GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Frasers Property (Thailand) PCL (BKK:FPT-F) » Definitions » Beneish M-Score

Frasers Property (Thailand) PCL (BKK:FPT-F) Beneish M-Score : -2.90 (As of Jun. 21, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Frasers Property (Thailand) 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Frasers Property (Thailand) PCL's Beneish M-Score or its related term are showing as below:

BKK:FPT-F' s Beneish M-Score Range Over the Past 10 Years
Min: -3.35   Med: -2.19   Max: 7.15
Current: -2.9

During the past 13 years, the highest Beneish M-Score of Frasers Property (Thailand) PCL was 7.15. The lowest was -3.35. And the median was -2.19.


Frasers Property (Thailand) PCL Beneish M-Score Historical Data

The historical data trend for Frasers Property (Thailand) 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.

Frasers Property (Thailand) PCL Beneish M-Score Chart

Frasers Property (Thailand) PCL Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -0.50 -3.16 -2.48 -2.59

Frasers Property (Thailand) PCL Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.09 -2.17 -2.59 -2.69 -2.90

Competitive Comparison of Frasers Property (Thailand) PCL's Beneish M-Score

For the Real Estate - Development subindustry, Frasers Property (Thailand) 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.


Frasers Property (Thailand) PCL's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Frasers Property (Thailand) PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Frasers Property (Thailand) PCL's Beneish M-Score falls into.



Frasers Property (Thailand) 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 Frasers Property (Thailand) 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 * 0.6849+0.528 * 1.1124+0.404 * 1.0171+0.892 * 0.9808+0.115 * 0.8118
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1363+4.679 * -0.031523-0.327 * 0.9643
=-2.90

* 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 ฿926 Mil.
Revenue was 3489.727 + 2829.722 + 5410.371 + 3768.743 = ฿15,499 Mil.
Gross Profit was 1098.954 + 947.336 + 2361.106 + 1270.823 = ฿5,678 Mil.
Total Current Assets was ฿36,572 Mil.
Total Assets was ฿96,768 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,650 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,258 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3,586 Mil.
Total Current Liabilities was ฿24,019 Mil.
Long-Term Debt & Capital Lease Obligation was ฿33,421 Mil.
Net Income was 158.526 + 316.541 + 830.782 + 388.891 = ฿1,695 Mil.
Non Operating Income was 151.784 + 356.675 + -291.043 + 782.243 = ฿1,000 Mil.
Cash Flow from Operations was 697.147 + 433.283 + 1720.161 + 894.929 = ฿3,746 Mil.
Total Receivables was ฿1,378 Mil.
Revenue was 3340.256 + 3672.659 + 4780.472 + 4007.954 = ฿15,801 Mil.
Gross Profit was 1249.957 + 1323.536 + 2407.488 + 1458.923 = ฿6,440 Mil.
Total Current Assets was ฿38,346 Mil.
Total Assets was ฿100,291 Mil.
Property, Plant and Equipment(Net PPE) was ฿4,327 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,137 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3,217 Mil.
Total Current Liabilities was ฿21,734 Mil.
Long-Term Debt & Capital Lease Obligation was ฿40,002 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)
=(925.963 / 15498.563) / (1378.315 / 15801.341)
=0.059745 / 0.087228
=0.6849

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)
=(6439.904 / 15801.341) / (5678.219 / 15498.563)
=0.407554 / 0.366371
=1.1124

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 - (36572.093 + 3650.425) / 96767.588) / (1 - (38345.897 + 4326.72) / 100291.294)
=0.584339 / 0.574513
=1.0171

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
=15498.563 / 15801.341
=0.9808

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))
=(1136.976 / (1136.976 + 4326.72)) / (1258.251 / (1258.251 + 3650.425))
=0.208096 / 0.256332
=0.8118

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)
=(3585.61 / 15498.563) / (3217.164 / 15801.341)
=0.231351 / 0.203601
=1.1363

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)
=((33420.82 + 24018.718) / 96767.588) / ((40001.533 + 21733.578) / 100291.294)
=0.593582 / 0.615558
=0.9643

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
=(1694.74 - 999.659 - 3745.52) / 96767.588
=-0.031523

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.

Frasers Property (Thailand) PCL has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Frasers Property (Thailand) PCL Beneish M-Score Related Terms

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


Frasers Property (Thailand) PCL (BKK:FPT-F) Business Description

Traded in Other Exchanges
Address
Rama 4 Road, No. 944 Mitrtown Office Tower, 22nd - 23rd Floor, Wangmai Subdistrict, Pathumwan District, Bangkok, THA, 10330
Frasers Property (Thailand) PCL is an industrial real estate developer operating in Thailand. The company and its subsidiaries are principally engaged in the industrial real estate development business, which comprises the development of factories and warehouses, mainly for rent and occasionally for sale, and the provision of service related to rental business. The vast majority of Ticon's revenue is derived from the sale of a property, with notable rental and service income. The group and its subsidiaries operate their business in Thailand only.

Frasers Property (Thailand) PCL (BKK:FPT-F) Headlines

No Headlines