GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Chumporn Palm Oil Industry PCL (BKK:CPI) » Definitions » Beneish M-Score

Chumporn Palm Oil Industry PCL (BKK:CPI) Beneish M-Score : -3.18 (As of Apr. 26, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Chumporn Palm Oil Industry 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 -3.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Chumporn Palm Oil Industry PCL's Beneish M-Score or its related term are showing as below:

BKK:CPI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.25   Max: 18.1
Current: -3.18

During the past 13 years, the highest Beneish M-Score of Chumporn Palm Oil Industry PCL was 18.10. The lowest was -3.40. And the median was -2.25.


Chumporn Palm Oil Industry PCL Beneish M-Score Historical Data

The historical data trend for Chumporn Palm Oil Industry 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.

Chumporn Palm Oil Industry PCL Beneish M-Score Chart

Chumporn Palm Oil Industry PCL 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 -3.40 -2.30 -1.93 -2.19 -3.18

Chumporn Palm Oil Industry PCL 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 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 -2.19 -3.06 -3.62 -2.61 -3.18

Competitive Comparison of Chumporn Palm Oil Industry PCL's Beneish M-Score

For the Farm Products subindustry, Chumporn Palm Oil Industry 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.


Chumporn Palm Oil Industry PCL's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Chumporn Palm Oil Industry PCL's Beneish M-Score falls into.



Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry 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 * 1.2584+0.528 * 0.9489+0.404 * 1.0559+0.892 * 0.6842+0.115 * 0.9714
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3707+4.679 * -0.134439-0.327 * 0.864
=-3.18

* 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 ฿426 Mil.
Revenue was 1412.219 + 1252.886 + 1233.273 + 1356.863 = ฿5,255 Mil.
Gross Profit was 119.925 + 136.541 + 127.564 + 191.999 = ฿576 Mil.
Total Current Assets was ฿1,271 Mil.
Total Assets was ฿4,476 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,741 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿180 Mil.
Selling, General, & Admin. Expense(SGA) was ฿386 Mil.
Total Current Liabilities was ฿1,459 Mil.
Long-Term Debt & Capital Lease Obligation was ฿103 Mil.
Net Income was 13.712 + 27.867 + 35.15 + 74.5 = ฿151 Mil.
Non Operating Income was 3.158 + 1.931 + 8.427 + 4.566 = ฿18 Mil.
Cash Flow from Operations was 150.456 + -186.072 + 426.363 + 344.195 = ฿735 Mil.
Total Receivables was ฿494 Mil.
Revenue was 1935.333 + 1542.886 + 2100.102 + 2102.909 = ฿7,681 Mil.
Gross Profit was 175.269 + 138.819 + 199.377 + 285.429 = ฿799 Mil.
Total Current Assets was ฿1,633 Mil.
Total Assets was ฿4,853 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,744 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿175 Mil.
Selling, General, & Admin. Expense(SGA) was ฿412 Mil.
Total Current Liabilities was ฿1,736 Mil.
Long-Term Debt & Capital Lease Obligation was ฿223 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)
=(425.677 / 5255.241) / (494.44 / 7681.23)
=0.081 / 0.06437
=1.2584

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)
=(798.894 / 7681.23) / (576.029 / 5255.241)
=0.104006 / 0.10961
=0.9489

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 - (1271.04 + 2741.086) / 4476.356) / (1 - (1632.807 + 2743.808) / 4853.298)
=0.103707 / 0.098218
=1.0559

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
=5255.241 / 7681.23
=0.6842

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))
=(174.526 / (174.526 + 2743.808)) / (179.823 / (179.823 + 2741.086))
=0.059803 / 0.061564
=0.9714

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)
=(386.26 / 5255.241) / (411.902 / 7681.23)
=0.0735 / 0.053624
=1.3707

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)
=((102.53 + 1458.55) / 4476.356) / ((223.132 + 1735.838) / 4853.298)
=0.348739 / 0.403637
=0.864

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
=(151.229 - 18.082 - 734.942) / 4476.356
=-0.134439

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.

Chumporn Palm Oil Industry PCL has a M-score of -3.18 suggests that the company is unlikely to be a manipulator.


Chumporn Palm Oil Industry PCL Beneish M-Score Related Terms

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


Chumporn Palm Oil Industry PCL (BKK:CPI) Business Description

Traded in Other Exchanges
N/A
Address
No. 296 Moo 2, Phetchkasem Road, Tambon Salui, Ampur Tasae, Salui Sub-District, Thasae District, Chumporn, THA, 86140
Chumporn Palm Oil Industry PCL is principally engaged in the manufacturing and distribution of palm oil products. The company produces and distributes palm oil products to consumer markets. The products include Crude palm oil, Crude palm kernel oil, Refined bleached deodorized palm oil, and Cooking oil packed in polyethylene terephthalate (PET) bottle. The business operates in segments that include Palm Oil products, Palm seeds, palm sprouts and coconut sprouts, and Electricity. The Palm Oil Product segment generates the maximum revenue for the company. The organization has a business presence in Singapore and other countries. It generates key revenue from Thailand.

Chumporn Palm Oil Industry PCL (BKK:CPI) Headlines