GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Ngern Tid Lor PCL (BKK:TIDLOR) » Definitions » Beneish M-Score

Ngern Tid Lor PCL (BKK:TIDLOR) Beneish M-Score : -1.56 (As of May. 26, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Ngern Tid Lor 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 -1.56 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:TIDLOR' s Beneish M-Score Range Over the Past 10 Years
Min: -1.71   Med: -1.43   Max: -1.17
Current: -1.56

During the past 5 years, the highest Beneish M-Score of Ngern Tid Lor PCL was -1.17. The lowest was -1.71. And the median was -1.43.


Ngern Tid Lor PCL Beneish M-Score Historical Data

The historical data trend for Ngern Tid Lor 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.

Ngern Tid Lor PCL Beneish M-Score Chart

Ngern Tid Lor PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -1.71 -1.17 -1.54

Ngern Tid Lor PCL Quarterly Data
Sep19 Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.36 -1.43 -1.46 -1.54 -1.56

Competitive Comparison of Ngern Tid Lor PCL's Beneish M-Score

For the Credit Services subindustry, Ngern Tid Lor 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.


Ngern Tid Lor PCL's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Ngern Tid Lor PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ngern Tid Lor PCL's Beneish M-Score falls into.



Ngern Tid Lor 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 Ngern Tid Lor 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 * 0.9172+0.528 * 0.9766+0.404 * 1.0546+0.892 * 1.2269+0.115 * 0.9645
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1127+4.679 * 0.173165-0.327 * 1.0176
=-1.56

* 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 ฿31,749 Mil.
Revenue was 5295.928 + 5253.821 + 4822.968 + 4520.634 = ฿19,893 Mil.
Gross Profit was 4739.348 + 808.942 + 4339.222 + 4094.268 = ฿13,982 Mil.
Total Current Assets was ฿35,115 Mil.
Total Assets was ฿103,825 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,675 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿961 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4,112 Mil.
Total Current Liabilities was ฿33,469 Mil.
Long-Term Debt & Capital Lease Obligation was ฿40,563 Mil.
Net Income was 1104.071 + 901.235 + 1006.839 + 927.228 = ฿3,939 Mil.
Non Operating Income was -809.329 + -1375.752 + -681.151 + -669.775 = ฿-3,536 Mil.
Cash Flow from Operations was -633.167 + -3867.163 + -3383.602 + -2619.503 = ฿-10,503 Mil.
Total Receivables was ฿28,212 Mil.
Revenue was 4327.577 + 4356.291 + 3920.156 + 3610.195 = ฿16,214 Mil.
Gross Profit was 3932.568 + 266.463 + 3606.667 + 3323.87 = ฿11,130 Mil.
Total Current Assets was ฿32,785 Mil.
Total Assets was ฿88,840 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,662 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿902 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3,012 Mil.
Total Current Liabilities was ฿22,724 Mil.
Long-Term Debt & Capital Lease Obligation was ฿39,526 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)
=(31748.669 / 19893.351) / (28212.233 / 16214.219)
=1.595944 / 1.739969
=0.9172

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)
=(11129.568 / 16214.219) / (13981.78 / 19893.351)
=0.686408 / 0.702837
=0.9766

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 - (35115.283 + 1674.7) / 103824.916) / (1 - (32785.066 + 1662.342) / 88840.451)
=0.645654 / 0.612255
=1.0546

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
=19893.351 / 16214.219
=1.2269

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))
=(901.652 / (901.652 + 1662.342)) / (960.929 / (960.929 + 1674.7))
=0.351659 / 0.364592
=0.9645

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)
=(4112.383 / 19893.351) / (3012.315 / 16214.219)
=0.206721 / 0.185782
=1.1127

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)
=((40562.808 + 33469.278) / 103824.916) / ((39526.156 + 22723.763) / 88840.451)
=0.713047 / 0.700693
=1.0176

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
=(3939.373 - -3536.007 - -10503.435) / 103824.916
=0.173165

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.

Ngern Tid Lor PCL has a M-score of -1.56 signals that the company is likely to be a manipulator.


Ngern Tid Lor PCL Beneish M-Score Related Terms

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


Ngern Tid Lor PCL (BKK:TIDLOR) Business Description

Traded in Other Exchanges
Address
428 Ari Hills Building, Phaholyothin Road, 9th - 15th Floor, Samsen Nai Subdistrict, Phaya Thai District, Bangkok, THA, 10400
Ngern Tid Lor PCL provides loans and hires purchases for all types of vehicles, non-life insurance brokers, and life insurance brokers. The company's segment includes Non-life insurance broker and Hire-purchase and lending services. It generates maximum revenue from the Hire-purchase and lending services segment.

Ngern Tid Lor PCL (BKK:TIDLOR) Headlines

No Headlines