GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Chin Huay PCL (BKK:CH) » Definitions » Beneish M-Score

Chin Huay PCL (BKK:CH) Beneish M-Score : -2.31 (As of Apr. 10, 2025)


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

What is Chin Huay 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 -2.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:CH' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.59   Max: -2.31
Current: -2.31

During the past 5 years, the highest Beneish M-Score of Chin Huay PCL was -2.31. The lowest was -2.86. And the median was -2.59.


Chin Huay PCL Beneish M-Score Historical Data

The historical data trend for Chin Huay 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.

Chin Huay PCL Beneish M-Score Chart

Chin Huay PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - -2.86 -2.31

Chin Huay PCL Quarterly Data
Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.86 -1.99 -2.37 -2.23 -2.31

Competitive Comparison of Chin Huay PCL's Beneish M-Score

For the Packaged Foods subindustry, Chin Huay 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.


Chin Huay PCL's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Chin Huay PCL's Beneish M-Score distribution charts can be found below:

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


;
;

Chin Huay 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 Chin Huay 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 * 0.9483+0.528 * 0.9046+0.404 * 0.9864+0.892 * 1.2455+0.115 * 0.9978
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8995+4.679 * 0.011318-0.327 * 1.0348
=-2.31

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ฿265 Mil.
Revenue was 505.938 + 610.057 + 645.546 + 514.064 = ฿2,276 Mil.
Gross Profit was 69.409 + 85.814 + 148.314 + 88.016 = ฿392 Mil.
Total Current Assets was ฿977 Mil.
Total Assets was ฿1,910 Mil.
Property, Plant and Equipment(Net PPE) was ฿825 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿58 Mil.
Selling, General, & Admin. Expense(SGA) was ฿238 Mil.
Total Current Liabilities was ฿306 Mil.
Long-Term Debt & Capital Lease Obligation was ฿136 Mil.
Net Income was 20.437 + 1.339 + 71.429 + 33.95 = ฿127 Mil.
Non Operating Income was 15.585 + -26.048 + 2.687 + 13.545 = ฿6 Mil.
Cash Flow from Operations was 4.702 + 168.943 + 44.273 + -118.148 = ฿100 Mil.
Total Receivables was ฿225 Mil.
Revenue was 469.375 + 515.693 + 496.433 + 345.598 = ฿1,827 Mil.
Gross Profit was 69.343 + 102.014 + 68.857 + 44.163 = ฿284 Mil.
Total Current Assets was ฿844 Mil.
Total Assets was ฿1,761 Mil.
Property, Plant and Equipment(Net PPE) was ฿817 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿58 Mil.
Selling, General, & Admin. Expense(SGA) was ฿212 Mil.
Total Current Liabilities was ฿245 Mil.
Long-Term Debt & Capital Lease Obligation was ฿149 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)
=(265.364 / 2275.605) / (224.676 / 1827.099)
=0.116613 / 0.122969
=0.9483

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)
=(284.377 / 1827.099) / (391.553 / 2275.605)
=0.155644 / 0.172065
=0.9046

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 - (977.478 + 825.339) / 1909.831) / (1 - (843.943 + 817.239) / 1761.231)
=0.056033 / 0.056806
=0.9864

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
=2275.605 / 1827.099
=1.2455

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))
=(57.657 / (57.657 + 817.239)) / (58.365 / (58.365 + 825.339))
=0.065902 / 0.066046
=0.9978

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)
=(237.909 / 2275.605) / (212.363 / 1827.099)
=0.104548 / 0.11623
=0.8995

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)
=((135.521 + 306.256) / 1909.831) / ((149.032 + 244.661) / 1761.231)
=0.231317 / 0.223533
=1.0348

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
=(127.155 - 5.769 - 99.77) / 1909.831
=0.011318

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.

Chin Huay PCL has a M-score of -2.31 suggests that the company is unlikely to be a manipulator.


Chin Huay PCL Beneish M-Score Related Terms

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


Chin Huay PCL Business Description

Traded in Other Exchanges
N/A
Address
No. 181 Thakham Road, Samae Dam Subdistrict, Bang Khun Thian District, Bangkok, THA, 10150
Chin Huay PCL is principally engaged in manufacturing and distributing canned food, dried fruit, and fried vegetables and fruit, both domestic and export.

Chin Huay PCL Headlines

No Headlines