GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Sahamit Machinery PCL (BKK:SMIT) » Definitions » Beneish M-Score

Sahamit Machinery PCL (BKK:SMIT) Beneish M-Score : -3.22 (As of May. 16, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Sahamit Machinery 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 -3.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SMIT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.68   Max: 4.04
Current: -3.22

During the past 13 years, the highest Beneish M-Score of Sahamit Machinery PCL was 4.04. The lowest was -3.22. And the median was -2.68.


Sahamit Machinery PCL Beneish M-Score Historical Data

The historical data trend for Sahamit Machinery 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.

Sahamit Machinery PCL Beneish M-Score Chart

Sahamit Machinery 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 -2.81 -2.88 -1.69 -2.61 -3.22

Sahamit Machinery 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 -2.61 -2.80 -3.10 -3.31 -3.22

Competitive Comparison of Sahamit Machinery PCL's Beneish M-Score

For the Steel subindustry, Sahamit Machinery 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.


Sahamit Machinery PCL's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Sahamit Machinery PCL's Beneish M-Score distribution charts can be found below:

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



Sahamit Machinery 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 Sahamit Machinery 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 * 0.9804+0.528 * 0.9464+0.404 * 0.7434+0.892 * 0.7433+0.115 * 0.9609
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2707+4.679 * -0.078925-0.327 * 0.8326
=-3.22

* 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 ฿288 Mil.
Revenue was 366.179 + 410.601 + 400.146 + 440.705 = ฿1,618 Mil.
Gross Profit was 115.115 + 130.335 + 132.971 + 142.718 = ฿521 Mil.
Total Current Assets was ฿1,888 Mil.
Total Assets was ฿2,806 Mil.
Property, Plant and Equipment(Net PPE) was ฿805 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿61 Mil.
Selling, General, & Admin. Expense(SGA) was ฿368 Mil.
Total Current Liabilities was ฿175 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0 Mil.
Net Income was 15.823 + 35.382 + 37.263 + 43.199 = ฿132 Mil.
Non Operating Income was -1.122 + 4.048 + -1.523 + 3.055 = ฿4 Mil.
Cash Flow from Operations was 43.99 + 89.606 + 110.587 + 104.469 = ฿349 Mil.
Total Receivables was ฿396 Mil.
Revenue was 479.299 + 616.984 + 561.125 + 518.826 = ฿2,176 Mil.
Gross Profit was 142.213 + 176.985 + 176.568 + 167.782 = ฿664 Mil.
Total Current Assets was ฿1,883 Mil.
Total Assets was ฿2,864 Mil.
Property, Plant and Equipment(Net PPE) was ฿826 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿60 Mil.
Selling, General, & Admin. Expense(SGA) was ฿390 Mil.
Total Current Liabilities was ฿215 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0 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)
=(288.497 / 1617.631) / (395.884 / 2176.234)
=0.178345 / 0.181912
=0.9804

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)
=(663.548 / 2176.234) / (521.139 / 1617.631)
=0.304907 / 0.322162
=0.9464

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 - (1888.12 + 804.742) / 2805.731) / (1 - (1883.241 + 825.891) / 2864.125)
=0.040228 / 0.054115
=0.7434

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
=1617.631 / 2176.234
=0.7433

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))
=(60.06 / (60.06 + 825.891)) / (61.082 / (61.082 + 804.742))
=0.067792 / 0.070548
=0.9609

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)
=(368.131 / 1617.631) / (389.75 / 2176.234)
=0.227574 / 0.179094
=1.2707

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)
=((0 + 175.411) / 2805.731) / ((0 + 215.061) / 2864.125)
=0.062519 / 0.075088
=0.8326

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
=(131.667 - 4.458 - 348.652) / 2805.731
=-0.078925

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.

Sahamit Machinery PCL has a M-score of -3.22 suggests that the company is unlikely to be a manipulator.


Sahamit Machinery PCL Beneish M-Score Related Terms

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


Sahamit Machinery PCL (BKK:SMIT) Business Description

Traded in Other Exchanges
N/A
Address
42, 48 Soi chokchaijongjumroen Rama 3 Road, Bangpongpang, Yannawa, Bangkok, THA, 10120
Sahamit Machinery PCL is a thailand-based company engaged in the distribution of industrial machinery and equipment. It operates in five product groups: special steels, machine tools and tooling, pulp and paper, machinery and equipment for wood processing, and electrical engineering. The business segments of the group are; Steel and Heat treatment, Machine tools and Tooling and Others. Steel and Heat treatment include special tool steels, carbonitriding, Annealing, machinery, and carbon steels contribute majority revenue of the firm. Machine tools and tooling products include electrical discharge machine, milling cutters, and inserts for milling. It mainly operates in Thailand, and derives main revenue from the Steel and Heat treatment segment.

Sahamit Machinery PCL (BKK:SMIT) Headlines

From GuruFocus

SCHMITT INVESTOR ALERT

By PRNewswire PRNewswire 12-06-2022