GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Hunan Heshun Petroleum Co Ltd (SHSE:603353) » Definitions » Beneish M-Score

Hunan Heshun Petroleum Co (SHSE:603353) Beneish M-Score : -1.89 (As of Jun. 06, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Hunan Heshun Petroleum Co 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 -1.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hunan Heshun Petroleum Co's Beneish M-Score or its related term are showing as below:

SHSE:603353' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -1.8   Max: -0.85
Current: -1.89

During the past 10 years, the highest Beneish M-Score of Hunan Heshun Petroleum Co was -0.85. The lowest was -3.40. And the median was -1.80.


Hunan Heshun Petroleum Co Beneish M-Score Historical Data

The historical data trend for Hunan Heshun Petroleum Co'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.

Hunan Heshun Petroleum Co Beneish M-Score Chart

Hunan Heshun Petroleum Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -3.40 -0.86 -0.96 -3.14

Hunan Heshun Petroleum Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.24 -2.53 -2.78 -3.14 -1.89

Competitive Comparison of Hunan Heshun Petroleum Co's Beneish M-Score

For the Specialty Retail subindustry, Hunan Heshun Petroleum Co'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.


Hunan Heshun Petroleum Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Hunan Heshun Petroleum Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hunan Heshun Petroleum Co's Beneish M-Score falls into.



Hunan Heshun Petroleum Co 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 Hunan Heshun Petroleum Co 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 * 1.3754+0.528 * 1.0895+0.404 * 1.0016+0.892 * 0.8752+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.988+4.679 * 0.065079-0.327 * 0.9905
=-1.89

* 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 ¥15 Mil.
Revenue was 807.278 + 350.003 + 1002.787 + 1051.606 = ¥3,212 Mil.
Gross Profit was 62.937 + 75.544 + 92.678 + 75.289 = ¥306 Mil.
Total Current Assets was ¥805 Mil.
Total Assets was ¥2,179 Mil.
Property, Plant and Equipment(Net PPE) was ¥892 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥196 Mil.
Total Current Liabilities was ¥275 Mil.
Long-Term Debt & Capital Lease Obligation was ¥243 Mil.
Net Income was 9.217 + -2.529 + 26.751 + 15.798 = ¥49 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -97.533 + 72.17 + -48.248 + -18.949 = ¥-93 Mil.
Total Receivables was ¥12 Mil.
Revenue was 868.927 + 369.583 + 1147.68 + 1283.291 = ¥3,669 Mil.
Gross Profit was 73.454 + 85.968 + 111.877 + 110.154 = ¥381 Mil.
Total Current Assets was ¥863 Mil.
Total Assets was ¥2,235 Mil.
Property, Plant and Equipment(Net PPE) was ¥880 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥227 Mil.
Total Current Liabilities was ¥278 Mil.
Long-Term Debt & Capital Lease Obligation was ¥259 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)
=(14.965 / 3211.674) / (12.434 / 3669.481)
=0.00466 / 0.003388
=1.3754

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)
=(381.453 / 3669.481) / (306.448 / 3211.674)
=0.103953 / 0.095417
=1.0895

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 - (805.394 + 892.134) / 2178.84) / (1 - (862.88 + 879.558) / 2235.498)
=0.220903 / 0.220559
=1.0016

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
=3211.674 / 3669.481
=0.8752

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))
=(0 / (0 + 879.558)) / (0 / (0 + 892.134))
=0 / 0
=1

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)
=(196.337 / 3211.674) / (227.05 / 3669.481)
=0.061132 / 0.061875
=0.988

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)
=((243.482 + 275.141) / 2178.84) / ((259.033 + 278.152) / 2235.498)
=0.238027 / 0.240298
=0.9905

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
=(49.237 - 0 - -92.56) / 2178.84
=0.065079

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.

Hunan Heshun Petroleum Co has a M-score of -1.89 suggests that the company is unlikely to be a manipulator.


Hunan Heshun Petroleum Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Hunan Heshun Petroleum Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Hunan Heshun Petroleum Co (SHSE:603353) Business Description

Traded in Other Exchanges
N/A
Address
Wanjiali Middle Road, Heshun Building, No. 58 Section 2, Yuhua District, Hunan Province, Changsha, CHN, 410016
Hunan Heshun Petroleum Co Ltd is engaged in the wholesale and retail of gasoline and diesel, gas station and convenience store operations, refined oil storage, refined oil logistics distribution, and investment and construction of gas stations and oil depots.
Executives
Long Xiao Zhen Director
Yu Mei Ling senior management
Ceng Yue senior management
Wu Li Yu Director
Zhao Xiong Director

Hunan Heshun Petroleum Co (SHSE:603353) Headlines

No Headlines