GURUFOCUS.COM » STOCK LIST » Industrials » Construction » DKLS Industries Bhd (XKLS:7528) » Definitions » Beneish M-Score

DKLS Industries Bhd (XKLS:7528) Beneish M-Score : -2.58 (As of Jun. 06, 2024)


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

What is DKLS Industries 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7528' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.47   Max: -1.84
Current: -2.58

During the past 13 years, the highest Beneish M-Score of DKLS Industries Bhd was -1.84. The lowest was -3.25. And the median was -2.47.


DKLS Industries Bhd Beneish M-Score Historical Data

The historical data trend for DKLS Industries 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.

DKLS Industries Bhd Beneish M-Score Chart

DKLS Industries 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 -3.25 -2.01 -2.70 -2.07 -2.58

DKLS Industries 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 -2.47 -2.52 -2.49 -2.58 -

Competitive Comparison of DKLS Industries Bhd's Beneish M-Score

For the Engineering & Construction subindustry, DKLS Industries 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.


DKLS Industries Bhd's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, DKLS Industries Bhd's Beneish M-Score distribution charts can be found below:

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



DKLS Industries 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 DKLS Industries 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 * 0.6963+0.528 * 0.8405+0.404 * 0.9181+0.892 * 0.9745+0.115 * 1.217
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.1124+4.679 * -0.042308-0.327 * 0.7322
=-3.35

* 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 RM43.6 Mil.
Revenue was 41.262 + 50.784 + 44.501 + 33.602 = RM170.1 Mil.
Gross Profit was 41.321 + -24.833 + 44.084 + 34.456 = RM95.0 Mil.
Total Current Assets was RM232.0 Mil.
Total Assets was RM520.0 Mil.
Property, Plant and Equipment(Net PPE) was RM63.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM5.1 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.9 Mil.
Total Current Liabilities was RM36.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM18.1 Mil.
Net Income was 11.406 + 12.091 + 6.241 + 5.15 = RM34.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 31.893 + 10.8 + 10.938 + 3.256 = RM56.9 Mil.
Total Receivables was RM64.3 Mil.
Revenue was 34.998 + 48.513 + 42.576 + 48.508 = RM174.6 Mil.
Gross Profit was 34.887 + -44.201 + 42.705 + 48.567 = RM82.0 Mil.
Total Current Assets was RM206.1 Mil.
Total Assets was RM507.1 Mil.
Property, Plant and Equipment(Net PPE) was RM62.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM6.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM2.0 Mil.
Total Current Liabilities was RM49.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM22.8 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)
=(43.622 / 170.149) / (64.289 / 174.595)
=0.256375 / 0.368218
=0.6963

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)
=(81.958 / 174.595) / (95.028 / 170.149)
=0.469418 / 0.558499
=0.8405

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 - (232.027 + 63.47) / 519.968) / (1 - (206.123 + 62.551) / 507.148)
=0.431702 / 0.470226
=0.9181

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
=170.149 / 174.595
=0.9745

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))
=(6.265 / (6.265 + 62.551)) / (5.132 / (5.132 + 63.47))
=0.09104 / 0.074808
=1.217

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)
=(5.936 / 170.149) / (1.957 / 174.595)
=0.034887 / 0.011209
=3.1124

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)
=((18.065 + 36.19) / 519.968) / ((22.848 + 49.428) / 507.148)
=0.104343 / 0.142515
=0.7322

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
=(34.888 - 0 - 56.887) / 519.968
=-0.042308

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.

DKLS Industries Bhd has a M-score of -3.35 suggests that the company is unlikely to be a manipulator.


DKLS Industries Bhd Beneish M-Score Related Terms

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


DKLS Industries Bhd (XKLS:7528) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Dato Seri Ahmad Said, 16th Floor & Penthouse, Ipoh Tower, Ipoh, MYS, 30450
DKLS Industries Bhd is a company that is involved in the engineering and construction business sector. The company has various business segments that include Investment, Construction, Property development, quarry, Utilities, and Others. Geographically company operates in Malaysia and Lao People's Democratic Republic.

DKLS Industries Bhd (XKLS:7528) Headlines

No Headlines