GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Peerapat Technology PCL (BKK:PRAPAT) » Definitions » Beneish M-Score

Peerapat Technology PCL (BKK:PRAPAT) Beneish M-Score : -2.91 (As of May. 15, 2024)


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

What is Peerapat Technology 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 -2.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:PRAPAT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Med: -2.73   Max: -2.55
Current: -2.91

During the past 6 years, the highest Beneish M-Score of Peerapat Technology PCL was -2.55. The lowest was -2.91. And the median was -2.73.


Peerapat Technology PCL Beneish M-Score Historical Data

The historical data trend for Peerapat Technology 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.

Peerapat Technology PCL Beneish M-Score Chart

Peerapat Technology PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -2.73 -2.55 -2.91

Peerapat Technology 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 -2.55 -2.41 -2.72 -2.85 -2.91

Competitive Comparison of Peerapat Technology PCL's Beneish M-Score

For the Specialty Chemicals subindustry, Peerapat Technology 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.


Peerapat Technology PCL's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Peerapat Technology PCL's Beneish M-Score distribution charts can be found below:

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



Peerapat Technology 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 Peerapat Technology 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 * 0.9177+0.528 * 0.9216+0.404 * 0.9758+0.892 * 1.1217+0.115 * 0.9983
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0206+4.679 * -0.087644-0.327 * 0.9834
=-2.91

* 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 ฿191 Mil.
Revenue was 275.959 + 264.109 + 255.138 + 267.057 = ฿1,062 Mil.
Gross Profit was 118.585 + 113.049 + 110.499 + 113.963 = ฿456 Mil.
Total Current Assets was ฿597 Mil.
Total Assets was ฿1,250 Mil.
Property, Plant and Equipment(Net PPE) was ฿524 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿104 Mil.
Selling, General, & Admin. Expense(SGA) was ฿379 Mil.
Total Current Liabilities was ฿566 Mil.
Long-Term Debt & Capital Lease Obligation was ฿63 Mil.
Net Income was 15.706 + 9.867 + 11.178 + 14.346 = ฿51 Mil.
Non Operating Income was -0.254 + -0.343 + 0.191 + 0.034 = ฿-0 Mil.
Cash Flow from Operations was 40.442 + 58.349 + 38.309 + 23.937 = ฿161 Mil.
Total Receivables was ฿185 Mil.
Revenue was 266.772 + 248.027 + 227.574 + 204.666 = ฿947 Mil.
Gross Profit was 105.158 + 96.547 + 89.953 + 83.1 = ฿375 Mil.
Total Current Assets was ฿596 Mil.
Total Assets was ฿1,192 Mil.
Property, Plant and Equipment(Net PPE) was ฿470 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿93 Mil.
Selling, General, & Admin. Expense(SGA) was ฿331 Mil.
Total Current Liabilities was ฿559 Mil.
Long-Term Debt & Capital Lease Obligation was ฿51 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)
=(190.9 / 1062.263) / (185.453 / 947.039)
=0.179711 / 0.195824
=0.9177

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)
=(374.758 / 947.039) / (456.096 / 1062.263)
=0.395715 / 0.429363
=0.9216

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 - (597.092 + 523.549) / 1250.154) / (1 - (595.732 + 470.096) / 1192.42)
=0.103598 / 0.106164
=0.9758

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
=1062.263 / 947.039
=1.1217

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))
=(92.827 / (92.827 + 470.096)) / (103.599 / (103.599 + 523.549))
=0.164902 / 0.165191
=0.9983

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)
=(378.629 / 1062.263) / (330.758 / 947.039)
=0.356436 / 0.349255
=1.0206

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)
=((63.135 + 566.139) / 1250.154) / ((51.066 + 559.294) / 1192.42)
=0.503357 / 0.511867
=0.9834

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
=(51.097 - -0.372 - 161.037) / 1250.154
=-0.087644

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.

Peerapat Technology PCL has a M-score of -2.91 suggests that the company is unlikely to be a manipulator.


Peerapat Technology PCL Beneish M-Score Related Terms

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


Peerapat Technology PCL (BKK:PRAPAT) Business Description

Traded in Other Exchanges
N/A
Address
406 Ratchadapisek Road, Kwaeng Samsen Nork, Khet Huaykwang, Bangkok, THA, 10310
Peerapat Technology PCL is a Thailand-based company. The Company is principally engaged in the manufacture and distribution of powdered detergent and cleaning chemicals for industrial use, the distribution of energy-saving equipment, the distribution and rental of dishwashers and the distribution of swimming pools and the provision of related services.

Peerapat Technology PCL (BKK:PRAPAT) Headlines

No Headlines