GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Chonburi Concrete Product PCL (BKK:CCP) » Definitions » Beneish M-Score

Chonburi Concrete Product PCL (BKK:CCP) Beneish M-Score : 0.00 (As of May. 26, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Chonburi Concrete Product 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.

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

During the past 13 years, the highest Beneish M-Score of Chonburi Concrete Product PCL was -1.19. The lowest was -3.31. And the median was -2.66.


Chonburi Concrete Product PCL Beneish M-Score Historical Data

The historical data trend for Chonburi Concrete Product 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.

Chonburi Concrete Product PCL Beneish M-Score Chart

Chonburi Concrete Product 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 -3.31 -2.48 -2.70 -2.53

Chonburi Concrete Product 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 -2.74 -2.42 -2.34 -2.53 -

Competitive Comparison of Chonburi Concrete Product PCL's Beneish M-Score

For the Building Materials subindustry, Chonburi Concrete Product 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.


Chonburi Concrete Product PCL's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Chonburi Concrete Product PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chonburi Concrete Product PCL's Beneish M-Score falls into.



Chonburi Concrete Product 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 Chonburi Concrete Product 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 ฿576 Mil.
Revenue was 741.774 + 694.987 + 814.432 + 730.643 = ฿2,982 Mil.
Gross Profit was 97.737 + 101.387 + 121.534 + 106.256 = ฿427 Mil.
Total Current Assets was ฿1,284 Mil.
Total Assets was ฿3,178 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,502 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿172 Mil.
Selling, General, & Admin. Expense(SGA) was ฿223 Mil.
Total Current Liabilities was ฿1,236 Mil.
Long-Term Debt & Capital Lease Obligation was ฿87 Mil.
Net Income was 27.368 + 39.993 + 25.817 + 19.357 = ฿113 Mil.
Non Operating Income was 0 + 0 + 0 + -10 = ฿-10 Mil.
Cash Flow from Operations was 152.752 + 102.123 + 43.747 + 59.953 = ฿359 Mil.
Total Receivables was ฿0 Mil.
Revenue was 739.013 + 637.409 + 630.686 + 631.189 = ฿2,638 Mil.
Gross Profit was 100.084 + 69.352 + 69.345 + 61.076 = ฿300 Mil.
Total Current Assets was ฿0 Mil.
Total Assets was ฿0 Mil.
Property, Plant and Equipment(Net PPE) was ฿0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿169 Mil.
Selling, General, & Admin. Expense(SGA) was ฿208 Mil.
Total Current Liabilities was ฿0 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)
=(576.496 / 2981.836) / (0 / 2638.297)
=0.193336 / 0
=

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)
=(299.857 / 2638.297) / (426.914 / 2981.836)
=0.113656 / 0.143172
=

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 - (1284.261 + 1501.991) / 3178.207) / (1 - (0 + 0) / 0)
=0.123326 /
=

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
=2981.836 / 2638.297
=

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))
=(169.462 / (169.462 + 0)) / (171.676 / (171.676 + 1501.991))
=1 / 0.102575
=

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)
=(223.39 / 2981.836) / (207.836 / 2638.297)
=0.074917 / 0.078777
=

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)
=((86.508 + 1235.687) / 3178.207) / ((0 + 0) / 0)
=0.416019 /
=

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
=(112.535 - -10 - 358.575) / 3178.207
=-0.074268

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.


Chonburi Concrete Product PCL Beneish M-Score Related Terms

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


Chonburi Concrete Product PCL (BKK:CCP) Business Description

Traded in Other Exchanges
N/A
Address
39/1 Moo 1, Sukhumvit Road, Tambol Huaykapi, Amphur Muang, Chonburi, THA, 20000
Chonburi Concrete Product PCL is mainly engaged in the manufacturing and distribution of concrete products and ready mixed concrete in Thailand. Its products include Ready-Mixed Concrete, Precast concrete for structure system works and precast concrete for decorative works, among others. The operations of the company mainly in Thailand involve several industry segments, namely the production and sales of construction products, real estate rental and transportation services.

Chonburi Concrete Product PCL (BKK:CCP) Headlines

No Headlines