Republic Glass Holdings (PHS:REG) Beneish M-Score : -1.84 (As of May. 12, 2024)

View and export this data going back to 1959. Start your Free Trial

What is Republic Glass Holdings 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 -1.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Republic Glass Holdings's Beneish M-Score or its related term are showing as below:

PHS:REG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.32 Med: -1.76 Max: 4.56
Current: -1.84

During the past 13 years, the highest Beneish M-Score of Republic Glass Holdings was 4.56. The lowest was -3.32. And the median was -1.76.

Republic Glass Holdings Beneish M-Score Historical Data

The historical data trend for Republic Glass Holdings'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.

Republic Glass Holdings Beneish M-Score Chart

Republic Glass Holdings Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-1.61

-2.52

-2.77

1.32

-0.77

Republic Glass Holdings 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															0.67	-	-	-0.77	-1.84

Competitive Comparison of Republic Glass Holdings's Beneish M-Score

For the Asset Management subindustry, Republic Glass Holdings'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.

Republic Glass Holdings's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Republic Glass Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Republic Glass Holdings's Beneish M-Score falls into.

Republic Glass Holdings 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 Republic Glass Holdings for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.5719

0.528 * 1.0271

0.404 * 1.1155

0.892 * 0.8151

0.115 * 0.6455

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.9192

4.679 * 0.045492

0.327 * 0.8886

-1.84

This Year (Mar24) TTM:

Last Year (Mar23) TTM:

Total Receivables was ₱10.14 Mil.
Revenue was 32.357 + 20.705 + 13.835 + -4.353 = ₱62.54 Mil.
Gross Profit was 31.148 + 7.865 + 13.22 + -4.588 = ₱47.65 Mil.
Total Current Assets was ₱1,322.16 Mil.
Total Assets was ₱2,687.00 Mil.
Property, Plant and Equipment(Net PPE) was ₱0.15 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱0.38 Mil.
Selling, General, & Admin. Expense(SGA) was ₱3.60 Mil.
Total Current Liabilities was ₱39.49 Mil.
Long-Term Debt & Capital Lease Obligation was ₱0.00 Mil.
Net Income was 23.157 + 49.869 + -19.518 + -7.251 = ₱46.26 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0.00 Mil.
Cash Flow from Operations was 128.143 + 18.921 + -83.123 + -139.922 = ₱-75.98 Mil.

Total Receivables was ₱7.91 Mil.
Revenue was 38.319 + 29.766 + 15.945 + -7.3 = ₱76.73 Mil.
Gross Profit was 36.946 + 15.575 + 14.843 + -7.328 = ₱60.04 Mil.
Total Current Assets was ₱1,299.50 Mil.
Total Assets was ₱2,386.63 Mil.
Property, Plant and Equipment(Net PPE) was ₱0.47 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱0.41 Mil.
Selling, General, & Admin. Expense(SGA) was ₱4.81 Mil.
Total Current Liabilities was ₱39.47 Mil.
Long-Term Debt & Capital Lease Obligation was ₱0.00 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)
	=	(10.135 / 62.544)	/	(7.91 / 76.73)
	=	0.162046	/	0.103089
	=	1.5719

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)
	=	(60.036 / 76.73)	/	(47.645 / 62.544)
	=	0.782432	/	0.761784
	=	1.0271

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 - (1322.161 + 0.15) / 2686.998)	/	(1 - (1299.501 + 0.472) / 2386.626)
	=	0.507885	/	0.455309
	=	1.1155

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
	=	62.544	/	76.73
	=	0.8151

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))
	=	(0.405 / (0.405 + 0.472))	/	(0.377 / (0.377 + 0.15))
	=	0.461802	/	0.71537
	=	0.6455

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)
	=	(3.603 / 62.544)	/	(4.809 / 76.73)
	=	0.057607	/	0.062674
	=	0.9192

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 + 39.487) / 2686.998)	/	((0 + 39.473) / 2386.626)
	=	0.014696	/	0.016539
	=	0.8886

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
	=	(46.257 - 0	-	-75.981)	/	2686.998
	=	0.045492

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.

Republic Glass Holdings has a M-score of -1.84 suggests that the company is unlikely to be a manipulator.

Republic Glass Holdings Beneish M-Score Related Terms

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

Republic Glass Holdings (PHS:REG) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Republic Glass Holdings Corp (PHS:REG) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

196 Salcedo Street, 6th Floor, Republic Glass Building, Legaspi Village, Makati, PHL, 1229

Website

http://www.repglass.net

Republic Glass Holdings Corp is a Philippines-based company. The company is engaged in purchasing, leasing, and selling securities of every kind of business. The operating segments of the Company are 1) Core business which relates to the company's investment activities, which involve purchasing and trading financial assets and investing in other securities and 2) Support business which relates to the company's sale of investment properties.