GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Buyung Poetra Sembada Tbk (ISX:HOKI) » Definitions » Beneish M-Score

PT Buyung Poetra Sembada Tbk (ISX:HOKI) Beneish M-Score : -2.41 (As of Apr. 07, 2025)


View and export this data going back to 2017. Start your Free Trial

What is PT Buyung Poetra Sembada Tbk 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 -2.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Buyung Poetra Sembada Tbk's Beneish M-Score or its related term are showing as below:

ISX:HOKI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.65   Med: -2.42   Max: -1.97
Current: -2.41

During the past 9 years, the highest Beneish M-Score of PT Buyung Poetra Sembada Tbk was -1.97. The lowest was -3.65. And the median was -2.42.


PT Buyung Poetra Sembada Tbk Beneish M-Score Historical Data

The historical data trend for PT Buyung Poetra Sembada Tbk'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.

PT Buyung Poetra Sembada Tbk Beneish M-Score Chart

PT Buyung Poetra Sembada Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - -2.42 -3.65 -2.62 -2.41

PT Buyung Poetra Sembada Tbk 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 -2.62 -3.14 -3.62 -2.41 -2.41

Competitive Comparison of PT Buyung Poetra Sembada Tbk's Beneish M-Score

For the Packaged Foods subindustry, PT Buyung Poetra Sembada Tbk'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.


PT Buyung Poetra Sembada Tbk's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Buyung Poetra Sembada Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Buyung Poetra Sembada Tbk's Beneish M-Score falls into.


;
;

PT Buyung Poetra Sembada Tbk 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 PT Buyung Poetra Sembada Tbk 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 * 0.8281+0.528 * 1.0018+0.404 * 0.9956+0.892 * 1.011+0.115 * 1.0211
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9649+4.679 * 0.055916-0.327 * 1.1603
=-2.41

* 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 Rp126,391 Mil.
Revenue was 233765.057 + 320495.007 + 244302.026 + 500112.97 = Rp1,298,675 Mil.
Gross Profit was 10989.539 + 32159.908 + 18968.515 + 42098.694 = Rp104,217 Mil.
Total Current Assets was Rp730,730 Mil.
Total Assets was Rp1,124,071 Mil.
Property, Plant and Equipment(Net PPE) was Rp300,354 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,220 Mil.
Selling, General, & Admin. Expense(SGA) was Rp53,239 Mil.
Total Current Liabilities was Rp432,852 Mil.
Long-Term Debt & Capital Lease Obligation was Rp30,930 Mil.
Net Income was -23211.16 + 3518.766 + 1528.157 + 15163.29 = Rp-3,001 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 6778.956 + -202117.18 + 13258.4 + 116225.387 = Rp-65,854 Mil.
Total Receivables was Rp150,955 Mil.
Revenue was 396013.411 + 188017.392 + 267870.847 + 432608.848 = Rp1,284,510 Mil.
Gross Profit was 34739.308 + 17453.841 + 26480.724 + 24587.917 = Rp103,262 Mil.
Total Current Assets was Rp637,958 Mil.
Total Assets was Rp1,046,191 Mil.
Property, Plant and Equipment(Net PPE) was Rp321,306 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,518 Mil.
Selling, General, & Admin. Expense(SGA) was Rp54,577 Mil.
Total Current Liabilities was Rp364,554 Mil.
Long-Term Debt & Capital Lease Obligation was Rp7,458 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)
=(126390.645 / 1298675.06) / (150955.385 / 1284510.498)
=0.097323 / 0.11752
=0.8281

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)
=(103261.79 / 1284510.498) / (104216.656 / 1298675.06)
=0.08039 / 0.080248
=1.0018

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 - (730730.405 + 300354.062) / 1124071.398) / (1 - (637958.26 + 321305.64) / 1046190.98)
=0.082723 / 0.083089
=0.9956

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
=1298675.06 / 1284510.498
=1.011

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))
=(3517.716 / (3517.716 + 321305.64)) / (3219.664 / (3219.664 + 300354.062))
=0.01083 / 0.010606
=1.0211

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)
=(53238.882 / 1298675.06) / (54576.596 / 1284510.498)
=0.040995 / 0.042488
=0.9649

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)
=((30929.71 + 432851.967) / 1124071.398) / ((7457.632 + 364553.821) / 1046190.98)
=0.412591 / 0.355587
=1.1603

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
=(-3000.947 - 0 - -65854.437) / 1124071.398
=0.055916

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.

PT Buyung Poetra Sembada Tbk has a M-score of -2.41 suggests that the company is unlikely to be a manipulator.


PT Buyung Poetra Sembada Tbk Beneish M-Score Related Terms

Thank you for viewing the detailed overview of PT Buyung Poetra Sembada Tbk's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Buyung Poetra Sembada Tbk Business Description

Traded in Other Exchanges
N/A
Address
Pasar Induk Cipinang Blok K Number 17, Jakarta Timur, Jakarta, IDN, 13230
PT Buyung Poetra Sembada Tbk is a company engages in the production and distribution of rice and rice products. Its products include Beras HOK-1, Beras Super Belida, BPS Setra Ramos, Rumah Limas Setra Ramos, Topi Koki Beras Harum, Topi Koki Long Grain, Topi Koki Setra Ramos, Topi Koki Super Slyp It distributes the products through both traditional and modern markets, including supermarkets and hypermarkets in Indonesia.

PT Buyung Poetra Sembada Tbk Headlines

No Headlines