - 

PT. Astra Honda Motor

  - 

Chuo Thai Cable Co. Ltd. of Thailand

  - 

Chuo Spring Co. Ltd of Japan

  - 

PT. Chuhatsu Techno Indonesia

  - 

Chuhatsu Thailand Co. Ltd

 

 

Major Supplier

  - 

PT. Tenang Jaya Sejahtera

  - 

Toyota Tshusho Corporation of Japan

  - 

Chuo Spring Co. Ltd of Japan

  - 

PT. Incore Systems Solutions

  - 

Indonesian Automotive Parts and Components Industries Association

  - 

Taiwan Chuhatsu Factory Company of Taiwan

  - 

PT. Mitsubishi UFJ Lease & Finance Indonesia

 

 

Terms of Payment

Purchase Payment
Domestic: Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days;
Overseas: Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days;

Sale Terms
Domestic: Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days;
Overseas: Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days;

 

 

Activity Comment

PT. Chuhatsu Indonesia (the Company) is a foreign invested company that started the operation in 1978 and engaged in automotive components and parts manufacture industry. The Company’s head office, factory and registered address are located in a commercial area, precisely at Jl. KH. Noer Ali, Kelurahan Cibuntu, Kecamatan Cibitung, Kab. Bekasi 17520, Jawa Barat - Indonesia. We believe this location is leased for a long-term period. In addition, the company also has a second factory located in Kawasan Industri Surya Cipta Karawang.

For additional information, in the legal document, the Company has an address located at Jl. Inspeksi Tarum Barat, Kelurahan Cibuntu, Kecamatan Cibitung, Bekasi, 17520, Jawa Barat, Indonesia, meanwhile, according to our source, the Company's address at Jl. Inspeksi Tarum Barat has been changed name to Jl. KH. Noer Ali.

The Company is a member of Japan-based Chuo Spring Group. The group is not only operating in Indonesia and Japan, but also in the USA, Germany, Turkey, Taiwan, Thailand, India, and China.

Meanwhile, the Company is also a subsidiary of Chuo Spring Co. Ltd. of Japan which is a Japan-based company principally involved in the manufacture and sale of springs, control cables and automobile supplies. The Company also subsidiary of Toyota Tsusho Corporation of Japan and PT. Toyota Motor Manufacturing Indonesia is part of Toyota Group. Moreover, Toyota Tsusho Corporation of Japan has a worldwide presence through its many subsidiaries and operating divisions, including over 150 offices, and 900 subsidiaries and affiliates around the world.

According to our source, types of automotive components produced by the Company are, among other: Leaf Spring, Coil Spring, and Stabilizer. These products are absorbed by local and overseas automotive industry.

Moreover, customers of the Company mainly come from members of its group, from local and overseas. While 70% of the Company's customer is for local market. Some of the customers are: PT. Toyota Motor Manufacturing Indonesia, PT. Astra Honda Motor Indonesia, PT. Astra Internasional Tbk, Central Spring Inc of USA, Chuo Thai Cable Co. Ltd. of Thailand, Toyota Tshusho Corporation of Japan, etc.

Some of raw materials and supporting materials used for producing the products are obtained from abroad, such as from Toyota Tshusho Corporation of Japan, PT. Incore Systems Solutions, Chuo Spring Co. Ltd of Japan, PT. Tenang Jaya Sejahtera, Taiwan Chuhatsu Factory Company of Taiwan, etc. In comparison, so far the raw materials and supporting materials used for producing the products as much as 65% is met by overseas market and the rest is able to be fulfilled by domestic market.

For its transaction, the Company uses Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days. As for transactions with overseas suppliers, the Company uses Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days. As for transactions with customers, the Company uses Telegraphic Transfer (T.T) with Credit Term 1-30 days, 31-60 days, more than 60 days. So far, the Company did not experience any significant problems.

