Danum Sinar Sdn. Bhd. — Digitalisation Investment Calculator

S.T. Yong Enterprise Sdn. Bhd.  ·  2026–2028  ·  12,079 Ha · incl. ERP, e-Invoice, e-MSPO (Pillar IV)  ·  Updated March 2026 — current market rates

Phase 1: 8,307 Ha Phase 2: 3,772 Ha FFB RM750/MT MIDA SAG RM1M Grant
🌴 Which Estate Are You Viewing?
📊 Your Estate Details
Estate SizeTotal planted area (hectares) 8,307 ha
Annual FFB HarvestTonnes produced per hectare per year 4.7 t/ha
FFB Selling PriceCurrent MPOB reference: ~RM750/MT (March 2026) RM 750/MT
Total WorkersAll field staff on this estate 380 pax
Average Monthly Pay per WorkerIncl. allowances; min wage RM1,700 (Aug 2025) RM 1,900
Annual Fertiliser SpendTotal fertiliser budget across all blocks RM 6.5M
Windfall Profit Levy (WPL) note: At current CPO ~RM4,500/MT, WPL of 3% applies on the amount above the RM3,150 threshold (Peninsular Malaysia) — effective Jan 2025. This is already reflected in the conservative FFB price used above.
🎯 How Confident Are You?

Choose how conservative or optimistic you want the projections to be. This affects all benefit calculations.

🏛️ Government Grants & Tax Savings
Available incentives for this project
CASH GRANT
MIDA Smart Automation Grant (SAG MADANI)
IoT sensors, GPS fleet, AI agronomy engine
70:30 matching · max RM1M · apply before purchase
–
TAX SAVING
Automation Capital Allowance (200%)
Double deduction on IoT, AI & automation capex
YA 2023–2027 · file via LHDN annual return
–
TAX SAVING
HRDC Training Double Deduction
200% deduction on HRDC-registered training
Register training provider with HRDC first
–
CASH GRANT
BSN SME Digitalisation Fund — ERP & Payroll
50% matching on ERP/payroll system adoption
Apply BSN portal · RM5K–RM500K range · ERP, payroll, e-invoicing eligible
–
TAX SAVING
e-Invoicing LHDN Special Deduction
One-time deduction on MyInvois setup costs (max RM50K)
Budget 2024 · claim via LHDN annual return · mandatory from Jul 2025
–
CASH GRANT
SME Corp ESG Grant (PKSlestari)
40% grant on MSPO compliance system (Yr2–3)
Apply via SME Corp in Year 2
–
Total Estimated Benefit
Cash grants + tax savings
–
Apply for MIDA SAG MADANI BEFORE purchasing any equipment. All tax incentives are claimed in your annual corporate tax return.
💰
You invest
–
Total 3-year cost
(after grants & tax savings)
→
DIGITALISE
YOUR ESTATE
📈
You earn back
–
3-year total benefit
(extra revenue + savings)
→
NET GAIN
IN 3 YEARS
🏆
Paid back in
–
Return on investment: –
📋 Plain English Summary
–
–
–
–
Total 3-Year Cost
–
–
Total 3-Year Benefit
–
Extra revenue + cost savings
Net Profit (3 Years)
–
Return: –
Money Back In
–
5-Year value: –
Year 1 Investment
–
First-year setup cost
Current Annual Revenue
–
Before digitalisation
Total 5-Year Cost
–
After grants
5-Year Net Profit
–
–
📊 Where Does the Extra Money Come From?
Money In vs Money Out Over Time (RM M) When the dark line crosses zero = money fully paid back
Net position Total earned Total spent
Annual Cost vs Annual Benefit (RM M) Green bars above red bars = profitable year
Cost that year Benefit that year Net (line)
Detailed Year-by-Year Breakdown — Phase 1 All figures in RM millions
Item Year 1Year 2Year 3Year 4Year 5Total
All investment figures from S.T. Yong Enterprise BOM v5 (March 2026 market rates) · CPO Bursa futures RM4,454–4,740/MT (March 2026) · FFB planning rate RM750/MT · Min wage RM1,700/month (all employers, effective Aug 2025) · WPL threshold RM3,150/MT (Budget 2025) · MIDA SAG MADANI: 70:30 matching up to RM1M (valid to Dec 2027) · ACA: 200% deduction YA 2023–2027 · Benefits are estimates; actual results depend on implementation quality and market conditions