GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » BMMI BSC (BAH:BMMI) » Definitions » Beneish M-Score

BMMI BSC (BAH:BMMI) Beneish M-Score : -3.19 (As of Dec. 14, 2024)


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

What is BMMI BSC 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 -3.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BAH:BMMI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -2.55   Max: -1.91
Current: -3.19

During the past 13 years, the highest Beneish M-Score of BMMI BSC was -1.91. The lowest was -3.19. And the median was -2.55.


BMMI BSC Beneish M-Score Historical Data

The historical data trend for BMMI BSC'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.

BMMI BSC Beneish M-Score Chart

BMMI BSC Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.41 -2.71 -2.77 -2.35 -3.07

BMMI BSC Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.92 -3.07 -3.11 -3.11 -3.19

Competitive Comparison of BMMI BSC's Beneish M-Score

For the Grocery Stores subindustry, BMMI BSC'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.


BMMI BSC's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, BMMI BSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where BMMI BSC's Beneish M-Score falls into.



BMMI BSC 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 BMMI BSC 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 * 0.895+0.528 * 0.871+0.404 * 1.091+0.892 * 0.8547+0.115 * 0.9808
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1906+4.679 * -0.10555-0.327 * 0.7764
=-3.19

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was BHD20.1 Mil.
Revenue was 24.701 + 27.605 + 23.832 + 26.965 = BHD103.1 Mil.
Gross Profit was 7.423 + 7.935 + 6.699 + 7.505 = BHD29.6 Mil.
Total Current Assets was BHD43.1 Mil.
Total Assets was BHD101.9 Mil.
Property, Plant and Equipment(Net PPE) was BHD45.2 Mil.
Depreciation, Depletion and Amortization(DDA) was BHD4.6 Mil.
Selling, General, & Admin. Expense(SGA) was BHD25.1 Mil.
Total Current Liabilities was BHD22.8 Mil.
Long-Term Debt & Capital Lease Obligation was BHD9.2 Mil.
Net Income was 1.702 + 2.154 + 1.417 + 1.101 = BHD6.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BHD0.0 Mil.
Cash Flow from Operations was 4.658 + 3.125 + 3.747 + 5.596 = BHD17.1 Mil.
Total Receivables was BHD26.3 Mil.
Revenue was 27.32 + 27 + 30.393 + 35.923 = BHD120.6 Mil.
Gross Profit was 7.401 + 7.228 + 7.35 + 8.149 = BHD30.1 Mil.
Total Current Assets was BHD53.1 Mil.
Total Assets was BHD114.4 Mil.
Property, Plant and Equipment(Net PPE) was BHD47.2 Mil.
Depreciation, Depletion and Amortization(DDA) was BHD4.7 Mil.
Selling, General, & Admin. Expense(SGA) was BHD24.6 Mil.
Total Current Liabilities was BHD34.0 Mil.
Long-Term Debt & Capital Lease Obligation was BHD12.4 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)
=(20.09 / 103.103) / (26.265 / 120.636)
=0.194854 / 0.217721
=0.895

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)
=(30.128 / 120.636) / (29.562 / 103.103)
=0.249743 / 0.286723
=0.871

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 - (43.083 + 45.159) / 101.866) / (1 - (53.135 + 47.221) / 114.378)
=0.133744 / 0.122594
=1.091

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
=103.103 / 120.636
=0.8547

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))
=(4.699 / (4.699 + 47.221)) / (4.591 / (4.591 + 45.159))
=0.090505 / 0.092281
=0.9808

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)
=(25.057 / 103.103) / (24.625 / 120.636)
=0.243029 / 0.204126
=1.1906

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)
=((9.235 + 22.82) / 101.866) / ((12.355 + 34.004) / 114.378)
=0.314678 / 0.405314
=0.7764

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
=(6.374 - 0 - 17.126) / 101.866
=-0.10555

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.

BMMI BSC has a M-score of -3.19 suggests that the company is unlikely to be a manipulator.


BMMI BSC Beneish M-Score Related Terms

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


BMMI BSC Business Description

Traded in Other Exchanges
N/A
Address
Road 2831, Block 343, Building 68, Mina Salman, Manama, BHR
BMMI BSC is engaged in the wholesale and retail of food, beverages, and other consumable items, logistics, and shipping services. It also owns a hotel in the Kingdom of Bahrain. The group's operations are conducted in the Kingdom of Bahrain, Qatar, United Arab Emirates, Saudi Arabia, Iraq, America, Ghana, and many other countries. It has five operating segments Retail operations, Wholesale operations, Contract service and supply, Hospitality, Investment shipping, and other activities. It generates the majority of its revenue from Wholesale operations.

BMMI BSC Headlines

No Headlines