GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Alliance Select Foods International Inc (PHS:FOOD) » Definitions » Beneish M-Score

Alliance Select Foods International (PHS:FOOD) Beneish M-Score : -1.31 (As of May. 09, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Alliance Select Foods International 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 -1.31 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Alliance Select Foods International's Beneish M-Score or its related term are showing as below:

PHS:FOOD' s Beneish M-Score Range Over the Past 10 Years
Min: -4.74   Med: -2.35   Max: -1.31
Current: -1.31

During the past 13 years, the highest Beneish M-Score of Alliance Select Foods International was -1.31. The lowest was -4.74. And the median was -2.35.


Alliance Select Foods International Beneish M-Score Historical Data

The historical data trend for Alliance Select Foods International'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.

Alliance Select Foods International Beneish M-Score Chart

Alliance Select Foods International 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 -2.57 -4.74 -3.43 -2.13 -1.31

Alliance Select Foods International 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 -2.13 -1.21 -1.97 -1.34 -1.31

Competitive Comparison of Alliance Select Foods International's Beneish M-Score

For the Packaged Foods subindustry, Alliance Select Foods International'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.


Alliance Select Foods International's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Alliance Select Foods International's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Alliance Select Foods International's Beneish M-Score falls into.



Alliance Select Foods International 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 Alliance Select Foods International 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 * 1.2474+0.528 * 1.076+0.404 * 0.2503+0.892 * 1.6329+0.115 * 0.8977
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7262+4.679 * 0.162417-0.327 * 1.4775
=-1.31

* 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 ₱753 Mil.
Revenue was 974.048 + 799.376 + 676.395 + 786.138 = ₱3,236 Mil.
Gross Profit was 124.815 + 55.932 + 47.106 + 48.539 = ₱276 Mil.
Total Current Assets was ₱1,887 Mil.
Total Assets was ₱2,769 Mil.
Property, Plant and Equipment(Net PPE) was ₱819 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱54 Mil.
Selling, General, & Admin. Expense(SGA) was ₱106 Mil.
Total Current Liabilities was ₱1,914 Mil.
Long-Term Debt & Capital Lease Obligation was ₱1 Mil.
Net Income was -98.969 + -18.224 + -18.969 + -13.983 = ₱-150 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was -204.07 + -366.88 + 22.235 + -51.175 = ₱-600 Mil.
Total Receivables was ₱370 Mil.
Revenue was 606.71 + 491.58 + 515.419 + 367.968 = ₱1,982 Mil.
Gross Profit was 59.599 + 50.43 + 42.98 + 29.112 = ₱182 Mil.
Total Current Assets was ₱1,055 Mil.
Total Assets was ₱2,088 Mil.
Property, Plant and Equipment(Net PPE) was ₱843 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱50 Mil.
Selling, General, & Admin. Expense(SGA) was ₱90 Mil.
Total Current Liabilities was ₱953 Mil.
Long-Term Debt & Capital Lease Obligation was ₱24 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)
=(752.9 / 3235.957) / (369.63 / 1981.677)
=0.232667 / 0.186524
=1.2474

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)
=(182.121 / 1981.677) / (276.392 / 3235.957)
=0.091902 / 0.085413
=1.076

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 - (1886.719 + 819.261) / 2769.076) / (1 - (1054.621 + 842.929) / 2087.58)
=0.022786 / 0.091029
=0.2503

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
=3235.957 / 1981.677
=1.6329

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))
=(49.685 / (49.685 + 842.929)) / (54.155 / (54.155 + 819.261))
=0.055662 / 0.062004
=0.8977

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)
=(106.419 / 3235.957) / (89.742 / 1981.677)
=0.032886 / 0.045286
=0.7262

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)
=((1.261 + 1914.227) / 2769.076) / ((23.897 + 953.474) / 2087.58)
=0.691743 / 0.468184
=1.4775

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
=(-150.145 - 0 - -599.89) / 2769.076
=0.162417

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.

Alliance Select Foods International has a M-score of -1.31 signals that the company is likely to be a manipulator.


Alliance Select Foods International Beneish M-Score Related Terms

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


Alliance Select Foods International (PHS:FOOD) Business Description

Traded in Other Exchanges
N/A
Address
A West Tower PSEC Exchange Road, Suite 3104, Ortigas Business District, Pasig, PHL, 1605
Alliance Select Foods International Inc is engaged in tuna processing, canning, and exporting canned tuna products in General Santos City, Philippines. The company's products are exported to Europe, North and South America, Asia, Africa, and the Middle East. It produces and sells fishmeal to the domestic market and traders. Its segments are Tune, Salomon and Rental. The majority of the revenue is derived from the sale of canned tuna. It has a business presence in the Philippines, Indonesia, USA and New Zealand, of which key revenue is derived from the Philippines.

Alliance Select Foods International (PHS:FOOD) Headlines

No Headlines