GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Pakfood Public Company Limited (BKK:PPC) » Definitions » Beneish M-Score

Pakfood Public Company Limited (BKK:PPC) Beneish M-Score : 0.00 (As of Jun. 17, 2024)


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

What is Pakfood Public Company Limited 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.

The historical rank and industry rank for Pakfood Public Company Limited's Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of Pakfood Public Company Limited was 0.00. The lowest was 0.00. And the median was 0.00.


Pakfood Public Company Limited Beneish M-Score Historical Data

The historical data trend for Pakfood Public Company Limited'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.

Pakfood Public Company Limited Beneish M-Score Chart

Pakfood Public Company Limited Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12
Beneish M-Score
Get a 7-Day Free Trial - - - -3.84 -2.27

Pakfood Public Company Limited Quarterly Data
Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13
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 -3.49 -3.03 -2.27 7.02 -1.57

Competitive Comparison of Pakfood Public Company Limited's Beneish M-Score

For the Packaged Foods subindustry, Pakfood Public Company Limited'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.


Pakfood Public Company Limited's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Pakfood Public Company Limited's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pakfood Public Company Limited's Beneish M-Score falls into.



Pakfood Public Company Limited 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 Pakfood Public Company Limited 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 * 0.922+0.528 * -23.537+0.404 * 38.6286+0.892 * 0.8272+0.115 * 1.2348
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.127+4.679 * -0.250687-0.327 * 0.8353
=-1.57

* 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 (Jun13) TTM:Last Year (Jun12) TTM:
Total Receivables was ฿390 Mil.
Revenue was 941.852 + 991.572 + 1674.139 + 1978.887 = ฿5,586 Mil.
Gross Profit was -23.313 + -45.972 + -18.251 + 75.146 = ฿-12 Mil.
Total Current Assets was ฿1,162 Mil.
Total Assets was ฿3,243 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,967 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿113 Mil.
Selling, General, & Admin. Expense(SGA) was ฿397 Mil.
Total Current Liabilities was ฿1,316 Mil.
Long-Term Debt & Capital Lease Obligation was ฿165 Mil.
Net Income was -73.431 + -79.124 + -31.575 + -59.498 = ฿-244 Mil.
Non Operating Income was 0 + 0 + 134.826 + 0 = ฿135 Mil.
Cash Flow from Operations was -25.472 + 236.898 + 116.648 + 106.364 = ฿434 Mil.
Total Receivables was ฿511 Mil.
Revenue was 1590.236 + 1188.483 + 1866.843 + 2108.036 = ฿6,754 Mil.
Gross Profit was 82.535 + 63.857 + -54.18 + 260.359 = ฿353 Mil.
Total Current Assets was ฿1,924 Mil.
Total Assets was ฿3,919 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,991 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿143 Mil.
Selling, General, & Admin. Expense(SGA) was ฿426 Mil.
Total Current Liabilities was ฿1,927 Mil.
Long-Term Debt & Capital Lease Obligation was ฿216 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)
=(389.894 / 5586.45) / (511.207 / 6753.598)
=0.069793 / 0.075694
=0.922

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)
=(352.571 / 6753.598) / (-12.39 / 5586.45)
=0.052205 / -0.002218
=-23.537

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 - (1162.377 + 1967.297) / 3242.657) / (1 - (1924.301 + 1990.995) / 3918.83)
=0.034843 / 0.000902
=38.6286

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
=5586.45 / 6753.598
=0.8272

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))
=(143.182 / (143.182 + 1990.995)) / (113.033 / (113.033 + 1967.297))
=0.06709 / 0.054334
=1.2348

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)
=(396.994 / 5586.45) / (425.848 / 6753.598)
=0.071064 / 0.063055
=1.127

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)
=((165.092 + 1315.953) / 3242.657) / ((216.092 + 1926.767) / 3918.83)
=0.456738 / 0.546811
=0.8353

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
=(-243.628 - 134.826 - 434.438) / 3242.657
=-0.250687

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.

Pakfood Public Company Limited has a M-score of -1.57 signals that the company is likely to be a manipulator.


Pakfood Public Company Limited Beneish M-Score Related Terms

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


Pakfood Public Company Limited (BKK:PPC) Business Description

Traded in Other Exchanges
N/A
Address
Pakfood Public Company Limited was established in 1972. The Company is engaged in the manufacture and distribution of frozen foods and aquatic animals.

Pakfood Public Company Limited (BKK:PPC) Headlines

From GuruFocus

Pilgrim's Pride Corporation to Host Year End 2022 Earnings Call on February 9, 2023

By Stock market mentor Stock market mentor 01-18-2023