GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Century Pacific Food Inc (PHS:CNPF) » Definitions » Beneish M-Score

Century Pacific Food (PHS:CNPF) Beneish M-Score : -2.67 (As of May. 13, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Century Pacific Food 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

PHS:CNPF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.05   Max: 2.85
Current: -2.67

During the past 11 years, the highest Beneish M-Score of Century Pacific Food was 2.85. The lowest was -3.04. And the median was -2.05.


Century Pacific Food Beneish M-Score Historical Data

The historical data trend for Century Pacific Food'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.

Century Pacific Food Beneish M-Score Chart

Century Pacific Food 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 -2.49 -2.56 -2.15 -2.07 -2.67

Century Pacific Food 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 -2.12 -2.30 - -2.67 -

Competitive Comparison of Century Pacific Food's Beneish M-Score

For the Packaged Foods subindustry, Century Pacific Food'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.


Century Pacific Food's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Century Pacific Food's Beneish M-Score falls into.



Century Pacific Food 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 Century Pacific Food 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 * 0.9972+0.528 * 0.9606+0.404 * 0.9473+0.892 * 1.0781+0.115 * 0.9236
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9709+4.679 * -0.052997-0.327 * 0.893
=-2.67

* 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 ₱9,596 Mil.
Revenue was ₱67,124 Mil.
Gross Profit was ₱16,133 Mil.
Total Current Assets was ₱34,476 Mil.
Total Assets was ₱51,542 Mil.
Property, Plant and Equipment(Net PPE) was ₱10,501 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱1,700 Mil.
Selling, General, & Admin. Expense(SGA) was ₱5,490 Mil.
Total Current Liabilities was ₱13,801 Mil.
Long-Term Debt & Capital Lease Obligation was ₱4,560 Mil.
Net Income was ₱5,579 Mil.
Gross Profit was ₱0 Mil.
Cash Flow from Operations was ₱8,311 Mil.
Total Receivables was ₱8,925 Mil.
Revenue was ₱62,259 Mil.
Gross Profit was ₱14,374 Mil.
Total Current Assets was ₱31,650 Mil.
Total Assets was ₱48,334 Mil.
Property, Plant and Equipment(Net PPE) was ₱10,185 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱1,505 Mil.
Selling, General, & Admin. Expense(SGA) was ₱5,245 Mil.
Total Current Liabilities was ₱14,868 Mil.
Long-Term Debt & Capital Lease Obligation was ₱4,414 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)
=(9596.323 / 67124.344) / (8925.398 / 62258.92)
=0.142963 / 0.143359
=0.9972

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)
=(14373.758 / 62258.92) / (16133.034 / 67124.344)
=0.230871 / 0.240345
=0.9606

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 - (34476.257 + 10500.717) / 51542.094) / (1 - (31649.573 + 10185.469) / 48333.791)
=0.127374 / 0.134456
=0.9473

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
=67124.344 / 62258.92
=1.0781

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))
=(1504.543 / (1504.543 + 10185.469)) / (1700.21 / (1700.21 + 10500.717))
=0.128703 / 0.139351
=0.9236

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)
=(5490.481 / 67124.344) / (5245.337 / 62258.92)
=0.081796 / 0.08425
=0.9709

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)
=((4559.938 + 13801.188) / 51542.094) / ((4413.781 + 14868.139) / 48333.791)
=0.356236 / 0.398932
=0.893

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
=(5579.16 - 0 - 8310.741) / 51542.094
=-0.052997

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.

Century Pacific Food has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


Century Pacific Food Beneish M-Score Related Terms

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


Century Pacific Food (PHS:CNPF) Business Description

Traded in Other Exchanges
N/A
Address
Julia Vargas corner Garnet Street, 7th, 8th, and 19th Floor Centerpoint Building, Ortigas Business Center, Metro Manila, Pasig, PHL, 1605
Century Pacific Food Inc is engaged in buying, selling, processing, canning, packaging, and manufacturing food products such as marine products, animal products, and agricultural crops. The business is divided into seven operating segments: Canned and Processed fish, which consists of tuna, sardines, and other marine products; Canned Meat, which consists of corned beef, meatloaf, and other meat products; Milk, which includes canned milk, powdered milk, and other dairy products; Tuna export which includes private label canned, pouched, and frozen tuna; Coco Water, which contains coconut beverages, coconut oil, and other coconut products; Packaging, which includes packaging products and Corporate, which covers management services and warehousing.

Century Pacific Food (PHS:CNPF) Headlines

No Headlines