According to our source, in 2015 the Company's operation had decreased significantly due to the slowing global economy and the decreasing purchasing power of the automotive products. As a result of these conditions, the Company conducted employees efficiency. The efficiency of these employees was conducted in 2016, which amounted to about 500 employees, now in 2017, the Company's total number of employees amounted to 460 employees. Nevertheless, throughout 2016, the Company's operational performance gradually improved despite an enough significant increase.

Based on the annual report per March 31, 2017, it is known that the Company's cash flow is in a healthy condition where cash flow from operating activities is positive while investment and funding activities are negative. This may be an indication that the circulation of money in the Company's business activities is derived from the main business lines run by the Company, not from funding or investment activities.

Our source said that in 2017, the Company conducted a local market expansion strategy to attract more customers from the automotive industry. This is done in order to boost the sales performance of the Company. In the early 2018, the Company's operational performance is still quite stable.

For additional information, regarding the credit risk management information, the Company's credit risk is primarily attributable to its cash in banks, time deposits, trade and other receivable. The Company places its bank balances with credit worthy financial institutions. Trade and other receivables are entered with respected and credit worthy third parties and related parties company. The Company's exposure and its counterparties are continuously monitored and the aggregate value of transactions concluded is spread amongst approved counterparties.

In addition, the Company is part of Indonesian Automotive Parts and Components Industries Association.

 

 

Litigation

Based on the information obtained from the State Court Case Tracking System Bekasi - West Java, the Company was involved in a tort case sued by Mr. Tulus Widodo with the case number 322/PDT.G/2012/PN.BKS on September 21, 2012. But until this report is completed we do not know the rest of the case.

 

 

Factory Address

Kawasan Industri Surya Cipta Karawang
Kab. Karawang
Jawa Barat - Indonesia
Phone :
Fax :
Email : -

 

 

Registered and Factory Address

Jl. KH. Noer Ali
Kelurahan Cibuntu, Kecamatan Cibitung
Kab. Bekasi 17520
Jawa Barat - Indonesia
Phone : +622188330010
Fax : +622188330011
Email : marketing@chuhatsu.co.id

 

 

 

BANKING INFORMATION

 

Banker (s)

The Bank of Tokyo-Mitsubishi UFJ, Ltd

PT. Bank Sumitomo Mitsui Indonesia

PT. Bank Mandiri (Persero) Tbk

 

 

Insurance

Badan Penyelenggara Jaminan Sosial (BPJS)

PT. Asuransi Msig Indonesia

 

 

BUSINESS PROSPECTS

 

Business Prospects

Automotive industry in 2018 is predicted to improve. Its position is even become the backbone of the government in realizing the industry growth target of 5.67% along with the electronics industry, pharmaceutical chemicals, and food and beverage sectors. Nevertheless, automotive industry players still need government support in terms of regulation that can drive growth and increase the car market.

Based on data from the Association of Indonesia Automotive Industries (GAIKINDO), car sales in 2017 was expected to range from 1.05 million to 1.06 million. Previously, sales in 2016 showed 4.5% increased from 2015. In 2018, the government targets car sales to reach 1.1 million-1.2 million units.

Another prediction says that Indonesia is expected to emerge as the largest automotive market in ASEAN in 2019 with the amount of 2.3 million vehicles. This is supported by sustained economic growth, a larger middle-class income, increased investment in the automotive sector, automotive and regulations that support the market growth. Until 2020, the national automotive market growth is predicted to reach 6.8%.

The predicted improvement of automotive sector will definitely have positive impacts for the automotive supporting sector, including for the Company.

