GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Palms Agro Production Co (KUW:PAPCO) » Definitions » Beneish M-Score

Palms Agro Production Co (KUW:PAPCO) Beneish M-Score : -1.52 (As of Dec. 13, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Palms Agro Production Co 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 -1.52 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Palms Agro Production Co's Beneish M-Score or its related term are showing as below:

KUW:PAPCO' s Beneish M-Score Range Over the Past 10 Years
Min: -4.6   Med: -2.47   Max: 0.57
Current: -1.52

During the past 13 years, the highest Beneish M-Score of Palms Agro Production Co was 0.57. The lowest was -4.60. And the median was -2.47.


Palms Agro Production Co Beneish M-Score Historical Data

The historical data trend for Palms Agro Production Co'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.

Palms Agro Production Co Beneish M-Score Chart

Palms Agro Production Co Annual Data
Trend Dec12 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.40 -2.18 0.57 -2.45 -1.56

Palms Agro Production Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.97 -1.56 -2.07 -2.40 -1.52

Competitive Comparison of Palms Agro Production Co's Beneish M-Score

For the Farm Products subindustry, Palms Agro Production Co'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.


Palms Agro Production Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Palms Agro Production Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Palms Agro Production Co's Beneish M-Score falls into.



Palms Agro Production Co 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 Palms Agro Production Co 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 * 1.4437+0.528 * 1.7048+0.404 * 1.0289+0.892 * 1.7271+0.115 * 0.8587
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3258+4.679 * -0.001454-0.327 * 2.7464
=-1.52

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was KWD3.63 Mil.
Revenue was 3.377 + 1.01 + 1.132 + 1.374 = KWD6.89 Mil.
Gross Profit was 0.484 + 0.402 + 0.465 + 0.425 = KWD1.78 Mil.
Total Current Assets was KWD6.64 Mil.
Total Assets was KWD8.94 Mil.
Property, Plant and Equipment(Net PPE) was KWD1.76 Mil.
Depreciation, Depletion and Amortization(DDA) was KWD0.39 Mil.
Selling, General, & Admin. Expense(SGA) was KWD0.39 Mil.
Total Current Liabilities was KWD2.83 Mil.
Long-Term Debt & Capital Lease Obligation was KWD0.11 Mil.
Net Income was 0.123 + 0.036 + 0.013 + 0.054 = KWD0.23 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = KWD0.00 Mil.
Cash Flow from Operations was 0.005 + 0.009 + 0.215 + 0.01 = KWD0.24 Mil.
Total Receivables was KWD1.46 Mil.
Revenue was 0.966 + 0.884 + 1.074 + 1.067 = KWD3.99 Mil.
Gross Profit was 0.295 + 0.417 + 0.509 + 0.532 = KWD1.75 Mil.
Total Current Assets was KWD4.72 Mil.
Total Assets was KWD6.83 Mil.
Property, Plant and Equipment(Net PPE) was KWD1.71 Mil.
Depreciation, Depletion and Amortization(DDA) was KWD0.32 Mil.
Selling, General, & Admin. Expense(SGA) was KWD0.69 Mil.
Total Current Liabilities was KWD0.77 Mil.
Long-Term Debt & Capital Lease Obligation was KWD0.05 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)
=(3.628 / 6.893) / (1.455 / 3.991)
=0.526331 / 0.36457
=1.4437

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)
=(1.753 / 3.991) / (1.776 / 6.893)
=0.439238 / 0.257653
=1.7048

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 - (6.64 + 1.762) / 8.941) / (1 - (4.721 + 1.706) / 6.827)
=0.060284 / 0.058591
=1.0289

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
=6.893 / 3.991
=1.7271

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))
=(0.316 / (0.316 + 1.706)) / (0.392 / (0.392 + 1.762))
=0.156281 / 0.181987
=0.8587

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)
=(0.39 / 6.893) / (0.693 / 3.991)
=0.056579 / 0.173641
=0.3258

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)
=((0.105 + 2.83) / 8.941) / ((0.05 + 0.766) / 6.827)
=0.328263 / 0.119525
=2.7464

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
=(0.226 - 0 - 0.239) / 8.941
=-0.001454

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.

Palms Agro Production Co has a M-score of -1.52 signals that the company is likely to be a manipulator.


Palms Agro Production Co Beneish M-Score Related Terms

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


Palms Agro Production Co Business Description

Traded in Other Exchanges
N/A
Address
Al Rai- Fourth Ring Road, P.O Box: 1976, Block 56, Safat, Kuwait, KWT, 13020
Palms Agro Production Co is engaged in the business of import and export of agricultural supplies, management of nurseries and farms and reclamation and developing of agricultural land among other businesses. It operates in Commercial, Projects, and Investment segments. The Commercial segment includes the production and sale of nurseries and ornamental plants. The Project segment provides gardening and maintenance services. The investment in an associate, term deposits and equity securities. Majority of the revenue comes from Commercial segment.

Palms Agro Production Co Headlines

No Headlines