GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Nusantara Sawit Sejahtera Tbk (ISX:NSSS) » Definitions » Beneish M-Score

PT Nusantarawit Sejahtera Tbk (ISX:NSSS) Beneish M-Score : -1.81 (As of Jun. 04, 2024)


View and export this data going back to 2023. Start your Free Trial

What is PT Nusantarawit Sejahtera Tbk Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -1.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Nusantarawit Sejahtera Tbk's Beneish M-Score or its related term are showing as below:

ISX:NSSS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.32   Med: -1.81   Max: 0.45
Current: -1.81

During the past 5 years, the highest Beneish M-Score of PT Nusantarawit Sejahtera Tbk was 0.45. The lowest was -2.32. And the median was -1.81.


PT Nusantarawit Sejahtera Tbk Beneish M-Score Historical Data

The historical data trend for PT Nusantarawit Sejahtera Tbk's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Nusantarawit Sejahtera Tbk Beneish M-Score Chart

PT Nusantarawit Sejahtera Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -2.32

PT Nusantarawit Sejahtera Tbk Quarterly Data
Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - 0.45 -2.32 -1.81

Competitive Comparison of PT Nusantarawit Sejahtera Tbk's Beneish M-Score

For the Farm Products subindustry, PT Nusantarawit Sejahtera Tbk's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Nusantarawit Sejahtera Tbk's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Nusantarawit Sejahtera Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Nusantarawit Sejahtera Tbk's Beneish M-Score falls into.



PT Nusantarawit Sejahtera Tbk Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of PT Nusantarawit Sejahtera Tbk for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.6889+0.528 * 0.9012+0.404 * 1.1966+0.892 * 1.1185+0.115 * 1.0343
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5935+4.679 * -0.036077-0.327 * 0.9931
=-1.81

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was Rp44,909 Mil.
Revenue was 277969.552 + 292558.874 + 359905.549 + 288767.681 = Rp1,219,202 Mil.
Gross Profit was 65436.591 + 127261.793 + 77225.876 + 67138.15 = Rp337,062 Mil.
Total Current Assets was Rp612,868 Mil.
Total Assets was Rp3,651,054 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,709,692 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,318 Mil.
Selling, General, & Admin. Expense(SGA) was Rp43,823 Mil.
Total Current Liabilities was Rp706,823 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,789,778 Mil.
Net Income was 5740.616 + 36093.443 + 22844.93 + 4064.28 = Rp68,743 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 59049.227 + 160413.765 + 10616.586 + -29618.06 = Rp200,462 Mil.
Total Receivables was Rp23,774 Mil.
Revenue was 243348.599 + 269779.516 + 268943.271 + 307936.522 = Rp1,090,008 Mil.
Gross Profit was 31179.411 + 60405.709 + 61094.385 + 118887.608 = Rp271,567 Mil.
Total Current Assets was Rp685,185 Mil.
Total Assets was Rp3,444,172 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,500,019 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,166 Mil.
Selling, General, & Admin. Expense(SGA) was Rp66,011 Mil.
Total Current Liabilities was Rp396,140 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,975,395 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(44908.852 / 1219201.656) / (23773.521 / 1090007.908)
=0.036835 / 0.02181
=1.6889

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(271567.113 / 1090007.908) / (337062.41 / 1219201.656)
=0.249142 / 0.276462
=0.9012

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (612867.632 + 2709691.929) / 3651054.06) / (1 - (685184.559 + 2500019.444) / 3444171.824)
=0.089973 / 0.07519
=1.1966

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=1219201.656 / 1090007.908
=1.1185

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(3165.738 / (3165.738 + 2500019.444)) / (3318.491 / (3318.491 + 2709691.929))
=0.001265 / 0.001223
=1.0343

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(43822.898 / 1219201.656) / (66010.69 / 1090007.908)
=0.035944 / 0.06056
=0.5935

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1789777.611 + 706822.802) / 3651054.06) / ((1975395.436 + 396140.059) / 3444171.824)
=0.683803 / 0.688565
=0.9931

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(68743.269 - 0 - 200461.518) / 3651054.06
=-0.036077

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

PT Nusantarawit Sejahtera Tbk has a M-score of -1.81 suggests that the company is unlikely to be a manipulator.


PT Nusantarawit Sejahtera Tbk Beneish M-Score Related Terms

Thank you for viewing the detailed overview of PT Nusantarawit Sejahtera Tbk's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Nusantarawit Sejahtera Tbk (ISX:NSSS) Business Description

Traded in Other Exchanges
N/A
Address
Jalan H.R. Rasuna Said Kav.1, Menara Imperium LT20, Suite C, Kelurahan Guntur, Kecamatan Setiabudi, Kota Administrasi, Jakarta Selatan, IDN, 12980
PT Nusantara Sawit Sejahtera Tbk is a company engaged in the business of other management consulting activities which oversees several other companies in the upstream oil palm plantation sector with five plantation areas located in Central Kalimantan, specifically for the sale of quality palm oil products high; Fresh Fruit Bunches, Crude Palm Oil and Palm Seeds.

PT Nusantarawit Sejahtera Tbk (ISX:NSSS) Headlines

No Headlines