 

 

FINANCIAL STATEMENT

 

Sales Turn Over

2014 - IDR 497,560,000,000 (Estimated)
2015 - IDR 454,000,000,000 (Estimated)
2016 - IDR 680,412,262,570 (Annual Report of the Company per March 31)
2017 - IDR 800,288,926,483 (Annual Report of the Company per March 31)

 

 

 

 

Total Assets

2016 - IDR 583,487,529,240 ( Annual Report of the Company per March 31 )
2017 - IDR 564,695,190,539 ( Annual Report of the Company per March 31 )

 

 

 

 

Other Financial Data

Gani Sigiro & Handayani

PT. CHUHATSU INDONESIA

STATEMENTS OF FINANCIAL POSITION

31 MARCH 2017 AND 2016

(Expressed in IDR, unless otherwise stated)

 

 

31-Mar

31-Mar

 

2017

2016

 

Unaudited

Unaudited

 

 

 

 ASSETS

 

 

 

 

 

 CURRENT ASSETS

 

 

 Cash and Cash Equivalents

    82,591,000,112

    54,919,166,481

 Bank Guarantee

      1,150,892,750

      1,148,069,000

 Trade Receivables

  124,093,313,901

  116,860,364,698

 Other Receivables

      1,645,538,655

      1,409,740,008

 Inventories

  103,839,903,798

  121,548,202,189

 Prepaid expenses and advances

      2,934,483,481

      1,881,946,595

 Prepaid taxes

    14,404,094,582

    22,068,498,608

 

 

 

 Total Current Assets

  330,659,227,279

  319,835,987,579

 

 

 

 NON CURRENT ASSETS

 

 

 

 

 

 Deferred tax assets

    31,736,838,821

    39,772,545,157

 Fixed Assets

  197,606,256,096

  219,758,028,663

 Intangible assets

          31,288,775

        101,528,690

 Other assets 

      4,661,579,568

      4,019,439,151

 

 

 

 Total Non-current Assets

  234,035,963,260

  263,651,541,661

 

 

 

 TOTAL ASSETS

  564,695,190,539

  583,487,529,240

 

 

 

 LIABILITIES AND EQUITY

 

 

 

 

 

 CURRENT LIABILITIES

 

 

 Trade Payable

    67,152,511,114

    49,941,537,044

 Accrued expenses

    11,733,039,892

    12,641,052,829

 Taxes payable

      7,495,748,058

      4,291,833,190

 Bank loan

    62,307,000,000

    62,307,000,000

 Current portion of loans from shareholders

    57,071,980,000

    58,284,240,000

 Current portion finance lease liabilities

    16,952,780,039

    12,715,544,626

 

 

 

 Total Current Liabilities

  222,713,059,103

  200,181,207,689

 

 

 

 NON CURRENT LIABILITIES

 

 

 

 

 

 Loans from shareholders 

    82,498,080,000

  223,458,480,000

 Finance lease liabilities 

    45,208,308,592

    62,209,012,093

 Post-employment benefits obligation

  102,061,155,020

    92,661,508,237

 

 

 

 Total Non Current Liabilities

  229,767,543,612

  378,329,000,330

 

 

 

 EQUITY

 

 

 Capital stock

      9,832,380,000

      7,600,000,000

 Additional paid-in capital

  113,451,611,000

    15,683,991,000

 Retained earnings

    10,320,847,163

      5,174,051,154

 Cumulative loss on post employment benefit obligation

   (21,390,250,339)

   (23,480,720,933)

 

 

 

 TOTAL EQUITY

  112,214,587,824

      4,977,321,221

 

 

 

 TOTAL LIABILITIES AND EQUITY

  564,695,190,539

  583,487,529,240

 

Gani Sigiro & Handayani

PT. CHUHATSU INDONESIA

STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

31 MARCH 2017 AND 2016

(Expressed in IDR, unless otherwise stated)

 

 

31-Mar

31-Mar

 

2017

2016

 

Unaudited

Unaudited

 

 

 

 NET SALES

  800,288,926,483

  608,412,262,570

 

 

 

 COST OF GOODS SOLD

 (677,890,878,058)

 (536,309,892,685)

 

 

 

 GROSS PROFIT

  122,398,048,425

    72,102,369,885

 

 

 

 Selling Expenses

   (37,683,717,266)

   (29,422,103,559)

 General and Administrative Expenses

   (44,499,215,564)

