GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Tek Seng Holdings Bhd (XKLS:7200) » Definitions » Beneish M-Score

Tek Seng Holdings Bhd (XKLS:7200) Beneish M-Score : -2.64 (As of May. 24, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Tek Seng 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7200' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.66   Max: 34236.73
Current: -2.64

During the past 13 years, the highest Beneish M-Score of Tek Seng Holdings Bhd was 34236.73. The lowest was -3.79. And the median was -2.66.


Tek Seng Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Tek Seng 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.

Tek Seng Holdings Bhd Beneish M-Score Chart

Tek Seng Holdings 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 34,236.73 -2.24 -2.66 -2.82 -2.64

Tek Seng 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 -2.82 - - - -2.64

Competitive Comparison of Tek Seng Holdings Bhd's Beneish M-Score

For the Textile Manufacturing subindustry, Tek Seng 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.


Tek Seng Holdings Bhd's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Tek Seng Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Tek Seng 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 Tek Seng 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 * 1.1529+0.528 * 0.95+0.404 * 1.2895+0.892 * 0.8137+0.115 * 1.0584
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6616+4.679 * -0.058203-0.327 * 1.0458
=-2.64

* 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 RM21.2 Mil.
Revenue was RM144.2 Mil.
Gross Profit was RM56.7 Mil.
Total Current Assets was RM93.0 Mil.
Total Assets was RM328.1 Mil.
Property, Plant and Equipment(Net PPE) was RM78.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.2 Mil.
Total Current Liabilities was RM48.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.1 Mil.
Net Income was RM6.6 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM25.7 Mil.
Total Receivables was RM22.6 Mil.
Revenue was RM177.3 Mil.
Gross Profit was RM66.2 Mil.
Total Current Assets was RM117.0 Mil.
Total Assets was RM316.7 Mil.
Property, Plant and Equipment(Net PPE) was RM82.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.6 Mil.
Total Current Liabilities was RM25.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM20.0 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)
=(21.176 / 144.243) / (22.572 / 177.26)
=0.146808 / 0.127338
=1.1529

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)
=(66.152 / 177.26) / (56.664 / 144.243)
=0.373192 / 0.392837
=0.95

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 - (92.989 + 78.609) / 328.06) / (1 - (116.998 + 82.565) / 316.69)
=0.476931 / 0.369847
=1.2895

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
=144.243 / 177.26
=0.8137

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))
=(8.507 / (8.507 + 82.565)) / (7.609 / (7.609 + 78.609))
=0.09341 / 0.088253
=1.0584

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)
=(5.176 / 144.243) / (9.615 / 177.26)
=0.035884 / 0.054242
=0.6616

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)
=((0.095 + 48.909) / 328.06) / ((19.977 + 25.255) / 316.69)
=0.149375 / 0.142827
=1.0458

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
=(6.632 - 0 - 25.726) / 328.06
=-0.058203

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.

Tek Seng Holdings Bhd has a M-score of -2.64 suggests that the company is unlikely to be a manipulator.


Tek Seng Holdings Bhd Beneish M-Score Related Terms

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


Tek Seng Holdings Bhd (XKLS:7200) Business Description

Traded in Other Exchanges
N/A
Address
Plot 159, MK13, Jalan Perindustrian Bukit Minyak 7, Bukit Minyak Industrial Park, Bukit Mertajam, PNG, MYS, 14000
Tek Seng Holdings Bhd is an investment holding company. It operates through three segments: polyvinyl chloride (PVC) segment, Solar segment and Investment holding segment. The PVC segment is engaged in manufacturing and trading of PVC sheeting, PolyPropylene (PP) Non-Woven, PVC leather related products for industrial and consumer use. Whereas Solar segment is engaged in the Trading of Solar Cell products and generate and supply the renewable energy. Investment holding segment involves renting of properties. The majority of revenue is from the PVC segment. Geographically, the majority is from Malaysia.

Tek Seng Holdings Bhd (XKLS:7200) Headlines

No Headlines