GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Luxchem Corp Bhd (XKLS:5143) » Definitions » Beneish M-Score

Luxchem Bhd (XKLS:5143) Beneish M-Score : -2.61 (As of May. 17, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Luxchem Bhd 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.

Good Sign:

Beneish M-Score -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Luxchem Bhd's Beneish M-Score or its related term are showing as below:

XKLS:5143' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.43   Max: 5.69
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Luxchem Bhd was 5.69. The lowest was -3.20. And the median was -2.43.


Luxchem Bhd Beneish M-Score Historical Data

The historical data trend for Luxchem Bhd'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.

Luxchem Bhd Beneish M-Score Chart

Luxchem Bhd 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 -2.78 -2.44 -1.66 -3.20 -2.71

Luxchem Bhd 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 -3.18 -2.72 -2.67 -2.71 -2.61

Competitive Comparison of Luxchem Bhd's Beneish M-Score

For the Chemicals subindustry, Luxchem Bhd'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.


Luxchem Bhd's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Luxchem Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Luxchem Bhd's Beneish M-Score falls into.



Luxchem Bhd 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 Luxchem Bhd 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 * 1.2229+0.528 * 0.8945+0.404 * 0.9215+0.892 * 0.955+0.115 * 0.9526
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0047+4.679 * -0.030171-0.327 * 1.1964
=-2.61

* 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 RM118.5 Mil.
Revenue was 183.147 + 177.356 + 165.776 + 157.563 = RM683.8 Mil.
Gross Profit was 29.088 + 30.697 + 25.645 + 21.925 = RM107.4 Mil.
Total Current Assets was RM447.7 Mil.
Total Assets was RM749.3 Mil.
Property, Plant and Equipment(Net PPE) was RM119.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM13.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM42.8 Mil.
Total Current Liabilities was RM92.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM11.7 Mil.
Net Income was 11.561 + 11.075 + 9.071 + 9.416 = RM41.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 14.2 + 21.813 + 16.041 + 11.675 = RM63.7 Mil.
Total Receivables was RM101.4 Mil.
Revenue was 152.832 + 171.943 + 170.548 + 220.76 = RM716.1 Mil.
Gross Profit was 23.115 + 23.357 + 16.945 + 37.135 = RM100.6 Mil.
Total Current Assets was RM405.2 Mil.
Total Assets was RM711.6 Mil.
Property, Plant and Equipment(Net PPE) was RM119.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM12.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM44.6 Mil.
Total Current Liabilities was RM67.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM14.5 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)
=(118.46 / 683.842) / (101.433 / 716.083)
=0.173227 / 0.14165
=1.2229

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)
=(100.552 / 716.083) / (107.355 / 683.842)
=0.140419 / 0.156988
=0.8945

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 - (447.718 + 119.659) / 749.253) / (1 - (405.159 + 118.961) / 711.566)
=0.242743 / 0.263427
=0.9215

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
=683.842 / 716.083
=0.955

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))
=(12.564 / (12.564 + 118.961)) / (13.336 / (13.336 + 119.659))
=0.095526 / 0.100274
=0.9526

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)
=(42.776 / 683.842) / (44.581 / 716.083)
=0.062552 / 0.062257
=1.0047

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)
=((11.708 + 92.095) / 749.253) / ((14.531 + 67.865) / 711.566)
=0.138542 / 0.115795
=1.1964

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
=(41.123 - 0 - 63.729) / 749.253
=-0.030171

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.

Luxchem Bhd has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.


Luxchem Bhd Beneish M-Score Related Terms

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


Luxchem Bhd (XKLS:5143) Business Description

Traded in Other Exchanges
N/A
Address
No. 6 Jalan SS21/58, Damansara Utama, Petaling Jaya, SGR, MYS, 47400
Luxchem Corp Bhd is a Malaysia based company engaged in the import, export, and distribution of petrochemical and other related products. It operates through two reportable segments namely Trading and Manufacturing. The Trading segment comprises of import, export, and distribution of petrochemical and other related products. The Manufacturing segment engages in the manufacturing and trading of unsaturated polyester resin and related products, and the manufacturing and trading of latex chemical dispersions, latex processing chemicals, and related products for the latex industry. Geographically, the firm has its presence across the region of Malaysia, Vietnam, Indonesia, Thailand, Singapore, Bangladesh, and Australia.

Luxchem Bhd (XKLS:5143) Headlines

No Headlines