GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Light Up Total Solution PCL (BKK:LTS) » Definitions » Beneish M-Score

Light Up Total Solution PCL (BKK:LTS) Beneish M-Score : 1.38 (As of Apr. 04, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Light Up Total Solution 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.

Warning Sign:

Beneish M-Score 1.38 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Light Up Total Solution PCL's Beneish M-Score or its related term are showing as below:

BKK:LTS' s Beneish M-Score Range Over the Past 10 Years
Min: 1.38   Med: 1.38   Max: 1.38
Current: 1.38

During the past 3 years, the highest Beneish M-Score of Light Up Total Solution PCL was 1.38. The lowest was 1.38. And the median was 1.38.


Light Up Total Solution PCL Beneish M-Score Historical Data

The historical data trend for Light Up Total Solution 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.

Light Up Total Solution PCL Beneish M-Score Chart

Light Up Total Solution PCL Annual Data
Trend Dec22 Dec23 Dec24
Beneish M-Score
- - 1.38

Light Up Total Solution PCL Quarterly Data
Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only - - - - 1.38

Competitive Comparison of Light Up Total Solution PCL's Beneish M-Score

For the Home Improvement Retail subindustry, Light Up Total Solution 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.


Light Up Total Solution PCL's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Light Up Total Solution PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Light Up Total Solution PCL's Beneish M-Score falls into.


;
;

Light Up Total Solution 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 Light Up Total Solution 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 * 1.8551+0.528 * 1.1202+0.404 * 0.4772+0.892 * 2.0759+0.115 * 10.73
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5976+4.679 * 0.222989-0.327 * 0.8975
=1.38

* 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 ฿218.8 Mil.
Revenue was 140.406 + 161.057 + 80.251 + 91.142 = ฿472.9 Mil.
Gross Profit was 53.638 + 41.746 + 37.723 + 31.792 = ฿164.9 Mil.
Total Current Assets was ฿338.4 Mil.
Total Assets was ฿495.4 Mil.
Property, Plant and Equipment(Net PPE) was ฿115.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4.2 Mil.
Selling, General, & Admin. Expense(SGA) was ฿61.8 Mil.
Total Current Liabilities was ฿122.6 Mil.
Long-Term Debt & Capital Lease Obligation was ฿28.1 Mil.
Net Income was 26.921 + 21.107 + 16.869 + 15.136 = ฿80.0 Mil.
Non Operating Income was 1.089 + -1.419 + 0.267 + 0.305 = ฿0.2 Mil.
Cash Flow from Operations was 18.175 + -31.921 + -3.962 + -12.973 = ฿-30.7 Mil.
Total Receivables was ฿56.8 Mil.
Revenue was 64.65 + 67.27 + 36.503 + 59.359 = ฿227.8 Mil.
Gross Profit was 18.882 + 33.21 + 13.46 + 23.431 = ฿89.0 Mil.
Total Current Assets was ฿170.7 Mil.
Total Assets was ฿214.1 Mil.
Property, Plant and Equipment(Net PPE) was ฿6.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿3.6 Mil.
Selling, General, & Admin. Expense(SGA) was ฿49.8 Mil.
Total Current Liabilities was ฿62.3 Mil.
Long-Term Debt & Capital Lease Obligation was ฿10.2 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)
=(218.804 / 472.856) / (56.816 / 227.782)
=0.462729 / 0.249431
=1.8551

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)
=(88.983 / 227.782) / (164.899 / 472.856)
=0.39065 / 0.34873
=1.1202

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 - (338.352 + 115.773) / 495.415) / (1 - (170.677 + 6.008) / 214.069)
=0.083344 / 0.174635
=0.4772

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
=472.856 / 227.782
=2.0759

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))
=(3.592 / (3.592 + 6.008)) / (4.183 / (4.183 + 115.773))
=0.374167 / 0.034871
=10.73

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)
=(61.756 / 472.856) / (49.783 / 227.782)
=0.130602 / 0.218555
=0.5976

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)
=((28.116 + 122.577) / 495.415) / ((10.218 + 62.335) / 214.069)
=0.304175 / 0.338923
=0.8975

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
=(80.033 - 0.242 - -30.681) / 495.415
=0.222989

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.

Light Up Total Solution PCL has a M-score of 1.38 signals that the company is likely to be a manipulator.


Light Up Total Solution PCL Beneish M-Score Related Terms

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


Light Up Total Solution PCL Business Description

Traded in Other Exchanges
N/A
Address
1265 Rama 9 Road, Pattanakarn, Suan Luang, Bangkok, THA, 10250
Light Up Total Solution PCL is principally engaged in trading lamp, light bulbs and lighting equipment including design and set up lighting system The segments of the company, categorized according to the customer groups, comprise four distinct groups : Contract Customers or Architects, Large Scale Project Customers, Retail and Wholesale and ICT Solution and Service. It derives maximum revenue from Project Customer segment.