Philippine National Bank 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 Philippine National Bank 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 | + | 0.528 * 1 | + | 0.404 * 1.001 | + | 0.892 * 0.9963 | + | 0.115 * 1.0398 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.1306 | + | 4.679 * -0.016716 | - | 0.327 * 0.3544 |
| = | -2.37 |
* 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 ₱0 Mil.
Revenue was 15397.201 + 14479.48 + 13923.079 + 13122.054 = ₱56,922 Mil.
Gross Profit was 15397.201 + 14479.48 + 13923.079 + 13122.054 = ₱56,922 Mil.
Total Current Assets was ₱0 Mil.
Total Assets was ₱1,197,712 Mil.
Property, Plant and Equipment(Net PPE) was ₱10,211 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱3,487 Mil.
Selling, General, & Admin. Expense(SGA) was ₱3,566 Mil.
Total Current Liabilities was ₱0 Mil.
Long-Term Debt & Capital Lease Obligation was ₱21,862 Mil.
Net Income was 4735.371 + 4952.76 + 5263.152 + 4459.1 = ₱19,410 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was 1335.136 + 27607.341 + -11607.348 + 22096.372 = ₱39,432 Mil.
|
Total Receivables was ₱0 Mil.
Revenue was 13914.422 + 13795.563 + 15331.572 + 14092.448 = ₱57,134 Mil.
Gross Profit was 13914.422 + 13795.563 + 15331.572 + 14092.448 = ₱57,134 Mil.
Total Current Assets was ₱0 Mil.
Total Assets was ₱1,179,233 Mil.
Property, Plant and Equipment(Net PPE) was ₱11,238 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱4,046 Mil.
Selling, General, & Admin. Expense(SGA) was ₱3,166 Mil.
Total Current Liabilities was ₱0 Mil.
Long-Term Debt & Capital Lease Obligation was ₱60,743 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) |
| = | (0 / 56921.814) | / | (0 / 57134.005) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (57134.005 / 57134.005) | / | (56921.814 / 56921.814) |
| = | 1 | / | 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 + 10211.246) / 1197711.981) | / | (1 - (0 + 11238.491) / 1179232.991) |
| = | 0.991474 | / | 0.99047 |
| | = | 1.001 |
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 |
| = | 56921.814 | / | 57134.005 |
| | = | 0.9963 |
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)) |
| = | (4045.793 / (4045.793 + 11238.491)) | / | (3487.457 / (3487.457 + 10211.246)) |
| = | 0.264703 | / | 0.254583 |
| | = | 1.0398 |
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) |
| = | (3566.005 / 56921.814) | / | (3165.931 / 57134.005) |
| = | 0.062647 | / | 0.055412 |
| | = | 1.1306 |
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) |
| = | ((21861.53 + 0) / 1197711.981) | / | ((60742.851 + 0) / 1179232.991) |
| = | 0.018253 | / | 0.05151 |
| | = | 0.3544 |
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 |
| = | (19410.383 - 0 | - | 39431.501) | / | 1197711.981 |
| | = | -0.016716 |
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.
Philippine National Bank has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
PHS:PNB has been successfully added to your