GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Teka Construction PCL (BKK:TEKA) » Definitions » Beneish M-Score

Teka Construction PCL (BKK:TEKA) Beneish M-Score : -1.90 (As of May. 31, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Teka Construction 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 -1.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:TEKA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.08   Max: -1.83
Current: -1.9

During the past 5 years, the highest Beneish M-Score of Teka Construction PCL was -1.83. The lowest was -2.80. And the median was -2.08.


Teka Construction PCL Beneish M-Score Historical Data

The historical data trend for Teka Construction 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.

Teka Construction PCL Beneish M-Score Chart

Teka Construction PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -2.20 -1.83

Teka Construction PCL Quarterly Data
Dec19 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 -2.80 -2.05 -2.10 -1.83 -1.90

Competitive Comparison of Teka Construction PCL's Beneish M-Score

For the Engineering & Construction subindustry, Teka Construction 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.


Teka Construction PCL's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Teka Construction PCL's Beneish M-Score distribution charts can be found below:

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



Teka Construction 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 Teka Construction 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 * 1.1316+0.528 * 1.1948+0.404 * 0.9077+0.892 * 1.2918+0.115 * 1.0808
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8349+4.679 * 0.028357-0.327 * 1.1143
=-1.90

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ฿857 Mil.
Revenue was 568.919 + 607.073 + 582.758 + 461.052 = ฿2,220 Mil.
Gross Profit was 75.457 + 49.409 + 66.433 + 58.945 = ฿250 Mil.
Total Current Assets was ฿1,381 Mil.
Total Assets was ฿1,718 Mil.
Property, Plant and Equipment(Net PPE) was ฿88 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿27 Mil.
Selling, General, & Admin. Expense(SGA) was ฿149 Mil.
Total Current Liabilities was ฿801 Mil.
Long-Term Debt & Capital Lease Obligation was ฿58 Mil.
Net Income was 42.122 + 13.581 + 26.265 + 20.486 = ฿102 Mil.
Non Operating Income was 2.155 + 1.819 + 1.044 + 1.886 = ฿7 Mil.
Cash Flow from Operations was 96.306 + 97.293 + 16.632 + -163.389 = ฿47 Mil.
Total Receivables was ฿586 Mil.
Revenue was 384.518 + 432.123 + 386.2 + 515.565 = ฿1,718 Mil.
Gross Profit was 53.407 + 90.107 + 23.681 + 64.265 = ฿231 Mil.
Total Current Assets was ฿1,126 Mil.
Total Assets was ฿1,440 Mil.
Property, Plant and Equipment(Net PPE) was ฿84 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿28 Mil.
Selling, General, & Admin. Expense(SGA) was ฿138 Mil.
Total Current Liabilities was ฿589 Mil.
Long-Term Debt & Capital Lease Obligation was ฿57 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)
=(856.6 / 2219.802) / (586.012 / 1718.406)
=0.38589 / 0.341021
=1.1316

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)
=(231.46 / 1718.406) / (250.244 / 2219.802)
=0.134695 / 0.112733
=1.1948

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 - (1381.359 + 87.596) / 1717.674) / (1 - (1126.289 + 83.951) / 1439.932)
=0.1448 / 0.159516
=0.9077

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
=2219.802 / 1718.406
=1.2918

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))
=(28.25 / (28.25 + 83.951)) / (26.605 / (26.605 + 87.596))
=0.25178 / 0.232966
=1.0808

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)
=(148.89 / 2219.802) / (138.047 / 1718.406)
=0.067074 / 0.080334
=0.8349

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)
=((57.684 + 800.928) / 1717.674) / ((57.294 + 588.624) / 1439.932)
=0.499869 / 0.448575
=1.1143

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
=(102.454 - 6.904 - 46.842) / 1717.674
=0.028357

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.

Teka Construction PCL has a M-score of -1.90 suggests that the company is unlikely to be a manipulator.


Teka Construction PCL Beneish M-Score Related Terms

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


Teka Construction PCL (BKK:TEKA) Business Description

Traded in Other Exchanges
N/A
Address
28, Soi Ngamwongwan 6, Bang Khen Subdistrict, Mueang Nonthaburi District, Nonthaburi, THA, 11000
Teka Construction PCL operates a construction business. It provides construction services for various buildings such as office buildings, school buildings, factory buildings, shopping center buildings, hotel buildings and residential buildings.

Teka Construction PCL (BKK:TEKA) Headlines

No Headlines