GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Micro Leasing PCL (BKK:MICRO) » Definitions » Beneish M-Score

Micro Leasing PCL (BKK:MICRO) Beneish M-Score : -2.69 (As of May. 12, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Micro Leasing 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.

Good Sign:

Beneish M-Score -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:MICRO' s Beneish M-Score Range Over the Past 10 Years
Min: -2.69   Med: -1.18   Max: -0.92
Current: -2.69

During the past 6 years, the highest Beneish M-Score of Micro Leasing PCL was -0.92. The lowest was -2.69. And the median was -1.18.


Micro Leasing PCL Beneish M-Score Historical Data

The historical data trend for Micro Leasing 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.

Micro Leasing PCL Beneish M-Score Chart

Micro Leasing PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -0.92 -1.18 -2.69

Micro Leasing PCL Quarterly Data
Dec18 Jun19 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 -1.18 -1.44 -1.90 -2.35 -2.69

Competitive Comparison of Micro Leasing PCL's Beneish M-Score

For the Credit Services subindustry, Micro Leasing 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.


Micro Leasing PCL's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Micro Leasing PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Micro Leasing PCL's Beneish M-Score falls into.



Micro Leasing 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 Micro Leasing 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 * 0.8309+0.528 * 1.0626+0.404 * 0.9806+0.892 * 1.0734+0.115 * 0.8341
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0295+4.679 * -0.026354-0.327 * 0.9859
=-2.69

* 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 ฿1,393.1 Mil.
Revenue was 214.241 + 228 + 230.015 + 236.272 = ฿908.5 Mil.
Gross Profit was 165.028 + 174.76 + 177.96 + 188.765 = ฿706.5 Mil.
Total Current Assets was ฿1,978.9 Mil.
Total Assets was ฿5,374.0 Mil.
Property, Plant and Equipment(Net PPE) was ฿132.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿28.8 Mil.
Selling, General, & Admin. Expense(SGA) was ฿322.1 Mil.
Total Current Liabilities was ฿1,376.1 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,844.2 Mil.
Net Income was -9.824 + -33.982 + -11.809 + 3.076 = ฿-52.5 Mil.
Non Operating Income was -67.752 + -88.539 + -64.37 + -60.69 = ฿-281.4 Mil.
Cash Flow from Operations was 210.785 + 131.207 + 133.235 + -104.788 = ฿370.4 Mil.
Total Receivables was ฿1,562.0 Mil.
Revenue was 228.344 + 221.778 + 205.828 + 190.459 = ฿846.4 Mil.
Gross Profit was 181.073 + 183.157 + 171.809 + 163.37 = ฿699.4 Mil.
Total Current Assets was ฿1,949.4 Mil.
Total Assets was ฿5,511.4 Mil.
Property, Plant and Equipment(Net PPE) was ฿150.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿26.2 Mil.
Selling, General, & Admin. Expense(SGA) was ฿291.5 Mil.
Total Current Liabilities was ฿1,168.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,181.2 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)
=(1393.089 / 908.528) / (1561.983 / 846.409)
=1.533347 / 1.845423
=0.8309

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)
=(699.409 / 846.409) / (706.513 / 908.528)
=0.826325 / 0.777646
=1.0626

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 - (1978.923 + 132.888) / 5374.047) / (1 - (1949.444 + 150.019) / 5511.407)
=0.607035 / 0.61907
=0.9806

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
=908.528 / 846.409
=1.0734

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))
=(26.199 / (26.199 + 150.019)) / (28.823 / (28.823 + 132.888))
=0.148674 / 0.178238
=0.8341

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)
=(322.149 / 908.528) / (291.535 / 846.409)
=0.354583 / 0.344438
=1.0295

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)
=((1844.233 + 1376.109) / 5374.047) / ((2181.153 + 1168.693) / 5511.407)
=0.59924 / 0.607802
=0.9859

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
=(-52.539 - -281.351 - 370.439) / 5374.047
=-0.026354

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.

Micro Leasing PCL has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.


Micro Leasing PCL Beneish M-Score Related Terms

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


Micro Leasing PCL (BKK:MICRO) Business Description

Traded in Other Exchanges
N/A
Address
863/3 Phetkasem Road, Sanamchan Sub-district, Muang District, Nakhon Pathom, THA, 73000
Micro Leasing PCL is engaged in the business of providing hire purchase loans for used trucks, such as 6-wheel, 10-wheel, and 12-wheel trucks. The Group's operations involves operating segments which are hire purchase of trucks business, hire purchase of motorcycles business and insurance brokerage business. The company carries its operations in Thailand.

Micro Leasing PCL (BKK:MICRO) Headlines

No Headlines