GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Cemex Holdings Philippines Inc (PHS:CHP) » Definitions » Beneish M-Score

Cemex Holdings Philippines (PHS:CHP) Beneish M-Score : -2.00 (As of May. 23, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Cemex Holdings Philippines 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 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

PHS:CHP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.58   Max: 1.36
Current: -2

During the past 11 years, the highest Beneish M-Score of Cemex Holdings Philippines was 1.36. The lowest was -3.69. And the median was -2.58.


Cemex Holdings Philippines Beneish M-Score Historical Data

The historical data trend for Cemex Holdings Philippines'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.

Cemex Holdings Philippines Beneish M-Score Chart

Cemex Holdings Philippines Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.76 -3.04 -2.57 -2.19 -1.91

Cemex Holdings Philippines Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.99 -2.12 -1.98 -1.91 -2.00

Competitive Comparison of Cemex Holdings Philippines's Beneish M-Score

For the Building Materials subindustry, Cemex Holdings Philippines'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.


Cemex Holdings Philippines's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Cemex Holdings Philippines's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cemex Holdings Philippines's Beneish M-Score falls into.



Cemex Holdings Philippines 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 Cemex Holdings Philippines 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 * 1.6145+0.528 * 1.4447+0.404 * 0.9583+0.892 * 0.8316+0.115 * 1.1248
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0657+4.679 * -0.035012-0.327 * 0.9709
=-2.00

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₱1,456 Mil.
Revenue was 3940.69 + 3840.157 + 4390.65 + 4440.377 = ₱16,612 Mil.
Gross Profit was 652.248 + 405.648 + 1122.555 + 1102.945 = ₱3,283 Mil.
Total Current Assets was ₱10,767 Mil.
Total Assets was ₱68,531 Mil.
Property, Plant and Equipment(Net PPE) was ₱28,456 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱1,909 Mil.
Selling, General, & Admin. Expense(SGA) was ₱2,094 Mil.
Total Current Liabilities was ₱12,146 Mil.
Long-Term Debt & Capital Lease Obligation was ₱8,223 Mil.
Net Income was -917.844 + -780.47 + -582.579 + -306.361 = ₱-2,587 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was -297.866 + -237.231 + 468.951 + -121.663 = ₱-188 Mil.
Total Receivables was ₱1,085 Mil.
Revenue was 4645.083 + 4763.846 + 5132.152 + 5434.214 = ₱19,975 Mil.
Gross Profit was 942.423 + 941.906 + 1705.345 + 2114.251 = ₱5,704 Mil.
Total Current Assets was ₱11,267 Mil.
Total Assets was ₱66,687 Mil.
Property, Plant and Equipment(Net PPE) was ₱25,658 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱1,952 Mil.
Selling, General, & Admin. Expense(SGA) was ₱2,363 Mil.
Total Current Liabilities was ₱11,433 Mil.
Long-Term Debt & Capital Lease Obligation was ₱8,982 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)
=(1456.151 / 16611.874) / (1084.568 / 19975.295)
=0.087657 / 0.054295
=1.6145

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)
=(5703.925 / 19975.295) / (3283.396 / 16611.874)
=0.285549 / 0.197654
=1.4447

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 - (10766.741 + 28456.296) / 68531.484) / (1 - (11267.134 + 25658.168) / 66687.406)
=0.427664 / 0.446293
=0.9583

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
=16611.874 / 19975.295
=0.8316

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))
=(1951.98 / (1951.98 + 25658.168)) / (1908.601 / (1908.601 + 28456.296))
=0.070698 / 0.062856
=1.1248

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)
=(2094.014 / 16611.874) / (2362.679 / 19975.295)
=0.126055 / 0.11828
=1.0657

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)
=((8222.799 + 12146.139) / 68531.484) / ((8981.625 + 11433.369) / 66687.406)
=0.29722 / 0.30613
=0.9709

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
=(-2587.254 - 0 - -187.809) / 68531.484
=-0.035012

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.

Cemex Holdings Philippines has a M-score of -2.00 suggests that the company is unlikely to be a manipulator.


Cemex Holdings Philippines Beneish M-Score Related Terms

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


Cemex Holdings Philippines (PHS:CHP) Business Description

Traded in Other Exchanges
N/A
Address
358 Sen. Gil. J. Puyat Avenue, 34th Floor Petron Mega Plaza Building, Makati, PHL, 1200
Cemex Holdings Philippines Inc is a holding company engaged in manufacturing and marketing cement products such as ready-mix concrete and clinker, in the Philippines. The company primarily sells gray portland cement, masonry, blended cement, and ready-mix concrete. It also offers bag cement and bulk cement. The company markets its products under the brand name APO, Island, and Rizal.

Cemex Holdings Philippines (PHS:CHP) Headlines

No Headlines