National Reinsurance of the 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 National Reinsurance of the 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 * | + | 0.528 * | + | 0.404 * | + | 0.892 * | + | 0.115 * |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * | + | 4.679 * | - | 0.327 * |
| = | |
* 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 ₱8,095 Mil.
Revenue was 834.051 + 1408.791 + 1122.806 + 1833.626 = ₱5,199 Mil.
Gross Profit was 834.051 + 1408.791 + 1122.806 + 1833.626 = ₱5,199 Mil.
Total Current Assets was ₱0 Mil.
Total Assets was ₱21,050 Mil.
Property, Plant and Equipment(Net PPE) was ₱40 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱11 Mil.
Selling, General, & Admin. Expense(SGA) was ₱238 Mil.
Total Current Liabilities was ₱0 Mil.
Long-Term Debt & Capital Lease Obligation was ₱0 Mil.
Net Income was 10.7 + 224.196 + 189.827 + 326.153 = ₱751 Mil.
Non Operating Income was 0 + 0 + 21.068 + -15.817 = ₱5 Mil.
Cash Flow from Operations was 272.434 + -707.878 + 13.452 + 75.412 = ₱-347 Mil.
|
Total Receivables was ₱8,305 Mil.
Revenue was 1123.458 + 1016.393 + 801.395 + 1101.947 = ₱4,043 Mil.
Gross Profit was 1123.458 + 1016.393 + 801.395 + 1101.947 = ₱4,043 Mil.
Total Current Assets was ₱0 Mil.
Total Assets was ₱20,188 Mil.
Property, Plant and Equipment(Net PPE) was ₱42 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱15 Mil.
Selling, General, & Admin. Expense(SGA) was ₱205 Mil.
Total Current Liabilities was ₱0 Mil.
Long-Term Debt & Capital Lease Obligation was ₱0 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) |
| = | (8095.185 / 5199.274) | / | (8304.783 / 4043.193) |
| = | 1.556984 | / | 2.054016 |
| | = | |
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) |
| = | (4043.193 / 4043.193) | / | (5199.274 / 5199.274) |
| = | 1 | / | 1 |
| | = | |
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 - (0 + 39.82) / 21050.125) | / | (1 - (0 + 41.969) / 20188.072) |
| = | 0.998108 | / | 0.997921 |
| | = | |
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 |
| = | 5199.274 | / | 4043.193 |
| | = | |
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)) |
| = | (14.92 / (14.92 + 41.969)) | / | (11.07 / (11.07 + 39.82)) |
| = | 0.262265 | / | 0.217528 |
| | = | |
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) |
| = | (238.194 / 5199.274) | / | (204.616 / 4043.193) |
| = | 0.045813 | / | 0.050608 |
| | = | |
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 + 0) / 21050.125) | / | ((0 + 0) / 20188.072) |
| = | 0 | / | 0 |
| | = | |
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 |
| = | (750.876 - 5.251 | - | -346.58) | / | 21050.125 |
| | = | 0.051886 |
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.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
PHS:NRCP has been successfully added to your