Kidsland International Holdings Beneish M-Score Historical Data
The historical data trend for Kidsland International Holdings'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.
Kidsland International Holdings Beneish M-Score Chart
|
Kidsland International Holdings Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-3.21 |
-4.29 |
-2.41 |
-4.86 |
-4.66 |
|
Kidsland International Holdings Semi-Annual Data
|
|
Dec14 |
Dec15 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
-2.41 |
- |
-4.86 |
- |
-4.66 |
Competitive Comparison of Kidsland International Holdings's Beneish M-Score
For the Specialty Retail subindustry, Kidsland International Holdings'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.
Kidsland International Holdings's Beneish M-Score Distribution in the Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Kidsland International Holdings's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Kidsland International Holdings's Beneish M-Score falls into.
Kidsland International Holdings 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 Kidsland International Holdings 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 * 0.9809 | + | 0.528 * 1.1928 | + | 0.404 * 0.9559 | + | 0.892 * 0.9889 | + | 0.115 * 0.8106 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9641 | + | 4.679 * -0.447307 | - | 0.327 * 1.4016 |
| = | -4.66 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was HK$72 Mil.
Revenue was HK$1,264 Mil.
Gross Profit was HK$377 Mil.
Total Current Assets was HK$472 Mil.
Total Assets was HK$635 Mil.
Property, Plant and Equipment(Net PPE) was HK$115 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$131 Mil.
Selling, General, & Admin. Expense(SGA) was HK$590 Mil.
Total Current Liabilities was HK$381 Mil.
Long-Term Debt & Capital Lease Obligation was HK$127 Mil.
Net Income was HK$-230 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$54 Mil.
|
Total Receivables was HK$75 Mil.
Revenue was HK$1,278 Mil.
Gross Profit was HK$455 Mil.
Total Current Assets was HK$609 Mil.
Total Assets was HK$845 Mil.
Property, Plant and Equipment(Net PPE) was HK$170 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$129 Mil.
Selling, General, & Admin. Expense(SGA) was HK$619 Mil.
Total Current Liabilities was HK$430 Mil.
Long-Term Debt & Capital Lease Obligation was HK$52 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) |
| = | (72.455 / 1264.122) | / | (74.695 / 1278.321) |
| = | 0.057316 | / | 0.058432 |
| | = | 0.9809 |
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) |
| = | (454.574 / 1278.321) | / | (376.866 / 1264.122) |
| = | 0.355602 | / | 0.298125 |
| | = | 1.1928 |
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 - (472.008 + 115.434) / 635.215) | / | (1 - (609.127 + 169.78) / 845.422) |
| = | 0.075208 | / | 0.078677 |
| | = | 0.9559 |
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 |
| = | 1264.122 | / | 1278.321 |
| | = | 0.9889 |
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)) |
| = | (128.918 / (128.918 + 169.78)) | / | (131.439 / (131.439 + 115.434)) |
| = | 0.4316 | / | 0.532415 |
| | = | 0.8106 |
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) |
| = | (590.483 / 1264.122) | / | (619.329 / 1278.321) |
| = | 0.467109 | / | 0.484486 |
| | = | 0.9641 |
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) |
| = | ((127.2 + 380.843) / 635.215) | / | ((52.359 + 430.076) / 845.422) |
| = | 0.799797 | / | 0.570644 |
| | = | 1.4016 |
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 |
| = | (-230.235 - 0 | - | 53.901) | / | 635.215 |
| | = | -0.447307 |
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.
Kidsland International Holdings has a M-score of -4.66 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
HKSE:02122 has been successfully added to your