GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Vichitbhan Palmoil PCL (BKK:VPO) » Definitions » Beneish M-Score

Vichitbhan Palmoil PCL (BKK:VPO) Beneish M-Score : -3.97 (As of Mar. 29, 2025)


View and export this data going back to 2014. Start your Free Trial

What is Vichitbhan Palmoil 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 -3.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:VPO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.97   Med: -2.45   Max: 11.53
Current: -3.97

During the past 12 years, the highest Beneish M-Score of Vichitbhan Palmoil PCL was 11.53. The lowest was -3.97. And the median was -2.45.


Vichitbhan Palmoil PCL Beneish M-Score Historical Data

The historical data trend for Vichitbhan Palmoil 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.

Vichitbhan Palmoil PCL Beneish M-Score Chart

Vichitbhan Palmoil 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 -2.12 -2.83 -2.48 11.53 -3.97

Vichitbhan Palmoil 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 11.53 -1.61 1.92 3.51 -3.97

Competitive Comparison of Vichitbhan Palmoil PCL's Beneish M-Score

For the Packaged Foods subindustry, Vichitbhan Palmoil 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.


Vichitbhan Palmoil PCL's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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


;
;

Vichitbhan Palmoil 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 Vichitbhan Palmoil 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 * 0.1685+0.528 * 0.025+0.404 * 1.3037+0.892 * 1.4472+0.115 * 0.9536
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.847+4.679 * -0.196709-0.327 * 0.5012
=-3.97

* 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 ฿7 Mil.
Revenue was 132.585 + 647.571 + 670.692 + 258.883 = ฿1,710 Mil.
Gross Profit was -17.866 + 105.576 + 117.092 + -31.094 = ฿174 Mil.
Total Current Assets was ฿76 Mil.
Total Assets was ฿628 Mil.
Property, Plant and Equipment(Net PPE) was ฿532 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿85 Mil.
Selling, General, & Admin. Expense(SGA) was ฿126 Mil.
Total Current Liabilities was ฿62 Mil.
Long-Term Debt & Capital Lease Obligation was ฿31 Mil.
Net Income was -43.177 + 72.054 + 80.372 + -61.2 = ฿48 Mil.
Non Operating Income was 1.205 + 5.339 + -1.271 + 0.605 = ฿6 Mil.
Cash Flow from Operations was 1.629 + 298.24 + -110.888 + -23.209 = ฿166 Mil.
Total Receivables was ฿28 Mil.
Revenue was 146.292 + 78.924 + 738.065 + 218.157 = ฿1,181 Mil.
Gross Profit was -41.748 + -35.906 + 65.367 + 15.292 = ฿3 Mil.
Total Current Assets was ฿114 Mil.
Total Assets was ฿699 Mil.
Property, Plant and Equipment(Net PPE) was ฿567 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿86 Mil.
Selling, General, & Admin. Expense(SGA) was ฿103 Mil.
Total Current Liabilities was ฿181 Mil.
Long-Term Debt & Capital Lease Obligation was ฿24 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)
=(6.93 / 1709.731) / (28.41 / 1181.438)
=0.004053 / 0.024047
=0.1685

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)
=(3.005 / 1181.438) / (173.708 / 1709.731)
=0.002544 / 0.1016
=0.025

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 - (76.393 + 531.682) / 628.346) / (1 - (114.321 + 567.333) / 698.95)
=0.032261 / 0.024746
=1.3037

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
=1709.731 / 1181.438
=1.4472

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))
=(85.562 / (85.562 + 567.333)) / (84.705 / (84.705 + 531.682))
=0.13105 / 0.137422
=0.9536

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)
=(125.669 / 1709.731) / (102.519 / 1181.438)
=0.073502 / 0.086775
=0.847

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)
=((30.919 + 61.608) / 628.346) / ((23.907 + 181.439) / 698.95)
=0.147255 / 0.293792
=0.5012

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
=(48.049 - 5.878 - 165.772) / 628.346
=-0.196709

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.

Vichitbhan Palmoil PCL has a M-score of -3.97 suggests that the company is unlikely to be a manipulator.


Vichitbhan Palmoil PCL Beneish M-Score Related Terms

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


Vichitbhan Palmoil PCL Business Description

Traded in Other Exchanges
N/A
Address
Phetburi Extension Road, 2044, Chavananand Building, Bangkapi, Huaykwang, Bangkok, THA, 10310
Vichitbhan Palmoil PCL is a Thailand-based company engaged in palm plantation and palm oil extraction. Its product line consists of crude palm oil, palm kernel, by-products such as shells, empty bunches, decanter cakes, and palm fiber products, and electricity which is produced from the treated waste water of the Palm Oil Crushing Mill. The reportable segments of the Group are: Crude palm oil and kernel production and Kidney dialysis. The company only caters to the Thailand market.

Vichitbhan Palmoil PCL Headlines

No Headlines