GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Widodo Makmur Unggas Tbk (ISX:WMUU) » Definitions » Beneish M-Score

PT Widodo Makmur Unggas Tbk (ISX:WMUU) Beneish M-Score : -2.29 (As of May. 28, 2024)


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

What is PT Widodo Makmur Unggas 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Widodo Makmur Unggas Tbk's Beneish M-Score or its related term are showing as below:

ISX:WMUU' s Beneish M-Score Range Over the Past 10 Years
Min: -2.72   Med: -2.51   Max: -2.29
Current: -2.29

During the past 4 years, the highest Beneish M-Score of PT Widodo Makmur Unggas Tbk was -2.29. The lowest was -2.72. And the median was -2.51.


PT Widodo Makmur Unggas Tbk Beneish M-Score Historical Data

The historical data trend for PT Widodo Makmur Unggas 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 Widodo Makmur Unggas Tbk Beneish M-Score Chart

PT Widodo Makmur Unggas Tbk Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -2.72 -2.29

PT Widodo Makmur Unggas Tbk Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.72 -2.15 1.96 -3.52 -2.29

Competitive Comparison of PT Widodo Makmur Unggas Tbk's Beneish M-Score

For the Farm Products subindustry, PT Widodo Makmur Unggas 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 Widodo Makmur Unggas Tbk's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where PT Widodo Makmur Unggas Tbk's Beneish M-Score falls into.



PT Widodo Makmur Unggas 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 Widodo Makmur Unggas 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 * 4.5906+0.528 * -0.2548+0.404 * 1.0995+0.892 * 0.137+0.115 * 0.4948
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 8.0683+4.679 * -0.089897-0.327 * 1.0813
=-2.29

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was Rp78,851 Mil.
Revenue was 62004.968 + 67229.462 + 82700.535 + 124749.977 = Rp336,685 Mil.
Gross Profit was -111669.87 + -2014.813 + 14536.455 + -1407.486 = Rp-100,556 Mil.
Total Current Assets was Rp214,782 Mil.
Total Assets was Rp2,468,816 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,061,930 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp16,288 Mil.
Selling, General, & Admin. Expense(SGA) was Rp6,683 Mil.
Total Current Liabilities was Rp377,212 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,105,153 Mil.
Net Income was -153039.856 + -26613.39 + -14309.488 + -26044.73 = Rp-220,007 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 5434.635 + -2810.197 + -21136.312 + 20443.787 = Rp1,932 Mil.
Total Receivables was Rp125,380 Mil.
Revenue was 412258.311 + 759006.306 + 655888.31 + 630454.108 = Rp2,457,607 Mil.
Gross Profit was -57066.966 + 63562.595 + 92041.745 + 88472.421 = Rp187,010 Mil.
Total Current Assets was Rp405,439 Mil.
Total Assets was Rp2,710,572 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,113,310 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp8,228 Mil.
Selling, General, & Admin. Expense(SGA) was Rp6,047 Mil.
Total Current Liabilities was Rp718,408 Mil.
Long-Term Debt & Capital Lease Obligation was Rp786,780 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)
=(78850.831 / 336684.942) / (125379.862 / 2457607.035)
=0.234198 / 0.051017
=4.5906

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)
=(187009.795 / 2457607.035) / (-100555.714 / 336684.942)
=0.076094 / -0.298664
=-0.2548

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 - (214781.506 + 2061930.383) / 2468816.418) / (1 - (405439.463 + 2113309.929) / 2710571.959)
=0.077812 / 0.070768
=1.0995

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
=336684.942 / 2457607.035
=0.137

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))
=(8227.628 / (8227.628 + 2113309.929)) / (16287.684 / (16287.684 + 2061930.383))
=0.003878 / 0.007837
=0.4948

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)
=(6682.547 / 336684.942) / (6046.936 / 2457607.035)
=0.019848 / 0.00246
=8.0683

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)
=((1105153.016 + 377212.308) / 2468816.418) / ((786780.195 + 718407.71) / 2710571.959)
=0.600436 / 0.555303
=1.0813

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
=(-220007.464 - 0 - 1931.913) / 2468816.418
=-0.089897

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 Widodo Makmur Unggas Tbk has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.


PT Widodo Makmur Unggas Tbk Beneish M-Score Related Terms

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


PT Widodo Makmur Unggas Tbk (ISX:WMUU) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Raya Cilangkap No. 58, Gedung Graha Widodo Makmur, Cipayung, Jakarta Timur, Jakarta, IDN, 13870
PT Widodo Makmur Unggas Tbk is engaged in the vertically integrated poultry business which controls large-scale feed mills, breeding farms, hatchery mills, commercial farms, layer farms, slaughterhouse and related partnership operations.

PT Widodo Makmur Unggas Tbk (ISX:WMUU) Headlines

No Headlines