GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Make To Win Holding PCL (BKK:MTW-F) » Definitions » Beneish M-Score

Make To Win Holding PCL (BKK:MTW-F) Beneish M-Score : 4.27 (As of Jun. 19, 2024)


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

What is Make To Win Holding 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 4.27 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Make To Win Holding PCL's Beneish M-Score or its related term are showing as below:

BKK:MTW-F' s Beneish M-Score Range Over the Past 10 Years
Min: 0.59   Med: 4.27   Max: 6.43
Current: 4.27

During the past 4 years, the highest Beneish M-Score of Make To Win Holding PCL was 6.43. The lowest was 0.59. And the median was 4.27.


Make To Win Holding PCL Beneish M-Score Historical Data

The historical data trend for Make To Win Holding 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.

Make To Win Holding PCL Beneish M-Score Chart

Make To Win Holding PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 0.59

Make To Win Holding PCL Quarterly Data
Dec20 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 - - 6.43 0.59 4.27

Competitive Comparison of Make To Win Holding PCL's Beneish M-Score

For the Apparel Manufacturing subindustry, Make To Win Holding 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.


Make To Win Holding PCL's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Make To Win Holding PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Make To Win Holding PCL's Beneish M-Score falls into.



Make To Win Holding 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 Make To Win Holding 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 * 1.8261+0.528 * 1.0412+0.404 * 13.6153+0.892 * 1.493+0.115 * 0.6896
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9143+4.679 * 0.157421-0.327 * 1.8705
=4.27

* 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 ฿148.5 Mil.
Revenue was 110.61 + 132.55 + 136.825 + 122.359 = ฿502.3 Mil.
Gross Profit was 27.673 + 32.855 + 37.245 + 34.08 = ฿131.9 Mil.
Total Current Assets was ฿502.4 Mil.
Total Assets was ฿961.1 Mil.
Property, Plant and Equipment(Net PPE) was ฿395.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿15.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿60.8 Mil.
Total Current Liabilities was ฿299.8 Mil.
Long-Term Debt & Capital Lease Obligation was ฿16.8 Mil.
Net Income was 7.327 + 10.435 + 12.88 + 13.829 = ฿44.5 Mil.
Non Operating Income was 0.155 + 0.27 + 0.27 + 0.27 = ฿1.0 Mil.
Cash Flow from Operations was 0.265 + -111.223 + 45.543 + -42.376 = ฿-107.8 Mil.
Total Receivables was ฿54.5 Mil.
Revenue was 135.399 + 97.626 + 59.883 + 43.553 = ฿336.5 Mil.
Gross Profit was 37.726 + 28.849 + 14.797 + 10.575 = ฿91.9 Mil.
Total Current Assets was ฿374.8 Mil.
Total Assets was ฿715.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿337.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿9.1 Mil.
Selling, General, & Admin. Expense(SGA) was ฿44.6 Mil.
Total Current Liabilities was ฿102.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿24.1 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)
=(148.512 / 502.344) / (54.472 / 336.461)
=0.295638 / 0.161897
=1.8261

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)
=(91.947 / 336.461) / (131.853 / 502.344)
=0.273277 / 0.262476
=1.0412

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 - (502.376 + 395.177) / 961.097) / (1 - (374.821 + 337.577) / 715.874)
=0.066116 / 0.004856
=13.6153

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
=502.344 / 336.461
=1.493

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))
=(9.149 / (9.149 + 337.577)) / (15.723 / (15.723 + 395.177))
=0.026387 / 0.038265
=0.6896

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)
=(60.844 / 502.344) / (44.57 / 336.461)
=0.12112 / 0.132467
=0.9143

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)
=((16.822 + 299.816) / 961.097) / ((24.092 + 101.996) / 715.874)
=0.329455 / 0.176132
=1.8705

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
=(44.471 - 0.965 - -107.791) / 961.097
=0.157421

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.

Make To Win Holding PCL has a M-score of 4.27 signals that the company is likely to be a manipulator.


Make To Win Holding PCL Beneish M-Score Related Terms

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


Make To Win Holding PCL (BKK:MTW-F) Business Description

Traded in Other Exchanges
Address
9/70, 9/88 Moo 3, Om YAi Subdistrict, Sam Phran, Nakhon Pathom, THA
Make To Win Holding PCL is a manufacturer and distributor of ready-to-wear products. Which consists of t-shirts, T-shirts, round necks, V-necks, polo shirts, both short-sleeved, long-sleeved, tank tops, sleeveless for both men and women.

Make To Win Holding PCL (BKK:MTW-F) Headlines

No Headlines