GURUFOCUS.COM » STOCK LIST » Industrials » Construction » PanelesMatic Solutions PCL (BKK:PANEL) » Definitions » Beneish M-Score

PanelesMatic Solutions PCL (BKK:PANEL) Beneish M-Score : -2.54 (As of Apr. 08, 2025)


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

What is PanelesMatic Solutions 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:PANEL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.54   Med: -2.54   Max: -2.54
Current: -2.54

During the past 5 years, the highest Beneish M-Score of PanelesMatic Solutions PCL was -2.54. The lowest was -2.54. And the median was -2.54.


PanelesMatic Solutions PCL Beneish M-Score Historical Data

The historical data trend for PanelesMatic Solutions 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.

PanelesMatic Solutions PCL Beneish M-Score Chart

PanelesMatic Solutions PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - - -2.54

PanelesMatic Solutions PCL Quarterly Data
Dec20 Dec21 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - -2.24 -2.54

Competitive Comparison of PanelesMatic Solutions PCL's Beneish M-Score

For the Engineering & Construction subindustry, PanelesMatic Solutions 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.


PanelesMatic Solutions PCL's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, PanelesMatic Solutions PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PanelesMatic Solutions PCL's Beneish M-Score falls into.


;
;

PanelesMatic Solutions 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 PanelesMatic Solutions 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 * 0.85+0.528 * 1.041+0.404 * 0.3181+0.892 * 1.1283+0.115 * 1.2046
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.02+4.679 * -0.010319-0.327 * 0.258
=-2.54

* 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 ฿22.1 Mil.
Revenue was 52.472 + 39.806 + 30.042 + 26.795 = ฿149.1 Mil.
Gross Profit was 20.648 + 12.624 + 10.395 + 10.977 = ฿54.6 Mil.
Total Current Assets was ฿208.4 Mil.
Total Assets was ฿311.4 Mil.
Property, Plant and Equipment(Net PPE) was ฿93.1 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4.9 Mil.
Selling, General, & Admin. Expense(SGA) was ฿31.6 Mil.
Total Current Liabilities was ฿23.5 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3.9 Mil.
Net Income was 11.629 + 4.594 + 2.2 + 1.603 = ฿20.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0.0 Mil.
Cash Flow from Operations was 15.164 + 9.058 + -8.083 + 7.1 = ฿23.2 Mil.
Total Receivables was ฿23.0 Mil.
Revenue was 41.976 + 27.511 + 32.615 + 30.056 = ฿132.2 Mil.
Gross Profit was 14.668 + 11.002 + 11.785 + 12.959 = ฿50.4 Mil.
Total Current Assets was ฿52.0 Mil.
Total Assets was ฿146.6 Mil.
Property, Plant and Equipment(Net PPE) was ฿80.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿5.1 Mil.
Selling, General, & Admin. Expense(SGA) was ฿27.5 Mil.
Total Current Liabilities was ฿24.2 Mil.
Long-Term Debt & Capital Lease Obligation was ฿25.8 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)
=(22.054 / 149.115) / (22.994 / 132.158)
=0.147899 / 0.173989
=0.85

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)
=(50.414 / 132.158) / (54.644 / 149.115)
=0.381468 / 0.366455
=1.041

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 - (208.375 + 93.129) / 311.36) / (1 - (52.017 + 79.997) / 146.605)
=0.031655 / 0.099526
=0.3181

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
=149.115 / 132.158
=1.1283

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))
=(5.097 / (5.097 + 79.997)) / (4.873 / (4.873 + 93.129))
=0.059898 / 0.049723
=1.2046

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)
=(31.6 / 149.115) / (27.457 / 132.158)
=0.211917 / 0.207759
=1.02

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)
=((3.896 + 23.512) / 311.36) / ((25.778 + 24.234) / 146.605)
=0.088027 / 0.341134
=0.258

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
=(20.026 - 0 - 23.239) / 311.36
=-0.010319

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.

PanelesMatic Solutions PCL has a M-score of -2.54 suggests that the company is unlikely to be a manipulator.


PanelesMatic Solutions PCL Beneish M-Score Related Terms

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


PanelesMatic Solutions PCL Business Description

Traded in Other Exchanges
N/A
Address
No. 36 Moo 7, Bang Talat Subdistrict, Pak Kret District, Nonthaburi Province, Nonthaburi, THA, 11120
PanelesMatic Solutions PCL operates the business of manufacturing, selling, and installing, including after-sales service for door products, automatic doors, operating room doors, soundproof walls, and movable walls including other doors and walls.

PanelesMatic Solutions PCL Headlines

No Headlines