GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Distribution » UMS Holdings Bhd (XKLS:7137) » Definitions » Beneish M-Score

UMS Holdings Bhd (XKLS:7137) Beneish M-Score : -2.51 (As of May. 22, 2024)


View and export this data going back to 1996. Start your Free Trial

What is UMS Holdings 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7137' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -2.44   Max: -2.09
Current: -2.51

During the past 13 years, the highest Beneish M-Score of UMS Holdings Bhd was -2.09. The lowest was -2.64. And the median was -2.44.


UMS Holdings Bhd Beneish M-Score Historical Data

The historical data trend for UMS Holdings 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.

UMS Holdings Bhd Beneish M-Score Chart

UMS Holdings Bhd Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -2.63 -2.48 -2.09 -2.51

UMS Holdings Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 - - - -2.51 -

Competitive Comparison of UMS Holdings Bhd's Beneish M-Score

For the Industrial Distribution subindustry, UMS Holdings 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.


UMS Holdings Bhd's Beneish M-Score Distribution in the Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, UMS Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



UMS Holdings 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 UMS Holdings 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 * 0.9585+0.528 * 0.9396+0.404 * 0.7365+0.892 * 0.9572+0.115 * 1.0303
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1497+4.679 * 0.041401-0.327 * 0.9605
=-2.51

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was RM19.10 Mil.
Revenue was RM70.88 Mil.
Gross Profit was RM26.37 Mil.
Total Current Assets was RM103.96 Mil.
Total Assets was RM175.07 Mil.
Property, Plant and Equipment(Net PPE) was RM37.07 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.63 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.00 Mil.
Total Current Liabilities was RM5.37 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.00 Mil.
Net Income was RM4.19 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM-3.06 Mil.
Total Receivables was RM20.82 Mil.
Revenue was RM74.05 Mil.
Gross Profit was RM25.88 Mil.
Total Current Assets was RM90.87 Mil.
Total Assets was RM173.61 Mil.
Property, Plant and Equipment(Net PPE) was RM36.89 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.68 Mil.
Selling, General, & Admin. Expense(SGA) was RM10.90 Mil.
Total Current Liabilities was RM5.55 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.00 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)
=(19.103 / 70.878) / (20.822 / 74.049)
=0.269519 / 0.281192
=0.9585

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)
=(25.881 / 74.049) / (26.366 / 70.878)
=0.349512 / 0.371991
=0.9396

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 - (103.955 + 37.065) / 175.069) / (1 - (90.87 + 36.893) / 173.612)
=0.194489 / 0.264089
=0.7365

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
=70.878 / 74.049
=0.9572

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))
=(1.677 / (1.677 + 36.893)) / (1.633 / (1.633 + 37.065))
=0.043479 / 0.042199
=1.0303

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)
=(11.997 / 70.878) / (10.902 / 74.049)
=0.169263 / 0.147227
=1.1497

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)
=((0 + 5.371) / 175.069) / ((0 + 5.545) / 173.612)
=0.030679 / 0.031939
=0.9605

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
=(4.19 - 0 - -3.058) / 175.069
=0.041401

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.

UMS Holdings Bhd has a M-score of -2.51 suggests that the company is unlikely to be a manipulator.


UMS Holdings Bhd Beneish M-Score Related Terms

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


UMS Holdings Bhd (XKLS:7137) Business Description

Traded in Other Exchanges
N/A
Address
No. 2, Jalan Segambut Pusat, Segambut, Kuala Lumpur, SGR, MYS, 51200
UMS Holdings Bhd is an investment holding company. It operates in three segments based on geographical location: West Malaysia (which includes Southern, East Coast, and Central of Peninsular Malaysia), East Malaysia, and Singapore. Its revenue from West and East Malaysia is derived from the distribution of mechanical power transmission and material handling products and systems and industrial spare parts. Singapore division generates revenue from trading in engineering products. It serves different industries such as palm oil, rubber, power generation, quarrying & cement industries, latex glove manufacturing, and electrical & electronic industries. West Malaysia contributes substantial revenue to the firm.

UMS Holdings Bhd (XKLS:7137) Headlines

No Headlines