GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Delmon Poultry Co BSC (BAH:POLTRY) » Definitions » Beneish M-Score

Delmon Poultry Co BSC (BAH:POLTRY) Beneish M-Score : -2.55 (As of May. 23, 2024)


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

What is Delmon Poultry Co BSC 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Delmon Poultry Co BSC's Beneish M-Score or its related term are showing as below:

BAH:POLTRY' s Beneish M-Score Range Over the Past 10 Years
Min: -7.1   Med: -2.23   Max: -1.35
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Delmon Poultry Co BSC was -1.35. The lowest was -7.10. And the median was -2.23.


Delmon Poultry Co BSC Beneish M-Score Historical Data

The historical data trend for Delmon Poultry Co BSC'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.

Delmon Poultry Co BSC Beneish M-Score Chart

Delmon Poultry Co BSC 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 -1.78 -3.09 -1.76 -2.54 -2.55

Delmon Poultry Co BSC 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 - - - -2.55 -

Competitive Comparison of Delmon Poultry Co BSC's Beneish M-Score

For the Packaged Foods subindustry, Delmon Poultry Co BSC'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.


Delmon Poultry Co BSC's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Delmon Poultry Co BSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Delmon Poultry Co BSC's Beneish M-Score falls into.



Delmon Poultry Co BSC 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 Delmon Poultry Co BSC 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 * 1.1863+0.528 * 1.0792+0.404 * 0.9731+0.892 * 1.0154+0.115 * 1.2126
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0608+4.679 * -0.062918-0.327 * 1.0265
=-2.55

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was BHD3.08 Mil.
Revenue was BHD19.10 Mil.
Gross Profit was BHD0.88 Mil.
Total Current Assets was BHD6.34 Mil.
Total Assets was BHD16.75 Mil.
Property, Plant and Equipment(Net PPE) was BHD6.36 Mil.
Depreciation, Depletion and Amortization(DDA) was BHD0.43 Mil.
Selling, General, & Admin. Expense(SGA) was BHD0.01 Mil.
Total Current Liabilities was BHD1.65 Mil.
Long-Term Debt & Capital Lease Obligation was BHD0.61 Mil.
Net Income was BHD0.41 Mil.
Gross Profit was BHD0.00 Mil.
Cash Flow from Operations was BHD1.46 Mil.
Total Receivables was BHD2.56 Mil.
Revenue was BHD18.81 Mil.
Gross Profit was BHD0.93 Mil.
Total Current Assets was BHD7.16 Mil.
Total Assets was BHD16.52 Mil.
Property, Plant and Equipment(Net PPE) was BHD5.25 Mil.
Depreciation, Depletion and Amortization(DDA) was BHD0.44 Mil.
Selling, General, & Admin. Expense(SGA) was BHD0.01 Mil.
Total Current Liabilities was BHD1.54 Mil.
Long-Term Debt & Capital Lease Obligation was BHD0.63 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)
=(3.08 / 19.097) / (2.557 / 18.808)
=0.161282 / 0.135953
=1.1863

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)
=(0.93 / 18.808) / (0.875 / 19.097)
=0.049447 / 0.045819
=1.0792

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 - (6.335 + 6.361) / 16.752) / (1 - (7.155 + 5.254) / 16.519)
=0.24212 / 0.248804
=0.9731

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
=19.097 / 18.808
=1.0154

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))
=(0.438 / (0.438 + 5.254)) / (0.431 / (0.431 + 6.361))
=0.07695 / 0.063457
=1.2126

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)
=(0.014 / 19.097) / (0.013 / 18.808)
=0.000733 / 0.000691
=1.0608

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)
=((0.608 + 1.653) / 16.752) / ((0.63 + 1.542) / 16.519)
=0.134969 / 0.131485
=1.0265

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
=(0.406 - 0 - 1.46) / 16.752
=-0.062918

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.

Delmon Poultry Co BSC has a M-score of -2.55 suggests that the company is unlikely to be a manipulator.


Delmon Poultry Co BSC Beneish M-Score Related Terms

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


Delmon Poultry Co BSC (BAH:POLTRY) Business Description

Traded in Other Exchanges
N/A
Address
P.O. Box 20535, Hamala, BHR
Delmon Poultry Co BSC formely, Delmon Poultry Co is engaged in the processing, packing, and storing frozen chicken. The company operates through four business segments which include Chicken, Feed, Chicks, and Investments. It offers varieties of chicken products such as Chicken Legs, Liver, Thighs, Chopped Chicken and Chicken Wings. The company's chicken processing plant is located at Hamala, Feedmill at Mina Salman and Chicks hatchery at Al-Buhair, in the Kingdom of Bahrain. The majority of the revenue is generated from the Chicken segment.

Delmon Poultry Co BSC (BAH:POLTRY) Headlines

No Headlines