GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Sahamitr Pressure Container PCL (BKK:SMPC) » Definitions » Beneish M-Score

Sahamitr Pressure Container PCL (BKK:SMPC) Beneish M-Score : -1.63 (As of Jun. 08, 2024)


View and export this data going back to 1991. Start your Free Trial

What is Sahamitr Pressure Container 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.

Warning Sign:

Beneish M-Score -1.63 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:SMPC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.62   Med: -2.26   Max: -1.01
Current: -1.63

During the past 13 years, the highest Beneish M-Score of Sahamitr Pressure Container PCL was -1.01. The lowest was -3.62. And the median was -2.26.


Sahamitr Pressure Container PCL Beneish M-Score Historical Data

The historical data trend for Sahamitr Pressure Container 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.

Sahamitr Pressure Container PCL Beneish M-Score Chart

Sahamitr Pressure Container 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 -2.98 -2.93 -1.32 -2.69 -2.34

Sahamitr Pressure Container 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 -3.24 -3.01 -3.40 -2.34 -1.63

Competitive Comparison of Sahamitr Pressure Container PCL's Beneish M-Score

For the Metal Fabrication subindustry, Sahamitr Pressure Container 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.


Sahamitr Pressure Container PCL's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sahamitr Pressure Container PCL's Beneish M-Score distribution charts can be found below:

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



Sahamitr Pressure Container 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 Sahamitr Pressure Container 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 * 2.1139+0.528 * 1.2032+0.404 * 0.8103+0.892 * 0.9136+0.115 * 0.93
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9207+4.679 * -0.016651-0.327 * 1.1781
=-1.63

* 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 ฿796 Mil.
Revenue was 1143.634 + 1035.871 + 831.137 + 1127.826 = ฿4,138 Mil.
Gross Profit was 226.676 + 184.7 + 155.579 + 225.273 = ฿792 Mil.
Total Current Assets was ฿3,156 Mil.
Total Assets was ฿4,561 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,327 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿83 Mil.
Selling, General, & Admin. Expense(SGA) was ฿449 Mil.
Total Current Liabilities was ฿1,682 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4 Mil.
Net Income was 154.291 + 103.461 + 84.366 + 135.42 = ฿478 Mil.
Non Operating Income was 20.772 + 1.674 + 8.741 + 18.648 = ฿50 Mil.
Cash Flow from Operations was -100.527 + 85.552 + 148.633 + 369.983 = ฿504 Mil.
Total Receivables was ฿412 Mil.
Revenue was 816.033 + 939.336 + 1378.608 + 1395.682 = ฿4,530 Mil.
Gross Profit was 105.725 + 198.978 + 343.878 + 394.702 = ฿1,043 Mil.
Total Current Assets was ฿2,417 Mil.
Total Assets was ฿3,819 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,322 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿77 Mil.
Selling, General, & Admin. Expense(SGA) was ฿534 Mil.
Total Current Liabilities was ฿1,197 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1 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)
=(796.354 / 4138.468) / (412.335 / 4529.659)
=0.192427 / 0.09103
=2.1139

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)
=(1043.283 / 4529.659) / (792.228 / 4138.468)
=0.230323 / 0.19143
=1.2032

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 - (3156.394 + 1326.795) / 4560.546) / (1 - (2417.147 + 1321.568) / 3818.647)
=0.016962 / 0.020932
=0.8103

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
=4138.468 / 4529.659
=0.9136

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))
=(77.001 / (77.001 + 1321.568)) / (83.494 / (83.494 + 1326.795))
=0.055057 / 0.059203
=0.93

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)
=(449.139 / 4138.468) / (533.916 / 4529.659)
=0.108528 / 0.117871
=0.9207

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)
=((3.75 + 1682.019) / 4560.546) / ((0.684 + 1197.438) / 3818.647)
=0.369642 / 0.313756
=1.1781

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
=(477.538 - 49.835 - 503.641) / 4560.546
=-0.016651

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.

Sahamitr Pressure Container PCL has a M-score of -1.63 signals that the company is likely to be a manipulator.


Sahamitr Pressure Container PCL Beneish M-Score Related Terms

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


Sahamitr Pressure Container PCL (BKK:SMPC) Business Description

Traded in Other Exchanges
N/A
Address
Bangkhunthien-Chaitalay Road, 92, Soi Thientalay 7, 4th Intersection, Samaedam, Bangkhunthien, Bangkok, THA, 10150
Sahamitr Pressure Container PCLy is engaged in the manufacturing of LPG and other pressure cylinders for both domestic and export sales. In addition, the Company also provides services for container repairs and quality testing for each country's standards.

Sahamitr Pressure Container PCL (BKK:SMPC) Headlines

No Headlines