GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Bound And Beyond PCL (BKK:BEYOND) » Definitions » Beneish M-Score

Bound And Beyond PCL (BKK:BEYOND) Beneish M-Score : -2.65 (As of May. 14, 2024)


View and export this data going back to 1987. Start your Free Trial

What is Bound And Beyond PCL 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bound And Beyond PCL's Beneish M-Score or its related term are showing as below:

BKK:BEYOND' s Beneish M-Score Range Over the Past 10 Years
Min: -15.33   Med: -2.05   Max: 83.9
Current: -2.65

During the past 13 years, the highest Beneish M-Score of Bound And Beyond PCL was 83.90. The lowest was -15.33. And the median was -2.05.


Bound And Beyond PCL Beneish M-Score Historical Data

The historical data trend for Bound And Beyond PCL'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.

Bound And Beyond PCL Beneish M-Score Chart

Bound And Beyond PCL 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 -3.43 20.55 12.39 4.37 -3.09

Bound And Beyond PCL 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 -0.36 -1.98 -2.55 -3.09 -2.65

Competitive Comparison of Bound And Beyond PCL's Beneish M-Score

For the Lodging subindustry, Bound And Beyond PCL'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.


Bound And Beyond PCL's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Bound And Beyond PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bound And Beyond PCL's Beneish M-Score falls into.



Bound And Beyond PCL 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 Bound And Beyond PCL 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 * 0.6258+0.528 * 0.8995+0.404 * 1.737+0.892 * 1.1904+0.115 * 0.9705
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8988+4.679 * -0.058839-0.327 * 0.9335
=-2.65

* 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 ฿103 Mil.
Revenue was 952.231 + 882.476 + 673.173 + 613.921 = ฿3,122 Mil.
Gross Profit was 420.63 + 327.669 + 208.391 + 175.895 = ฿1,133 Mil.
Total Current Assets was ฿939 Mil.
Total Assets was ฿12,912 Mil.
Property, Plant and Equipment(Net PPE) was ฿11,194 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿308 Mil.
Selling, General, & Admin. Expense(SGA) was ฿831 Mil.
Total Current Liabilities was ฿2,049 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,204 Mil.
Net Income was 67.519 + -3.651 + -61.144 + 204.936 = ฿208 Mil.
Non Operating Income was 4.207 + -7.673 + 15.969 + 317.485 = ฿330 Mil.
Cash Flow from Operations was 164.618 + 216.396 + 129.73 + 126.641 = ฿637 Mil.
Total Receivables was ฿139 Mil.
Revenue was 811.852 + 836.076 + 526.399 + 448.245 = ฿2,623 Mil.
Gross Profit was 325.899 + 308.654 + 130.714 + 90.547 = ฿856 Mil.
Total Current Assets was ฿1,473 Mil.
Total Assets was ฿13,295 Mil.
Property, Plant and Equipment(Net PPE) was ฿11,360 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿303 Mil.
Selling, General, & Admin. Expense(SGA) was ฿777 Mil.
Total Current Liabilities was ฿2,288 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,609 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)
=(103.408 / 3121.801) / (138.804 / 2622.572)
=0.033124 / 0.052927
=0.6258

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)
=(855.814 / 2622.572) / (1132.585 / 3121.801)
=0.326326 / 0.362799
=0.8995

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 - (939.326 + 11193.588) / 12911.692) / (1 - (1473.319 + 11359.991) / 13294.964)
=0.060316 / 0.034724
=1.737

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
=3121.801 / 2622.572
=1.1904

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))
=(303.325 / (303.325 + 11359.991)) / (308.219 / (308.219 + 11193.588))
=0.026007 / 0.026797
=0.9705

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)
=(831.117 / 3121.801) / (776.782 / 2622.572)
=0.26623 / 0.296191
=0.8988

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)
=((4203.695 + 2048.627) / 12911.692) / ((4608.733 + 2288.107) / 13294.964)
=0.484237 / 0.518756
=0.9335

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
=(207.66 - 329.988 - 637.385) / 12911.692
=-0.058839

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.

Bound And Beyond PCL has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Bound And Beyond PCL Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Bound And Beyond PCL's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Bound And Beyond PCL (BKK:BEYOND) Business Description

Traded in Other Exchanges
Address
Wireless Road, No. 130-132 Sindhorn Tower 2, 15th Floor, Lumpini, Pathum Wan, Bangkok, THA, 10330
Bound And Beyond PCL is Thailand based company. The company is engaged in the hotel and real estate business and other businesses.

Bound And Beyond PCL (BKK:BEYOND) Headlines

No Headlines