GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » TRV Rubber Products PCL (BKK:TRV) » Definitions » Beneish M-Score

TRV Rubber Products PCL (BKK:TRV) Beneish M-Score : 4.51 (As of May. 25, 2024)


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

What is TRV Rubber Products 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 4.51 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:TRV' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.85   Max: 4.51
Current: 4.51

During the past 5 years, the highest Beneish M-Score of TRV Rubber Products PCL was 4.51. The lowest was -3.25. And the median was -2.85.


TRV Rubber Products PCL Beneish M-Score Historical Data

The historical data trend for TRV Rubber Products 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.

TRV Rubber Products PCL Beneish M-Score Chart

TRV Rubber Products PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -3.25 -0.80

TRV Rubber Products PCL Quarterly Data
Dec19 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 -2.90 -2.85 -0.81 -0.80 4.51

Competitive Comparison of TRV Rubber Products PCL's Beneish M-Score

For the Auto Parts subindustry, TRV Rubber Products 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.


TRV Rubber Products PCL's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, TRV Rubber Products PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where TRV Rubber Products PCL's Beneish M-Score falls into.



TRV Rubber Products 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 TRV Rubber Products 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 * 3.7868+0.528 * 2.3383+0.404 * 0.6411+0.892 * 2.9987+0.115 * 0.9296
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3662+4.679 * 0.485316-0.327 * 1.9014
=4.51

* 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 ฿417.7 Mil.
Revenue was 402.441 + 36.492 + 42.462 + 40.594 = ฿522.0 Mil.
Gross Profit was 32.977 + 12.22 + 12.248 + 13.165 = ฿70.6 Mil.
Total Current Assets was ฿527.8 Mil.
Total Assets was ฿664.7 Mil.
Property, Plant and Equipment(Net PPE) was ฿131.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿12.4 Mil.
Selling, General, & Admin. Expense(SGA) was ฿40.9 Mil.
Total Current Liabilities was ฿189.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1.4 Mil.
Net Income was 17.307 + 2.333 + 1.469 + 2.412 = ฿23.5 Mil.
Non Operating Income was 0.225 + 0.417 + 0.174 + 0.277 = ฿1.1 Mil.
Cash Flow from Operations was -135.615 + -2.708 + -163.832 + 1.978 = ฿-300.2 Mil.
Total Receivables was ฿36.8 Mil.
Revenue was 47.436 + 38.062 + 43.083 + 45.489 = ฿174.1 Mil.
Gross Profit was 16.708 + 8.848 + 11.987 + 17.517 = ฿55.1 Mil.
Total Current Assets was ฿241.9 Mil.
Total Assets was ฿388.0 Mil.
Property, Plant and Equipment(Net PPE) was ฿141.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿12.3 Mil.
Selling, General, & Admin. Expense(SGA) was ฿37.3 Mil.
Total Current Liabilities was ฿49.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿9.3 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)
=(417.739 / 521.989) / (36.787 / 174.07)
=0.800283 / 0.211335
=3.7868

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)
=(55.06 / 174.07) / (70.61 / 521.989)
=0.31631 / 0.135271
=2.3383

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 - (527.794 + 131.548) / 664.732) / (1 - (241.851 + 141.287) / 388.046)
=0.008109 / 0.012648
=0.6411

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
=521.989 / 174.07
=2.9987

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))
=(12.323 / (12.323 + 141.287)) / (12.424 / (12.424 + 131.548))
=0.080223 / 0.086295
=0.9296

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)
=(40.94 / 521.989) / (37.278 / 174.07)
=0.078431 / 0.214155
=0.3662

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)
=((1.358 + 189.651) / 664.732) / ((9.287 + 49.357) / 388.046)
=0.287347 / 0.151126
=1.9014

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
=(23.521 - 1.093 - -300.177) / 664.732
=0.485316

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.

TRV Rubber Products PCL has a M-score of 4.51 signals that the company is likely to be a manipulator.


TRV Rubber Products PCL Beneish M-Score Related Terms

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


TRV Rubber Products PCL (BKK:TRV) Business Description

Traded in Other Exchanges
N/A
Address
40,88/8-9 Soi Ekachai 76 split 1-3-1, Khlong Bang Phran, Bang Bon, Bangkok, THA, 10150
TRV Rubber Products PCL is a manufacturer and distributor of rubber products for automotive parts and electrical divisions. The business operates in a single segment being manufacturing and selling of o-ring rubber and rubber parts in Thailand.

TRV Rubber Products PCL (BKK:TRV) Headlines