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

Betagro PCL (BKK:BTG) Beneish M-Score : -2.33 (As of May. 14, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Betagro 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:BTG' s Beneish M-Score Range Over the Past 10 Years
Min: -2.49   Med: -2.4   Max: -1.94
Current: -2.33

During the past 5 years, the highest Beneish M-Score of Betagro PCL was -1.94. The lowest was -2.49. And the median was -2.40.


Betagro PCL Beneish M-Score Historical Data

The historical data trend for Betagro 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.

Betagro PCL Beneish M-Score Chart

Betagro PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -1.94 -2.38

Betagro PCL Quarterly Data
Dec19 Dec20 Mar21 Jun21 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 -2.39 -2.48 - -2.38 -2.33

Competitive Comparison of Betagro PCL's Beneish M-Score

For the Farm Products subindustry, Betagro 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.


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

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

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



Betagro 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 Betagro 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 * 1.2429+0.528 * 1.8016+0.404 * 0.9824+0.892 * 0.9382+0.115 * 1.0334
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0406+4.679 * -0.079916-0.327 * 1.1797
=-2.33

* 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 ฿7,077 Mil.
Revenue was 27034.136 + 27364.968 + 27046.663 + 26490.742 = ฿107,937 Mil.
Gross Profit was 2931.65 + 2591.238 + 2187.795 + 2756.642 = ฿10,467 Mil.
Total Current Assets was ฿29,963 Mil.
Total Assets was ฿61,961 Mil.
Property, Plant and Equipment(Net PPE) was ฿26,693 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4,690 Mil.
Selling, General, & Admin. Expense(SGA) was ฿11,758 Mil.
Total Current Liabilities was ฿23,841 Mil.
Long-Term Debt & Capital Lease Obligation was ฿9,729 Mil.
Net Income was -124.068 + -656.275 + -784.086 + -350.596 = ฿-1,915 Mil.
Non Operating Income was 17.466 + 24.156 + 44.817 + -38.965 = ฿47 Mil.
Cash Flow from Operations was 1842.945 + 583.817 + -24.706 + 587.084 = ฿2,989 Mil.
Total Receivables was ฿6,069 Mil.
Revenue was 27735.613 + 29849.518 + 29491.545 + 27972.756 = ฿115,049 Mil.
Gross Profit was 3339.038 + 5308.546 + 6039.652 + 5413.199 = ฿20,100 Mil.
Total Current Assets was ฿30,613 Mil.
Total Assets was ฿59,112 Mil.
Property, Plant and Equipment(Net PPE) was ฿23,348 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4,264 Mil.
Selling, General, & Admin. Expense(SGA) was ฿12,043 Mil.
Total Current Liabilities was ฿19,151 Mil.
Long-Term Debt & Capital Lease Obligation was ฿7,996 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)
=(7077.044 / 107936.509) / (6069.191 / 115049.432)
=0.065567 / 0.052753
=1.2429

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)
=(20100.435 / 115049.432) / (10467.325 / 107936.509)
=0.174711 / 0.096977
=1.8016

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 - (29962.763 + 26693.086) / 61960.924) / (1 - (30612.901 + 23347.602) / 59112.406)
=0.08562 / 0.087154
=0.9824

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
=107936.509 / 115049.432
=0.9382

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))
=(4263.834 / (4263.834 + 23347.602)) / (4689.698 / (4689.698 + 26693.086))
=0.154423 / 0.149435
=1.0334

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)
=(11757.592 / 107936.509) / (12042.876 / 115049.432)
=0.108931 / 0.104676
=1.0406

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)
=((9729.328 + 23840.875) / 61960.924) / ((7996.271 + 19151.01) / 59112.406)
=0.541796 / 0.459248
=1.1797

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
=(-1915.025 - 47.474 - 2989.14) / 61960.924
=-0.079916

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.

Betagro PCL has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.


Betagro PCL Beneish M-Score Related Terms

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


Betagro PCL (BKK:BTG) Business Description

Traded in Other Exchanges
N/A
Address
Moo 6, Vibhavadi Rangsit Road, 323 Betagro Tower (North Park), Kwaeng Thungsonghong, Ket Laksi, Bangkok, THA, 10210
Betagro PCL is an integrated agro-industrial and food company. The company's segment includes Agro Business, Consumer Food Business; Export Business; Non-Package Meat Products Business; Co and By-Products and Other Food Business; Livestock Business; International Business; Pet Business, and others. It generates maximum revenue from the Consumer Food Business segment. Geographically, the majority of revenue is from Thailand.