GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Siamgas And Petrochemicals PCL (BKK:SGP) » Definitions » Beneish M-Score

Siamgas And Petrochemicals PCL (BKK:SGP) Beneish M-Score : -3.37 (As of May. 17, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Siamgas And Petrochemicals 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 -3.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SGP' s Beneish M-Score Range Over the Past 10 Years
Min: -7.58   Med: -2.53   Max: 7.44
Current: -3.37

During the past 13 years, the highest Beneish M-Score of Siamgas And Petrochemicals PCL was 7.44. The lowest was -7.58. And the median was -2.53.


Siamgas And Petrochemicals PCL Beneish M-Score Historical Data

The historical data trend for Siamgas And Petrochemicals 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.

Siamgas And Petrochemicals PCL Beneish M-Score Chart

Siamgas And Petrochemicals 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 -2.96 -3.08 -1.91 -1.61 -2.60

Siamgas And Petrochemicals 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 -0.89 7.44 -1.83 -2.60 -3.37

Competitive Comparison of Siamgas And Petrochemicals PCL's Beneish M-Score

For the Oil & Gas Refining & Marketing subindustry, Siamgas And Petrochemicals 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.


Siamgas And Petrochemicals PCL's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Siamgas And Petrochemicals PCL's Beneish M-Score distribution charts can be found below:

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



Siamgas And Petrochemicals 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 Siamgas And Petrochemicals 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 * 0.9195+0.528 * 0.4006+0.404 * 1.1233+0.892 * 0.8921+0.115 * 1.0302
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2594+4.679 * -0.09512-0.327 * 0.8905
=-3.37

* 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 ฿6,800 Mil.
Revenue was 23260.691 + 22561.21 + 22884.38 + 20495.683 = ฿89,202 Mil.
Gross Profit was 1235.607 + 1535.204 + 2142.354 + -1011.407 = ฿3,902 Mil.
Total Current Assets was ฿18,672 Mil.
Total Assets was ฿49,820 Mil.
Property, Plant and Equipment(Net PPE) was ฿24,274 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,389 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,713 Mil.
Total Current Liabilities was ฿12,404 Mil.
Long-Term Debt & Capital Lease Obligation was ฿12,573 Mil.
Net Income was 635.734 + 757.914 + 1230.485 + -1254.57 = ฿1,370 Mil.
Non Operating Income was 140.857 + 200.75 + 114.521 + 233.847 = ฿690 Mil.
Cash Flow from Operations was 3383.98 + 1259.063 + 652.318 + 123.104 = ฿5,418 Mil.
Total Receivables was ฿8,290 Mil.
Revenue was 24657.669 + 26214.671 + 24487.143 + 24632.289 = ฿99,992 Mil.
Gross Profit was 805.355 + 589.747 + -98.637 + 455.606 = ฿1,752 Mil.
Total Current Assets was ฿22,933 Mil.
Total Assets was ฿53,190 Mil.
Property, Plant and Equipment(Net PPE) was ฿23,723 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,401 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,524 Mil.
Total Current Liabilities was ฿20,800 Mil.
Long-Term Debt & Capital Lease Obligation was ฿9,144 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)
=(6800 / 89201.964) / (8290 / 99991.772)
=0.076232 / 0.082907
=0.9195

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)
=(1752.071 / 99991.772) / (3901.758 / 89201.964)
=0.017522 / 0.043741
=0.4006

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 - (18672.19 + 24273.682) / 49820.129) / (1 - (22933.304 + 23722.873) / 53189.8)
=0.137982 / 0.122836
=1.1233

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
=89201.964 / 99991.772
=0.8921

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))
=(1401.355 / (1401.355 + 23722.873)) / (1389.423 / (1389.423 + 24273.682))
=0.055777 / 0.054141
=1.0302

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)
=(1712.625 / 89201.964) / (1524.4 / 99991.772)
=0.019199 / 0.015245
=1.2594

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)
=((12572.867 + 12403.59) / 49820.129) / ((9144.102 + 20799.905) / 53189.8)
=0.501333 / 0.562965
=0.8905

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
=(1369.563 - 689.975 - 5418.465) / 49820.129
=-0.09512

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.

Siamgas And Petrochemicals PCL has a M-score of -3.37 suggests that the company is unlikely to be a manipulator.


Siamgas And Petrochemicals PCL Beneish M-Score Related Terms

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


Siamgas And Petrochemicals PCL (BKK:SGP) Business Description

Traded in Other Exchanges
N/A
Address
No. 553, Ratchaprarop Road, 30th Floor, Tower A, The Palladium Building, Makkasan, Ratchathewi, Bangkok, THA, 10400
Siamgas And Petrochemicals PCL are engaged in the trading of liquefied petroleum gas and petrochemicals. It sells liquefied petroleum gas under two brands: SIAMGAS and UNIQUE GAS in Thailand and under SGGAS, SINGGAS, and MYGAZ brands in the Overseas market. Its segments include Petroleum & petrochemical products, which is engaged in trading of petroleum for household cooking, industry & transportation businesses, and petrochemical trading; Transportation services, which provides transportation services by land & ship; and Others segment, which is into Cylinder manufacturing, holding business and oil depots & port services. Its operations are carried out in Thailand, China, Singapore, Malaysia, and Vietnam. The company generates the majority of its revenue from the overseas market.

Siamgas And Petrochemicals PCL (BKK:SGP) Headlines

No Headlines