GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » RHB OSK Securities (Thailand) Public Company Ltd (BKK:OSK) » Definitions » Beneish M-Score

RHB OSK Securities (Thailand) Public Company (BKK:OSK) Beneish M-Score : 0.00 (As of Apr. 28, 2025)


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

What is RHB OSK Securities (Thailand) Public Company 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 RHB OSK Securities (Thailand) Public Company's Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of RHB OSK Securities (Thailand) Public Company was 0.00. The lowest was 0.00. And the median was 0.00.


RHB OSK Securities (Thailand) Public Company Beneish M-Score Historical Data

The historical data trend for RHB OSK Securities (Thailand) Public Company'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.

RHB OSK Securities (Thailand) Public Company Beneish M-Score Chart

RHB OSK Securities (Thailand) Public Company Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12
Beneish M-Score
Get a 7-Day Free Trial - - - 13.54 -0.68

RHB OSK Securities (Thailand) Public Company Quarterly Data
Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13
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 23.23 23.16 -0.68 -1.83 -9.68

Competitive Comparison of RHB OSK Securities (Thailand) Public Company's Beneish M-Score

For the Capital Markets subindustry, RHB OSK Securities (Thailand) Public Company'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.


RHB OSK Securities (Thailand) Public Company's Beneish M-Score Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, RHB OSK Securities (Thailand) Public Company's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where RHB OSK Securities (Thailand) Public Company's Beneish M-Score falls into.


;
;

RHB OSK Securities (Thailand) Public Company 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 RHB OSK Securities (Thailand) Public Company 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 * 2.3014+0.528 * 0.9958+0.404 * 0.9553+0.892 * 2.1055+0.115 * 0.2768
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1544+4.679 * 0.364515-0.327 * 34.5082
=-9.68

* 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 (Jun13) TTM:Last Year (Jun12) TTM:
Total Receivables was ฿1,950.1 Mil.
Revenue was 142.173 + 187.171 + 192.166 + 18.948 = ฿540.5 Mil.
Gross Profit was 125.882 + 183.811 + 181.019 + 10.405 = ฿501.1 Mil.
Total Current Assets was ฿2,537.2 Mil.
Total Assets was ฿2,782.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿71.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿20.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿273.6 Mil.
Total Current Liabilities was ฿740.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0.0 Mil.
Net Income was -13.356 + 12.987 + -20.234 + -23.022 = ฿-43.6 Mil.
Non Operating Income was -28.74 + -0.999 + -78.39 + 1.017 = ฿-107.1 Mil.
Cash Flow from Operations was -199.879 + -666.961 + 176.482 + -260.553 = ฿-950.9 Mil.
Total Receivables was ฿402.4 Mil.
Revenue was 49.77 + 46.184 + 134.901 + 25.828 = ฿256.7 Mil.
Gross Profit was 41.488 + 44.365 + 129.24 + 21.906 = ฿237.0 Mil.
Total Current Assets was ฿1,990.5 Mil.
Total Assets was ฿2,205.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿70.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿112.6 Mil.
Total Current Liabilities was ฿17.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0.0 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)
=(1950.094 / 540.458) / (402.44 / 256.683)
=3.608225 / 1.567848
=2.3014

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)
=(236.999 / 256.683) / (501.117 / 540.458)
=0.923314 / 0.927208
=0.9958

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 - (2537.193 + 71.751) / 2782.874) / (1 - (1990.533 + 70.412) / 2205.22)
=0.0625 / 0.065424
=0.9553

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
=540.458 / 256.683
=2.1055

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))
=(4.65 / (4.65 + 70.412)) / (20.689 / (20.689 + 71.751))
=0.061949 / 0.22381
=0.2768

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)
=(273.619 / 540.458) / (112.566 / 256.683)
=0.506272 / 0.438541
=1.1544

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 + 740.021) / 2782.874) / ((0 + 16.994) / 2205.22)
=0.26592 / 0.007706
=34.5082

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
=(-43.625 - -107.112 - -950.911) / 2782.874
=0.364515

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.

RHB OSK Securities (Thailand) Public Company has a M-score of -9.68 suggests that the company is unlikely to be a manipulator.


RHB OSK Securities (Thailand) Public Company Beneish M-Score Related Terms

Thank you for viewing the detailed overview of RHB OSK Securities (Thailand) Public Company's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


RHB OSK Securities (Thailand) Public Company Business Description

Traded in Other Exchanges
N/A
Address
RHB OSK Securities (Thailand) Public Company Ltd is engaged in providing investment services. The Company offers securities trading, investment advice and underwriting services.