GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Knight Club Capital Holding PCL (BKK:KCC) » Definitions » Beneish M-Score

Knight Club Capital Holding PCL (BKK:KCC) Beneish M-Score : -2.16 (As of Apr. 05, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Knight Club Capital Holding PCL 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 -2.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Knight Club Capital Holding PCL's Beneish M-Score or its related term are showing as below:

BKK:KCC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.16   Med: -1.59   Max: -1.01
Current: -2.16

During the past 5 years, the highest Beneish M-Score of Knight Club Capital Holding PCL was -1.01. The lowest was -2.16. And the median was -1.59.


Knight Club Capital Holding PCL Beneish M-Score Historical Data

The historical data trend for Knight Club Capital Holding PCL'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.

Knight Club Capital Holding PCL Beneish M-Score Chart

Knight Club Capital Holding PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - -1.01 -2.16

Knight Club Capital Holding PCL Quarterly Data
Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -1.01 -1.10 -0.59 -1.83 -2.16

Competitive Comparison of Knight Club Capital Holding PCL's Beneish M-Score

For the Asset Management subindustry, Knight Club Capital Holding PCL'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.


Knight Club Capital Holding PCL's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Knight Club Capital Holding PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Knight Club Capital Holding PCL's Beneish M-Score falls into.


;
;

Knight Club Capital Holding PCL 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 Knight Club Capital Holding PCL 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 * 0.825+0.528 * 0.9944+0.404 * 1.9695+0.892 * 1.1567+0.115 * 0.8958
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2685+4.679 * -0.030781-0.327 * 1.0577
=-2.16

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ฿1,819.6 Mil.
Revenue was 76.946 + 64.331 + 63.193 + 60.718 = ฿265.2 Mil.
Gross Profit was 68.349 + 57.802 + 56.736 + 54.494 = ฿237.4 Mil.
Total Current Assets was ฿2,230.4 Mil.
Total Assets was ฿2,494.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿7.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿3.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3.9 Mil.
Total Current Liabilities was ฿67.5 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,211.9 Mil.
Net Income was 25.329 + 17.177 + 22.793 + 17.356 = ฿82.7 Mil.
Non Operating Income was 0.633 + 1.475 + 6.377 + 1.051 = ฿9.5 Mil.
Cash Flow from Operations was 252.02 + 187.559 + -298.916 + 9.228 = ฿149.9 Mil.
Total Receivables was ฿1,906.7 Mil.
Revenue was 58.264 + 64.289 + 54.879 + 51.833 = ฿229.3 Mil.
Gross Profit was 49.99 + 58.109 + 49.435 + 46.535 = ฿204.1 Mil.
Total Current Assets was ฿2,181.3 Mil.
Total Assets was ฿2,311.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿9.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿3.2 Mil.
Selling, General, & Admin. Expense(SGA) was ฿12.5 Mil.
Total Current Liabilities was ฿32.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,088.1 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)
=(1819.591 / 265.188) / (1906.701 / 229.265)
=6.861513 / 8.316581
=0.825

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)
=(204.069 / 229.265) / (237.381 / 265.188)
=0.890101 / 0.895142
=0.9944

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 - (2230.428 + 7.331) / 2494.163) / (1 - (2181.315 + 9.272) / 2311.224)
=0.102802 / 0.052196
=1.9695

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
=265.188 / 229.265
=1.1567

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))
=(3.218 / (3.218 + 9.272)) / (2.96 / (2.96 + 7.331))
=0.257646 / 0.28763
=0.8958

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)
=(3.894 / 265.188) / (12.537 / 229.265)
=0.014684 / 0.054683
=0.2685

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)
=((1211.881 + 67.496) / 2494.163) / ((1088.144 + 32.675) / 2311.224)
=0.512948 / 0.484946
=1.0577

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
=(82.655 - 9.536 - 149.891) / 2494.163
=-0.030781

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.

Knight Club Capital Holding PCL has a M-score of -2.16 suggests that the company is unlikely to be a manipulator.


Knight Club Capital Holding PCL Beneish M-Score Related Terms

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


Knight Club Capital Holding PCL Business Description

Traded in Other Exchanges
N/A
Address
285/1 Pradit Manutham Road, Wang Thonglang District, Bangkok, THA, 10310
Knight Club Capital Holding PCL is a Holding Company that invests in the Non-Performing Loans (NPL) and Non-Performing Asset (NPA) management business which is their core business.

Knight Club Capital Holding PCL Headlines

No Headlines