GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Buriram Sugar PCL (BKK:BRR) » Definitions » Beneish M-Score

Buriram Sugar PCL (BKK:BRR) Beneish M-Score : -1.94 (As of May. 28, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Buriram Sugar 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 -1.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:BRR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.66   Med: -2.4   Max: -0.75
Current: -1.94

During the past 11 years, the highest Beneish M-Score of Buriram Sugar PCL was -0.75. The lowest was -3.66. And the median was -2.40.


Buriram Sugar PCL Beneish M-Score Historical Data

The historical data trend for Buriram Sugar 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.

Buriram Sugar PCL Beneish M-Score Chart

Buriram Sugar 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 -3.01 -3.14 -2.65 -2.53 -2.23

Buriram Sugar 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 -2.94 -3.12 -2.57 -2.23 -1.94

Competitive Comparison of Buriram Sugar PCL's Beneish M-Score

For the Confectioners subindustry, Buriram Sugar 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.


Buriram Sugar PCL's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Buriram Sugar PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Buriram Sugar PCL's Beneish M-Score falls into.



Buriram Sugar 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 Buriram Sugar 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 * 1.5038+0.528 * 0.8938+0.404 * 0.7755+0.892 * 0.789+0.115 * 1.1457
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0578+4.679 * 0.084192-0.327 * 0.9758
=-1.94

* 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 ฿1,164 Mil.
Revenue was 2543.351 + 808.609 + 1281.672 + 1432.098 = ฿6,066 Mil.
Gross Profit was 850.973 + 162.313 + 270.908 + 276.471 = ฿1,561 Mil.
Total Current Assets was ฿4,633 Mil.
Total Assets was ฿10,784 Mil.
Property, Plant and Equipment(Net PPE) was ฿5,161 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿244 Mil.
Selling, General, & Admin. Expense(SGA) was ฿562 Mil.
Total Current Liabilities was ฿3,599 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,670 Mil.
Net Income was 453.962 + 122.114 + 65.064 + 31.703 = ฿673 Mil.
Non Operating Income was -88.993 + 204.419 + -41.157 + -2.264 = ฿72 Mil.
Cash Flow from Operations was -1475.434 + 227.692 + 605.775 + 334.867 = ฿-307 Mil.
Total Receivables was ฿981 Mil.
Revenue was 2547.108 + 675.206 + 1634.255 + 2831.012 = ฿7,688 Mil.
Gross Profit was 583.403 + 33.448 + 478.422 + 672.654 = ฿1,768 Mil.
Total Current Assets was ฿3,452 Mil.
Total Assets was ฿9,787 Mil.
Property, Plant and Equipment(Net PPE) was ฿5,177 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿282 Mil.
Selling, General, & Admin. Expense(SGA) was ฿674 Mil.
Total Current Liabilities was ฿2,601 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,160 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)
=(1164.494 / 6065.73) / (981.418 / 7687.581)
=0.191979 / 0.127663
=1.5038

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)
=(1767.927 / 7687.581) / (1560.665 / 6065.73)
=0.229972 / 0.257292
=0.8938

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 - (4633.412 + 5160.691) / 10784.158) / (1 - (3451.522 + 5177.218) / 9787.477)
=0.091806 / 0.11839
=0.7755

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
=6065.73 / 7687.581
=0.789

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))
=(282.467 / (282.467 + 5177.218)) / (244.06 / (244.06 + 5160.691))
=0.051737 / 0.045157
=1.1457

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)
=(562.146 / 6065.73) / (673.537 / 7687.581)
=0.092676 / 0.087614
=1.0578

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)
=((3669.772 + 3598.901) / 10784.158) / ((4159.651 + 2600.681) / 9787.477)
=0.674014 / 0.690712
=0.9758

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
=(672.843 - 72.005 - -307.1) / 10784.158
=0.084192

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.

Buriram Sugar PCL has a M-score of -1.94 suggests that the company is unlikely to be a manipulator.


Buriram Sugar PCL Beneish M-Score Related Terms

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


Buriram Sugar PCL (BKK:BRR) Business Description

Traded in Other Exchanges
N/A
Address
No. 237 moo 2, Tambol Hin Lek Fai, Amphur Kumueug, Buriram, THA, 31190
Buriram Sugar PCL is engaged in the production and distribution of sugar. It offers brown and raw sugar, as well as filter cake and bagasse, among other products. The company operates through the segments of the Manufacturing and distribution of sugar and molasses, Distribution of Agricultural Products, Production and distribution of electricity and steam and Other businesses such as manufacturing and distribution of packaging which are made from bagasse and provide logistics services. It derives prime revenue from the Sugar and Molasses business.

Buriram Sugar PCL (BKK:BRR) Headlines

No Headlines