GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » PT Matahari Department Store Tbk (ISX:LPPF) » Definitions » Beneish M-Score

PT Matahari Department Store Tbk (ISX:LPPF) Beneish M-Score : -0.49 (As of May. 29, 2024)


View and export this data going back to 1989. Start your Free Trial

What is PT Matahari Department Store Tbk 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 -0.49 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Matahari Department Store Tbk's Beneish M-Score or its related term are showing as below:

ISX:LPPF' s Beneish M-Score Range Over the Past 10 Years
Min: -4.06   Med: -3.09   Max: -0.49
Current: -0.49

During the past 13 years, the highest Beneish M-Score of PT Matahari Department Store Tbk was -0.49. The lowest was -4.06. And the median was -3.09.


PT Matahari Department Store Tbk Beneish M-Score Historical Data

The historical data trend for PT Matahari Department Store Tbk'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.

PT Matahari Department Store Tbk Beneish M-Score Chart

PT Matahari Department Store Tbk 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 -3.27 -3.19 -4.00 -2.71 -3.63

PT Matahari Department Store Tbk 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 -2.19 -2.42 -2.31 -3.63 -0.49

Competitive Comparison of PT Matahari Department Store Tbk's Beneish M-Score

For the Department Stores subindustry, PT Matahari Department Store Tbk'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.


PT Matahari Department Store Tbk's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Matahari Department Store Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Matahari Department Store Tbk's Beneish M-Score falls into.



PT Matahari Department Store Tbk 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 PT Matahari Department Store Tbk 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 * 4.4948+0.528 * 1.0399+0.404 * 1.2452+0.892 * 1.0663+0.115 * 0.903
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0174+4.679 * -0.296275-0.327 * 1.018
=-0.49

* 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 Rp270,887 Mil.
Revenue was 3718518 + 2977130 + 2210874 + 4636606 = Rp13,543,128 Mil.
Gross Profit was 1290284 + 979621 + 737716 + 1626999 = Rp4,634,620 Mil.
Total Current Assets was Rp2,281,275 Mil.
Total Assets was Rp6,564,794 Mil.
Property, Plant and Equipment(Net PPE) was Rp3,094,711 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp819,616 Mil.
Selling, General, & Admin. Expense(SGA) was Rp242,766 Mil.
Total Current Liabilities was Rp3,417,492 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,406,573 Mil.
Net Income was 325971 + 44843 + -53356 + 582597 = Rp900,055 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 1127434 + 1026597 + 281170 + 409839 = Rp2,845,040 Mil.
Total Receivables was Rp56,522 Mil.
Revenue was 2739098 + 2916596 + 2307497 + 4737631 = Rp12,700,822 Mil.
Gross Profit was 969011 + 1035172 + 803954 + 1711624 = Rp4,519,761 Mil.
Total Current Assets was Rp2,129,334 Mil.
Total Assets was Rp6,361,637 Mil.
Property, Plant and Equipment(Net PPE) was Rp3,307,161 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp771,075 Mil.
Selling, General, & Admin. Expense(SGA) was Rp223,769 Mil.
Total Current Liabilities was Rp3,151,121 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,393,172 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)
=(270887 / 13543128) / (56522 / 12700822)
=0.020002 / 0.00445
=4.4948

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)
=(4519761 / 12700822) / (4634620 / 13543128)
=0.355864 / 0.342212
=1.0399

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 - (2281275 + 3094711) / 6564794) / (1 - (2129334 + 3307161) / 6361637)
=0.181088 / 0.145425
=1.2452

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
=13543128 / 12700822
=1.0663

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))
=(771075 / (771075 + 3307161)) / (819616 / (819616 + 3094711))
=0.189071 / 0.209389
=0.903

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)
=(242766 / 13543128) / (223769 / 12700822)
=0.017925 / 0.017618
=1.0174

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)
=((2406573 + 3417492) / 6564794) / ((2393172 + 3151121) / 6361637)
=0.887166 / 0.87152
=1.018

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
=(900055 - 0 - 2845040) / 6564794
=-0.296275

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.

PT Matahari Department Store Tbk has a M-score of -0.49 signals that the company is likely to be a manipulator.


PT Matahari Department Store Tbk Beneish M-Score Related Terms

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


PT Matahari Department Store Tbk (ISX:LPPF) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Bulevar Palem Raya No. 7, Menara Matahari Lantai 12th Floor, Lippo Village, Tangerang, IDN, 15811
PT Matahari Department Store Tbk is a retail company. It offers clothing, homeware, accessories, and beauty products through department stores. It has focused on stylish offerings, international labels, and exclusive brands. Its geographical segments include Sumatra, Java, Kalimantan, Sulawesi and Maluku, and others.

PT Matahari Department Store Tbk (ISX:LPPF) Headlines

No Headlines