GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Ladprao General Hospital PCL (BKK:LPH) » Definitions » Beneish M-Score

Ladprao General Hospital PCL (BKK:LPH) Beneish M-Score : -2.67 (As of May. 20, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Ladprao General Hospital 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:LPH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.68   Max: -2.08
Current: -2.67

During the past 11 years, the highest Beneish M-Score of Ladprao General Hospital PCL was -2.08. The lowest was -3.12. And the median was -2.68.


Ladprao General Hospital PCL Beneish M-Score Historical Data

The historical data trend for Ladprao General Hospital 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.

Ladprao General Hospital PCL Beneish M-Score Chart

Ladprao General Hospital 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 -2.75 -2.73 -2.08 -2.52 -2.67

Ladprao General Hospital 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 -2.52 -2.54 -2.45 -2.36 -2.67

Competitive Comparison of Ladprao General Hospital PCL's Beneish M-Score

For the Medical Care Facilities subindustry, Ladprao General Hospital 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.


Ladprao General Hospital PCL's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Ladprao General Hospital PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ladprao General Hospital PCL's Beneish M-Score falls into.



Ladprao General Hospital 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 Ladprao General Hospital 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 * 0.9735+0.528 * 1.3647+0.404 * 1.497+0.892 * 0.924+0.115 * 0.911
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2736+4.679 * -0.086263-0.327 * 1.0816
=-2.67

* 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 ฿410 Mil.
Revenue was 645.232 + 581.125 + 511.866 + 495.003 = ฿2,233 Mil.
Gross Profit was 115.315 + 141.235 + 105.609 + 111.536 = ฿474 Mil.
Total Current Assets was ฿702 Mil.
Total Assets was ฿3,035 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,987 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿195 Mil.
Selling, General, & Admin. Expense(SGA) was ฿399 Mil.
Total Current Liabilities was ฿483 Mil.
Long-Term Debt & Capital Lease Obligation was ฿313 Mil.
Net Income was 6.666 + 34.263 + 5.595 + 17.031 = ฿64 Mil.
Non Operating Income was 1.645 + 1.866 + 1.615 + 1.19 = ฿6 Mil.
Cash Flow from Operations was 92.045 + 100.675 + 24.54 + 101.819 = ฿319 Mil.
Total Receivables was ฿456 Mil.
Revenue was 569.561 + 557.13 + 580.497 + 709.595 = ฿2,417 Mil.
Gross Profit was 124.462 + 156.917 + 160.157 + 258.038 = ฿700 Mil.
Total Current Assets was ฿967 Mil.
Total Assets was ฿3,018 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,820 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿161 Mil.
Selling, General, & Admin. Expense(SGA) was ฿339 Mil.
Total Current Liabilities was ฿461 Mil.
Long-Term Debt & Capital Lease Obligation was ฿272 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)
=(410.017 / 2233.226) / (455.787 / 2416.783)
=0.183599 / 0.188592
=0.9735

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)
=(699.574 / 2416.783) / (473.695 / 2233.226)
=0.289465 / 0.212112
=1.3647

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 - (701.6 + 1986.722) / 3035.382) / (1 - (967.476 + 1820.371) / 3018.385)
=0.114338 / 0.076378
=1.497

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
=2233.226 / 2416.783
=0.924

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))
=(161.302 / (161.302 + 1820.371)) / (194.921 / (194.921 + 1986.722))
=0.081397 / 0.089346
=0.911

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)
=(399.177 / 2233.226) / (339.184 / 2416.783)
=0.178745 / 0.140345
=1.2736

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)
=((313.34 + 483.344) / 3035.382) / ((271.831 + 460.623) / 3018.385)
=0.262466 / 0.242664
=1.0816

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
=(63.555 - 6.316 - 319.079) / 3035.382
=-0.086263

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.

Ladprao General Hospital PCL has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


Ladprao General Hospital PCL Beneish M-Score Related Terms

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


Ladprao General Hospital PCL (BKK:LPH) Business Description

Traded in Other Exchanges
N/A
Address
2699 Ladprao Road, Khlong Chaokhun Sing Subdistrict, Wang Thonglang District, Bangkok, THA, 10310
Ladprao General Hospital PCL is principally engaged in the hospital business. It has two segments: Hospital; and Scientific laboratory testing and Research. The hospital segment provides hospital services, health care centers, and a service contract with the Social Security Office. Scientific laboratory testing and Research segment provide scientific-analytical and diagnostic services and research for medical, agricultural, food and drug, and agricultural plant protection products with efficiency assessment, testing, and analysis of pesticide residues and hazardous substances. The main geographical area of the group's operations is Thailand. It generates the majority of the revenue from the Hospital segment.

Ladprao General Hospital PCL (BKK:LPH) Headlines

No Headlines