GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Grande Asset Hotels And Property PCL (BKK:GRAND) » Definitions » Beneish M-Score

Grande Asset Hotels And Property PCL (BKK:GRAND) Beneish M-Score : -2.62 (As of May. 15, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Grande Asset Hotels And Property 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Grande Asset Hotels And Property PCL's Beneish M-Score or its related term are showing as below:

BKK:GRAND' s Beneish M-Score Range Over the Past 10 Years
Min: -8.69   Med: -2.31   Max: 4.58
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Grande Asset Hotels And Property PCL was 4.58. The lowest was -8.69. And the median was -2.31.


Grande Asset Hotels And Property PCL Beneish M-Score Historical Data

The historical data trend for Grande Asset Hotels And Property 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.

Grande Asset Hotels And Property PCL Beneish M-Score Chart

Grande Asset Hotels And Property 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 -2.30 -8.69 -3.26 -2.32 -2.62

Grande Asset Hotels And Property PCL Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.32 -1.18 -2.27 -2.12 -2.62

Competitive Comparison of Grande Asset Hotels And Property PCL's Beneish M-Score

For the Lodging subindustry, Grande Asset Hotels And Property 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.


Grande Asset Hotels And Property PCL's Beneish M-Score Distribution in the Travel & Leisure Industry

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

* The bar in red indicates where Grande Asset Hotels And Property PCL's Beneish M-Score falls into.



Grande Asset Hotels And Property 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 Grande Asset Hotels And Property 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 * 0.7342+0.528 * 0.7021+0.404 * 1.0461+0.892 * 1.5188+0.115 * 1.0619
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8671+4.679 * -0.050051-0.327 * 1.0581
=-2.62

* 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 ฿351 Mil.
Revenue was 760.586 + 570.999 + 629.426 + 660.371 = ฿2,621 Mil.
Gross Profit was 409.304 + 239.982 + 283.4 + 329.494 = ฿1,262 Mil.
Total Current Assets was ฿3,639 Mil.
Total Assets was ฿18,266 Mil.
Property, Plant and Equipment(Net PPE) was ฿10,988 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿398 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,298 Mil.
Total Current Liabilities was ฿6,566 Mil.
Long-Term Debt & Capital Lease Obligation was ฿7,710 Mil.
Net Income was -158.433 + -239.876 + -169.343 + -185.36 = ฿-753 Mil.
Non Operating Income was -61.947 + 42.162 + 81.7 + 33.078 = ฿95 Mil.
Cash Flow from Operations was 69.658 + -15.723 + 40.237 + -27.934 = ฿66 Mil.
Total Receivables was ฿315 Mil.
Revenue was 624.616 + 510.885 + 382.098 + 208.339 = ฿1,726 Mil.
Gross Profit was 313.102 + 194.709 + 94.969 + -19.279 = ฿584 Mil.
Total Current Assets was ฿3,889 Mil.
Total Assets was ฿18,300 Mil.
Property, Plant and Equipment(Net PPE) was ฿10,926 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿421 Mil.
Selling, General, & Admin. Expense(SGA) was ฿986 Mil.
Total Current Liabilities was ฿4,322 Mil.
Long-Term Debt & Capital Lease Obligation was ฿9,195 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)
=(351.395 / 2621.382) / (315.133 / 1725.938)
=0.13405 / 0.182587
=0.7342

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)
=(583.501 / 1725.938) / (1262.18 / 2621.382)
=0.338078 / 0.481494
=0.7021

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 - (3638.509 + 10988.436) / 18266.162) / (1 - (3889.251 + 10925.742) / 18300.401)
=0.199233 / 0.190455
=1.0461

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
=2621.382 / 1725.938
=1.5188

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))
=(420.816 / (420.816 + 10925.742)) / (397.668 / (397.668 + 10988.436))
=0.037088 / 0.034926
=1.0619

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)
=(1298.146 / 2621.382) / (985.704 / 1725.938)
=0.495214 / 0.571112
=0.8671

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)
=((7710.071 + 6565.728) / 18266.162) / ((9195.223 + 4321.836) / 18300.401)
=0.781543 / 0.738621
=1.0581

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
=(-753.012 - 94.993 - 66.238) / 18266.162
=-0.050051

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.

Grande Asset Hotels And Property PCL has a M-score of -2.62 suggests that the company is unlikely to be a manipulator.


Grande Asset Hotels And Property PCL Beneish M-Score Related Terms

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


Grande Asset Hotels And Property PCL (BKK:GRAND) Business Description

Traded in Other Exchanges
N/A
Address
Sukhumvit Road, Room No 3203-4 32nd Floor, 388, Exchange Tower Building, Klongtoey Sub-district, Klongtoey District, Bangkok, THA, 10110
Grande Asset Hotels And Property PCL is a company. operates in the hotel industry. Its operating segments include Hotel business; Rental business, and Property development business., of which prime revenue is derived from the Hotel business segment. The company focuses its business and long-term investment in hotels that are international and globally managed brands and real estate development. Its property portfolio includes Sheraton Hua Hin Pranburi Villas, Sheraton Hua Hin Resort & Spa Hotel, The Westin Grande Sukhumvit, Hyde Sukhumvit Condominium, Hua Hin Blue Lagoon Resort, and The Trendy Condominium.

Grande Asset Hotels And Property PCL (BKK:GRAND) Headlines

No Headlines