Switch to:
Kennedy-Wilson Holdings Inc (NYSE:KW)
Beneish M-Score
-0.50 (As of Today)

Warning Sign:

Beneish M-Score -0.50 higher than -2.22, which implies that it might have manipulated its financial results.

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Kennedy-Wilson Holdings Inc has a M-score of -0.50 signals that the company is a manipulator.

KW' s 10-Year Beneish M-Score Range
Min: -3.38   Max: 1628.83
Current: -0.5

-3.38
1628.83

During the past 7 years, the highest Beneish M-Score of Kennedy-Wilson Holdings Inc was 1628.83. The lowest was -3.38. And the median was -2.05.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Kennedy-Wilson Holdings Inc 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 * 2.2219+0.528 * 0.9726+0.404 * 0.2347+0.892 * 2.5066+0.115 * 1.4275
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7392+4.679 * -0.0543-0.327 * 0.9988
=-0.50

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $33.7 Mil.
Revenue was 113.7 + 92 + 51.5 + 29.64 = $286.8 Mil.
Gross Profit was 112.6 + 88.1 + 41.8 + 29.625 = $272.1 Mil.
Total Current Assets was $1,136.5 Mil.
Total Assets was $5,713.3 Mil.
Property, Plant and Equipment(Net PPE) was $3,861.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $72.7 Mil.
Selling, General & Admin. Expense(SGA) was $220.3 Mil.
Total Current Liabilities was $261.2 Mil.
Long-Term Debt was $2,748.3 Mil.
Net Income was -0.2 + 38.4 + 12.5 + -2.339 = $48.4 Mil.
Non Operating Income was 21.7 + 80.5 + 81 + 41.583 = $224.8 Mil.
Cash Flow from Operations was 20.6 + 102 + -36.9 + 48.386 = $134.1 Mil.
Accounts Receivable was $6.1 Mil.
Revenue was 33.208 + 35.955 + 22.397 + 22.876 = $114.4 Mil.
Gross Profit was 32.325 + 30.825 + 20.525 + 21.921 = $105.6 Mil.
Total Current Assets was $247.1 Mil.
Total Assets was $1,641.2 Mil.
Property, Plant and Equipment(Net PPE) was $518.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.0 Mil.
Selling, General & Admin. Expense(SGA) was $118.9 Mil.
Total Current Liabilities was $116.0 Mil.
Long-Term Debt was $749.6 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(33.7 / 286.84) / (6.051 / 114.436)
=0.1174871 / 0.05287672
=2.2219

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)
=(88.1 / 114.436) / (112.6 / 286.84)
=0.92275158 / 0.94869962
=0.9726

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (1136.5 + 3861) / 5713.3) / (1 - (247.084 + 518.047) / 1641.194)
=0.12528661 / 0.53379613
=0.2347

4. SGI = Sales Growth Index

Ratio of sales 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
=286.84 / 114.436
=2.5066

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(14.037 / (14.037 + 518.047)) / (72.697 / (72.697 + 3861))
=0.02638117 / 0.01848058
=1.4275

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(220.289 / 286.84) / (118.896 / 114.436)
=0.76798564 / 1.03897375
=0.7392

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((2748.3 + 261.2) / 5713.3) / ((749.562 + 115.973) / 1641.194)
=0.52675336 / 0.52738128
=0.9988

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
=(48.361 - 224.783 - 134.086) / 5713.3
=-0.0543

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Kennedy-Wilson Holdings Inc has a M-score of -0.50 signals that the company is likely to be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Kennedy-Wilson Holdings Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.19828.17650.1055
GMI 0.77681.02951.0325
AQI 0.90530.90540.8945
SGI 1.23941.02271.8921
DEPI 0.80631.41910.6614
SGAI 0.8931.31180.7759
LVGI 1.33391.24580.9142
TATA -0.0002-0.0414-0.05
M-score -2.353.84-2.74

Kennedy-Wilson Holdings Inc Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 1.40971.14738.17650.98410.27871.15520.10550.32552.32992.2219
GMI 0.75940.77781.03611.05821.10581.0651.03251.05550.97260.9726
AQI 1.19271.04920.90540.87360.84540.89310.89450.31390.24060.2347
SGI 1.48921.50911.02271.13521.35231.55061.89212.01422.1392.5066
DEPI 0.64710.87121.41911.66781.56631.28090.66141.5091.78341.4275
SGAI 0.87290.96341.30361.24051.10871.03070.77590.77820.76940.7392
LVGI 0.97860.81571.24581.13270.71971.23810.91420.75191.33190.9988
TATA -0.0362-0.0262-0.0462-0.0318-0.0242-0.0305-0.0564-0.034-0.052-0.0543
M-score -1.90-2.063.82-2.55-2.81-2.05-2.77-2.43-0.78-0.50
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK