GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Thai Nippon Rubber Industry PCL (BKK:TNR) » Definitions » Beneish M-Score

Thai Nippon Rubber Industry PCL (BKK:TNR) Beneish M-Score : -2.32 (As of Apr. 01, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Thai Nippon Rubber Industry 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Thai Nippon Rubber Industry PCL's Beneish M-Score or its related term are showing as below:

BKK:TNR' s Beneish M-Score Range Over the Past 10 Years
Min: -10.28   Med: -2.53   Max: 1.86
Current: -2.32

During the past 13 years, the highest Beneish M-Score of Thai Nippon Rubber Industry PCL was 1.86. The lowest was -10.28. And the median was -2.53.


Thai Nippon Rubber Industry PCL Beneish M-Score Historical Data

The historical data trend for Thai Nippon Rubber Industry 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.

Thai Nippon Rubber Industry PCL Beneish M-Score Chart

Thai Nippon Rubber Industry PCL Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -10.28 -2.91 -2.53 -2.32

Thai Nippon Rubber Industry PCL Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.53 -2.93 -2.03 -2.04 -2.32

Competitive Comparison of Thai Nippon Rubber Industry PCL's Beneish M-Score

For the Household & Personal Products subindustry, Thai Nippon Rubber Industry 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.


Thai Nippon Rubber Industry PCL's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Thai Nippon Rubber Industry PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Thai Nippon Rubber Industry PCL's Beneish M-Score falls into.


;
;

Thai Nippon Rubber Industry 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 Thai Nippon Rubber Industry 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 * 0.981+0.528 * 0.9363+0.404 * 1.9427+0.892 * 1.0736+0.115 * 1.0379
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8801+4.679 * -0.067081-0.327 * 0.8419
=-2.32

* 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 ฿713 Mil.
Revenue was 523.787 + 558.012 + 550.646 + 468.901 = ฿2,101 Mil.
Gross Profit was 124.463 + 159.65 + 186.684 + 152.693 = ฿623 Mil.
Total Current Assets was ฿1,131 Mil.
Total Assets was ฿2,195 Mil.
Property, Plant and Equipment(Net PPE) was ฿625 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿112 Mil.
Selling, General, & Admin. Expense(SGA) was ฿277 Mil.
Total Current Liabilities was ฿749 Mil.
Long-Term Debt & Capital Lease Obligation was ฿10 Mil.
Net Income was 70.203 + 18.146 + 355.318 + 89.366 = ฿533 Mil.
Non Operating Income was 55.266 + -112.684 + 331.866 + 34.703 = ฿309 Mil.
Cash Flow from Operations was 138.131 + 64.438 + 16.83 + 151.716 = ฿371 Mil.
Total Receivables was ฿677 Mil.
Revenue was 536.829 + 435.384 + 492.666 + 492.366 = ฿1,957 Mil.
Gross Profit was 160.121 + 135.903 + 150.443 + 97.257 = ฿544 Mil.
Total Current Assets was ฿1,056 Mil.
Total Assets was ฿1,803 Mil.
Property, Plant and Equipment(Net PPE) was ฿561 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿105 Mil.
Selling, General, & Admin. Expense(SGA) was ฿293 Mil.
Total Current Liabilities was ฿726 Mil.
Long-Term Debt & Capital Lease Obligation was ฿15 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)
=(712.662 / 2101.346) / (676.637 / 1957.245)
=0.339145 / 0.345709
=0.981

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)
=(543.724 / 1957.245) / (623.49 / 2101.346)
=0.277801 / 0.29671
=0.9363

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 - (1131.049 + 625.274) / 2194.865) / (1 - (1056.277 + 560.905) / 1802.578)
=0.199804 / 0.10285
=1.9427

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
=2101.346 / 1957.245
=1.0736

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))
=(104.515 / (104.515 + 560.905)) / (111.501 / (111.501 + 625.274))
=0.157066 / 0.151337
=1.0379

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)
=(277.023 / 2101.346) / (293.191 / 1957.245)
=0.131831 / 0.149798
=0.8801

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)
=((10.464 + 748.772) / 2194.865) / ((15.118 + 725.522) / 1802.578)
=0.345915 / 0.410878
=0.8419

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
=(533.033 - 309.151 - 371.115) / 2194.865
=-0.067081

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.

Thai Nippon Rubber Industry PCL has a M-score of -2.32 suggests that the company is unlikely to be a manipulator.


Thai Nippon Rubber Industry PCL Beneish M-Score Related Terms

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


Thai Nippon Rubber Industry PCL Business Description

Traded in Other Exchanges
Address
No. 1 Charoen Rat Road, Thung Wat Don Subdistrict, Sathon District, Bangkok, THA, 10120
Thai Nippon Rubber Industry PCL along with its subsidiary engaged in manufacturing and distributing condom and lubricating gel, manufacturing paper packaging products and other printing, including manufacturing of herbal extraction products and providing analytical services, research, and tests to find important substances in all types of medicinal plants and agricultural crops. provides personal care products. The company's operating segments are Condoms and lubricating gels and Paper boxes and other printing. It generates maximum revenue from Condoms and lubricating gels.

Thai Nippon Rubber Industry PCL Headlines

No Headlines