Sukoon Insurance PSJC 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 Sukoon Insurance PSJC 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 * 1.0715 | + | 0.528 * 1 | + | 0.404 * 1.0031 | + | 0.892 * 1.8604 | + | 0.115 * 0.9017 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.4572 | + | 4.679 * -0.036119 | - | 0.327 * 0.6537 |
| = | -1.62 |
* 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 د.إ411 Mil.
Revenue was 711.351 + 1165.56 + 1488.769 + 598.884 = د.إ3,965 Mil.
Gross Profit was 711.351 + 1165.56 + 1488.769 + 598.884 = د.إ3,965 Mil.
Total Current Assets was د.إ0 Mil.
Total Assets was د.إ10,426 Mil.
Property, Plant and Equipment(Net PPE) was د.إ122 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ26 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ38 Mil.
Total Current Liabilities was د.إ0 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ19 Mil.
Net Income was 93.12 + 46.501 + 44.523 + 81.567 = د.إ266 Mil.
Non Operating Income was 13.201 + 0 + 0 + 0 = د.إ13 Mil.
Cash Flow from Operations was 207.587 + 109.118 + 256.381 + 55.986 = د.إ629 Mil.
|
Total Receivables was د.إ206 Mil.
Revenue was -793.32 + 968.337 + 934.51 + 1021.458 = د.إ2,131 Mil.
Gross Profit was -793.32 + 968.337 + 934.51 + 1021.458 = د.إ2,131 Mil.
Total Current Assets was د.إ0 Mil.
Total Assets was د.إ8,830 Mil.
Property, Plant and Equipment(Net PPE) was د.إ130 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ25 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ45 Mil.
Total Current Liabilities was د.إ0 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ25 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) |
| = | (410.801 / 3964.564) | / | (206.082 / 2130.985) |
| = | 0.103618 | / | 0.096707 |
| | = | 1.0715 |
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) |
| = | (2130.985 / 2130.985) | / | (3964.564 / 3964.564) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 122.236) / 10425.732) | / | (1 - (0 + 130.488) / 8829.641) |
| = | 0.988276 | / | 0.985222 |
| | = | 1.0031 |
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 |
| = | 3964.564 | / | 2130.985 |
| | = | 1.8604 |
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)) |
| = | (24.51 / (24.51 + 130.488)) | / | (25.995 / (25.995 + 122.236)) |
| = | 0.158131 | / | 0.175368 |
| | = | 0.9017 |
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) |
| = | (38.246 / 3964.564) | / | (44.966 / 2130.985) |
| = | 0.009647 | / | 0.021101 |
| | = | 0.4572 |
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) |
| = | ((19.129 + 0) / 10425.732) | / | ((24.788 + 0) / 8829.641) |
| = | 0.001835 | / | 0.002807 |
| | = | 0.6537 |
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 |
| = | (265.711 - 13.201 | - | 629.072) | / | 10425.732 |
| | = | -0.036119 |
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.
Sukoon Insurance PSJC has a M-score of -1.62 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
DFM:SUKOON has been successfully added to your