GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Sime Darby Plantation Bhd (XKLS:5285) » Definitions » Beneish M-Score

Sime Darby Plantation Bhd (XKLS:5285) Beneish M-Score : -2.90 (As of May. 22, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Sime Darby Plantation Bhd 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sime Darby Plantation Bhd's Beneish M-Score or its related term are showing as below:

XKLS:5285' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.54   Max: -2.4
Current: -2.9

During the past 10 years, the highest Beneish M-Score of Sime Darby Plantation Bhd was -2.40. The lowest was -2.95. And the median was -2.54.


Sime Darby Plantation Bhd Beneish M-Score Historical Data

The historical data trend for Sime Darby Plantation Bhd'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.

Sime Darby Plantation Bhd Beneish M-Score Chart

Sime Darby Plantation Bhd Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.95 -2.43 -2.40 -2.58 -2.90

Sime Darby Plantation Bhd 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 -2.58 - - - -2.90

Competitive Comparison of Sime Darby Plantation Bhd's Beneish M-Score

For the Packaged Foods subindustry, Sime Darby Plantation Bhd'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.


Sime Darby Plantation Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Sime Darby Plantation Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sime Darby Plantation Bhd's Beneish M-Score falls into.



Sime Darby Plantation Bhd 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 Sime Darby Plantation Bhd 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 * 0.9052+0.528 * 0.956+0.404 * 1.0258+0.892 * 0.8763+0.115 * 1.0244
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4737+4.679 * -0.034204-0.327 * 0.9115
=-2.90

* 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 RM1,760 Mil.
Revenue was RM18,428 Mil.
Gross Profit was RM7,226 Mil.
Total Current Assets was RM6,375 Mil.
Total Assets was RM31,886 Mil.
Property, Plant and Equipment(Net PPE) was RM21,206 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1,432 Mil.
Selling, General, & Admin. Expense(SGA) was RM200 Mil.
Total Current Liabilities was RM4,803 Mil.
Long-Term Debt & Capital Lease Obligation was RM3,776 Mil.
Net Income was RM1,984 Mil.
Gross Profit was RM0 Mil.
Cash Flow from Operations was RM3,075 Mil.
Total Receivables was RM2,219 Mil.
Revenue was RM21,030 Mil.
Gross Profit was RM7,883 Mil.
Total Current Assets was RM7,240 Mil.
Total Assets was RM31,148 Mil.
Property, Plant and Equipment(Net PPE) was RM19,808 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1,373 Mil.
Selling, General, & Admin. Expense(SGA) was RM155 Mil.
Total Current Liabilities was RM5,413 Mil.
Long-Term Debt & Capital Lease Obligation was RM3,780 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)
=(1760.029 / 18427.883) / (2218.754 / 21029.69)
=0.095509 / 0.105506
=0.9052

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)
=(7882.856 / 21029.69) / (7225.504 / 18427.883)
=0.374844 / 0.392096
=0.956

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 - (6374.782 + 21205.8) / 31886.454) / (1 - (7239.582 + 19808.108) / 31148.126)
=0.135038 / 0.131643
=1.0258

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
=18427.883 / 21029.69
=0.8763

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))
=(1372.541 / (1372.541 + 19808.108)) / (1432.031 / (1432.031 + 21205.8))
=0.064802 / 0.063258
=1.0244

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)
=(199.902 / 18427.883) / (154.792 / 21029.69)
=0.010848 / 0.007361
=1.4737

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)
=((3775.653 + 4802.735) / 31886.454) / ((3780.082 + 5413.089) / 31148.126)
=0.269029 / 0.295144
=0.9115

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
=(1984.34 - 0 - 3074.995) / 31886.454
=-0.034204

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.

Sime Darby Plantation Bhd has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Sime Darby Plantation Bhd Beneish M-Score Related Terms

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


Sime Darby Plantation Bhd (XKLS:5285) Business Description

Traded in Other Exchanges
Address
No. 2, Jalan PJU 1A/7, Plantation Tower, Level 10, Main Block, Ara Damansara, Petaling Jaya, SGR, MYS, 47301
Sime Darby Plantation Bhd is a palm oil plantation company. It is engaged in oil palm cultivation, harvesting, and milling in Malaysia. The company's segment includes Upstream Malaysia, Upstream Indonesia, Upstream Papua New Guinea and the Solomon Islands, Upstream Liberia, Downstream, and Other operations. It generates maximum revenue from the Downstream segment. Geographically, it derives a majority of its revenue from Malaysia and also has a presence in Europe, India, Indonesia, Thailand, Other countries in South East Asia, South Africa, Papua New Guinea and the Solomon Islands, China, Liberia, and Other countries.

Sime Darby Plantation Bhd (XKLS:5285) Headlines

No Headlines