   (44,599,479,552)

 

 

 

 INCOME (LOSS) FROM OPERATIONS

    40,215,115,595

     (1,919,213,226)

 

 

 

 Other expense, net

   (27,729,436,784)

   (27,803,695,296)

 

 

 

 PROFIT (LOSS) BEFORE TAX

    12,485,678,811

   (29,722,908,522)

 

 

 

 TAX EXPENSE

 

 

 Current tax

                        -

                        -

 Deffered expense

     (7,338,882,803)

     (2,335,329,026)

 

 

 

 PROFIT (LOSS) FOR THE YEAR

      5,146,796,008

   (32,058,237,548)

 

 

 

 OTHER COMPREHENSIVE INCOME

 

 

 Item that will not reclassified subsequently to profit or loss:

 

 

 Actuarial gain on post-employment benefits

      2,787,294,127

      2,975,395,998

 Deffered tax effect

       (696,823,532)

       (743,849,000)

 

 

 

 Other comprehensive income - net of tax

      2,090,470,595

      2,231,546,998

 

 

 

 TOTAL COMPREHENSIVE INCOME (LOSS) FOR THE YEAR

      7,237,266,603

   (29,826,690,550)

The Company's financial ratio

Ratios

March 31 2017

March 31 2016

Current Ratio

1.48

1.6

Cash Ratio

0.371

0.274

Quick Ratio

1.02

0.99

Receivable Days

57

70

Payable Days

37

35

Inventory Days

56

83

Debt to Asset

0.8

0.99

Debt to Equity

4.03

116.23

Return on Assets

141.72%

104.27%

Net Profit Margin

100.00%

100.00%

 

 

CREDITWORTHINESS

 

Management Capability

Good

 

 

Business Morality

Adequate

 

 

Payment Manner

Slow but Correct

 

 

Financial Condition

Satisfactory

 

 

Operating Trend

Fluctuated

 

 

Conclusive remarks

Based on the information shown above, we learned that the Company has been engaged in automotive part and accessories industry since 1978. Moreover, customers of the Company are PT. Toyota Motor Manufacturing Indonesia, PT. Astra Honda Motor Indonesia, PT. Astra Internasional Tbk, Central Spring Inc of USA, Chuo Thai Cable Co. Ltd. of Thailand, Toyota Tshusho Corporation of Japan, etc. Meanwhile suppliers of the Company are Toyota Tshusho Corporation of Japan, PT. Incore Systems Solutions, Chuo Spring Co. Ltd of Japan, PT. Tenang Jaya Sejahtera, Taiwan Chuhatsu Factory Company of Taiwan, etc.

Based on the financial ratio calculated above, it reveals that the Company’s liquidity ratio is high, indicating that the Company has good capability to pay the short-term loans by using its current assets. Meanwhile, the Company is able to pay its long-term liabilities using assets, not with equity. On the other hand, the Company's cash flow characteristics also serve as an indicator of healthy financial condition. Overall, with such considerations, the Company is considered to have a healthy financial condition.

As we learned, the impact of the slowing economy resulted in the decrease performance of the automotive industry. This is negatively affecting the Company as the automotive components industry. However, in 2017 the Company conduct a local market expansion strategy to attract more customers from the automotive industry. Meanwhile, financially, the Company did not experience payment problems significantly, so the Company is able to manage the risk of debts well.

Based on the above information, regarding also Indonesian automotive industry in 2018 is predicted to be more successful. This could be an opportunity for the Company to develop its business in the future, supported with their 40 years of experiences and good relationships has managed with both suppliers and customers. Based on the various considerations, we classify the Company’s credit rating at 'Medium Risk'. 

For security reason, we advise those wishing to cooperate with or grant loans to this Company to keep asking for adequate collateral from shareholders.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.87

UK Pound

1

INR 90.49

Euro

1

INR 79.91

IDR

1

INR 0.0047

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

TRU

                                                


 

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.