PT Dana Brata Luhur Tbk Beneish M-Score Historical Data
The historical data trend for PT Dana Brata Luhur Tbk'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.
PT Dana Brata Luhur Tbk Beneish M-Score Chart
|
PT Dana Brata Luhur Tbk Annual Data
|
|
Trend |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
- |
-2.44 |
-2.83 |
-1.68 |
-2.60 |
|
PT Dana Brata Luhur Tbk 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.68 |
-1.44 |
-0.72 |
-3.16 |
-2.60 |
Competitive Comparison of PT Dana Brata Luhur Tbk's Beneish M-Score
For the Infrastructure Operations subindustry, PT Dana Brata Luhur Tbk'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.
PT Dana Brata Luhur Tbk's Beneish M-Score Distribution in the Construction Industry
For the Construction industry and Industrials sector, PT Dana Brata Luhur Tbk's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where PT Dana Brata Luhur Tbk's Beneish M-Score falls into.
PT Dana Brata Luhur Tbk 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 PT Dana Brata Luhur Tbk 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 * 1.1494 | + | 0.528 * 1.1341 | + | 0.404 * 0.2418 | + | 0.892 * 0.8087 | + | 0.115 * 0.8654 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.6212 | + | 4.679 * 0.00462 | - | 0.327 * 0.2294 |
| = | -2.60 |
* 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 Rp33,542 Mil.
Revenue was 173265.321 + 149280.061 + 140991.38 + 168696.046 = Rp632,233 Mil.
Gross Profit was 86316.124 + 77814.552 + 73683.834 + 91805.901 = Rp329,620 Mil.
Total Current Assets was Rp449,978 Mil.
Total Assets was Rp1,150,901 Mil.
Property, Plant and Equipment(Net PPE) was Rp675,510 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,389 Mil.
Selling, General, & Admin. Expense(SGA) was Rp16,915 Mil.
Total Current Liabilities was Rp47,641 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was 48319.457 + 54551.861 + 50520.883 + 66738.413 = Rp220,131 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 50776.481 + 87472.814 + 15144.71 + 61419.507 = Rp214,814 Mil.
|
Total Receivables was Rp36,086 Mil.
Revenue was 255796.768 + 249094.418 + 173950.512 + 102952.053 = Rp781,794 Mil.
Gross Profit was 146427.752 + 162650.302 + 104629.176 + 48559.155 = Rp462,266 Mil.
Total Current Assets was Rp454,420 Mil.
Total Assets was Rp1,302,505 Mil.
Property, Plant and Equipment(Net PPE) was Rp729,157 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,297 Mil.
Selling, General, & Admin. Expense(SGA) was Rp12,902 Mil.
Total Current Liabilities was Rp235,005 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 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) |
| = | (33541.821 / 632232.808) | / | (36085.711 / 781793.751) |
| = | 0.053053 | / | 0.046158 |
| | = | 1.1494 |
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) |
| = | (462266.385 / 781793.751) | / | (329620.411 / 632232.808) |
| = | 0.591289 | / | 0.521359 |
| | = | 1.1341 |
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 - (449977.658 + 675509.74) / 1150900.654) | / | (1 - (454419.703 + 729157.314) / 1302505.387) |
| = | 0.022081 | / | 0.091307 |
| | = | 0.2418 |
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 |
| = | 632232.808 | / | 781793.751 |
| | = | 0.8087 |
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)) |
| = | (1296.915 / (1296.915 + 729157.314)) | / | (1388.583 / (1388.583 + 675509.74)) |
| = | 0.001775 | / | 0.002051 |
| | = | 0.8654 |
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) |
| = | (16914.77 / 632232.808) | / | (12902.167 / 781793.751) |
| = | 0.026754 | / | 0.016503 |
| | = | 1.6212 |
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 + 47641.053) / 1150900.654) | / | ((0 + 235004.803) / 1302505.387) |
| = | 0.041395 | / | 0.180425 |
| | = | 0.2294 |
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 |
| = | (220130.614 - 0 | - | 214813.512) | / | 1150900.654 |
| | = | 0.00462 |
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.
PT Dana Brata Luhur Tbk has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ISX:TEBE has been successfully added to your