GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Deltic Timber Corp (NYSE:DEL) » Definitions » Beneish M-Score

Deltic Timber (Deltic Timber) Beneish M-Score : 0.00 (As of May. 12, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Deltic Timber 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.

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

During the past 13 years, the highest Beneish M-Score of Deltic Timber was 0.00. The lowest was 0.00. And the median was 0.00.


Deltic Timber Beneish M-Score Historical Data

The historical data trend for Deltic Timber'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.

Deltic Timber Beneish M-Score Chart

Deltic Timber Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.44 -2.47 -2.88 -2.71 -2.63

Deltic Timber Quarterly Data
Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17
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 -2.71 -2.83 -2.83 -2.70 -2.63

Competitive Comparison of Deltic Timber's Beneish M-Score

For the Lumber & Wood Production subindustry, Deltic Timber'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.


Deltic Timber's Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Deltic Timber's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Deltic Timber's Beneish M-Score falls into.



Deltic Timber 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 Deltic Timber 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 * 1.2234+0.528 * 0.9398+0.404 * 0.9667+0.892 * 1.1044+0.115 * 0.8937
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4457+4.679 * -0.067552-0.327 * 0.9864
=-2.63

* 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 (Dec17) TTM:Last Year (Dec16) TTM:
Total Receivables was $11.7 Mil.
Revenue was 72.041 + 61.656 + 55.353 + 53.215 = $242.3 Mil.
Gross Profit was 29.737 + 17.861 + 17.511 + 16.017 = $81.1 Mil.
Total Current Assets was $45.0 Mil.
Total Assets was $557.5 Mil.
Property, Plant and Equipment(Net PPE) was $102.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $26.9 Mil.
Selling, General, & Admin. Expense(SGA) was $38.3 Mil.
Total Current Liabilities was $29.6 Mil.
Long-Term Debt & Capital Lease Obligation was $228.9 Mil.
Net Income was 0.189 + 2.502 + 2.716 + 1.081 = $6.5 Mil.
Non Operating Income was 0.137 + 0.085 + 0.078 + 0.146 = $0.4 Mil.
Cash Flow from Operations was 20.426 + 8.403 + 13.541 + 1.334 = $43.7 Mil.
Total Receivables was $8.7 Mil.
Revenue was 58.493 + 53.541 + 56.705 + 50.624 = $219.4 Mil.
Gross Profit was 20.062 + 16.035 + 18.828 + 14.112 = $69.0 Mil.
Total Current Assets was $30.0 Mil.
Total Assets was $554.7 Mil.
Property, Plant and Equipment(Net PPE) was $102.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $23.4 Mil.
Selling, General, & Admin. Expense(SGA) was $24.0 Mil.
Total Current Liabilities was $19.8 Mil.
Long-Term Debt & Capital Lease Obligation was $240.8 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)
=(11.71 / 242.265) / (8.667 / 219.363)
=0.048336 / 0.03951
=1.2234

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)
=(69.037 / 219.363) / (81.126 / 242.265)
=0.314716 / 0.334865
=0.9398

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 - (44.995 + 102.711) / 557.524) / (1 - (30.002 + 102.89) / 554.693)
=0.735068 / 0.760422
=0.9667

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
=242.265 / 219.363
=1.1044

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))
=(23.406 / (23.406 + 102.89)) / (26.87 / (26.87 + 102.711))
=0.185327 / 0.207361
=0.8937

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)
=(38.306 / 242.265) / (23.991 / 219.363)
=0.158116 / 0.109367
=1.4457

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)
=((228.854 + 29.574) / 557.524) / ((240.839 + 19.822) / 554.693)
=0.463528 / 0.469919
=0.9864

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
=(6.488 - 0.446 - 43.704) / 557.524
=-0.067552

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.

Deltic Timber has a M-score of -2.63 suggests that the company is unlikely to be a manipulator.


Deltic Timber Beneish M-Score Related Terms

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


Deltic Timber (Deltic Timber) Business Description

Traded in Other Exchanges
N/A
Address
Deltic Timber Corp is a natural resources company engaged in the growing and harvesting of timber and the manufacturing and marketing of lumber and medium density fiberboard. It is also engaged in real estate development in central Arkansas.
Executives
Randolph C Coley director 210 E. ELM STREET, EL DORADO AR 71730
D Mark Leland director 333 CLAY STREET, SUITE 2400, HOUSTON TX 77002
Pierson R Hunter Jr director 210 E. ELM STREET, EL DORADO AR 71730
Lenore M Sullivan director
Christoph Iii Keller director 210 E. ELM STREET, EL DORADO AR 71730
Robert Madison Murphy director 200 NORTH JEFFERSON SUITE 400, EL DODRADO AR 71730
David L Lemmon other: Retired Director 1185 SANCTUARY PARKWAY, ALPHARETTA GA 30004
Southeastern Asset Management Inc/tn/ 10 percent owner 6410 POPLAR AVENUE, SUITE 900, MEMPHIS TN 38119
Longleaf Partners Funds Trust 10 percent owner C/O SOUTHEASTERN ASSET MANAGEMENT, 6410 POPLAR AVE, SUITE 900, MEMPHIS TN 38119
Ray C Dillon other: Retired President and CEO C/O AMERICA'S CAR-MART, INC., 1805 N. 2ND STREET, SUITE 401, ROGERS AR 72756
Alex R Lieblong director 210 E. ELM STREET, P. O. BOX 7200, EL DORADO AR 71730

Deltic Timber (Deltic Timber) Headlines