GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Kwong Luen Engineering Holdings Ltd (HKSE:01413) » Definitions » Beneish M-Score

Kwong Luen Engineering Holdings (HKSE:01413) Beneish M-Score : -1.67 (As of Sep. 26, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Kwong Luen Engineering Holdings 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.

Warning Sign:

Beneish M-Score -1.67 higher than -1.78, which implies that the company might have manipulated its financial results.

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

HKSE:01413' s Beneish M-Score Range Over the Past 10 Years
Min: -1.67   Med: -1.06   Max: -0.7
Current: -1.67

During the past 7 years, the highest Beneish M-Score of Kwong Luen Engineering Holdings was -0.70. The lowest was -1.67. And the median was -1.06.


Kwong Luen Engineering Holdings Beneish M-Score Historical Data

The historical data trend for Kwong Luen Engineering Holdings'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.

Kwong Luen Engineering Holdings Beneish M-Score Chart

Kwong Luen Engineering Holdings Annual Data
Trend Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -1.06 -0.70 -0.88 -1.57 -1.67

Kwong Luen Engineering Holdings Semi-Annual Data
Mar18 Mar19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -0.88 - -1.57 - -1.67

Competitive Comparison of Kwong Luen Engineering Holdings's Beneish M-Score

For the Engineering & Construction subindustry, Kwong Luen Engineering Holdings'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.


Kwong Luen Engineering Holdings's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Kwong Luen Engineering Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kwong Luen Engineering Holdings's Beneish M-Score falls into.



Kwong Luen Engineering Holdings 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 Kwong Luen Engineering Holdings 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 * 0.8159+0.528 * 0.6261+0.404 * 1.5662+0.892 * 1.8273+0.115 * 0.7835
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5646+4.679 * 0.122593-0.327 * 2.2796
=-1.67

* 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 HK$303.7 Mil.
Revenue was HK$618.2 Mil.
Gross Profit was HK$34.8 Mil.
Total Current Assets was HK$329.1 Mil.
Total Assets was HK$381.2 Mil.
Property, Plant and Equipment(Net PPE) was HK$42.1 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$14.6 Mil.
Selling, General, & Admin. Expense(SGA) was HK$11.4 Mil.
Total Current Liabilities was HK$107.0 Mil.
Long-Term Debt & Capital Lease Obligation was HK$2.4 Mil.
Net Income was HK$17.3 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-29.5 Mil.
Total Receivables was HK$203.7 Mil.
Revenue was HK$338.3 Mil.
Gross Profit was HK$11.9 Mil.
Total Current Assets was HK$231.1 Mil.
Total Assets was HK$292.7 Mil.
Property, Plant and Equipment(Net PPE) was HK$56.7 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$14.3 Mil.
Selling, General, & Admin. Expense(SGA) was HK$11.1 Mil.
Total Current Liabilities was HK$34.8 Mil.
Long-Term Debt & Capital Lease Obligation was HK$2.0 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)
=(303.74 / 618.193) / (203.741 / 338.318)
=0.491335 / 0.602217
=0.8159

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)
=(11.91 / 338.318) / (34.759 / 618.193)
=0.035204 / 0.056227
=0.6261

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 - (329.147 + 42.119) / 381.172) / (1 - (231.118 + 56.739) / 292.714)
=0.025988 / 0.016593
=1.5662

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
=618.193 / 338.318
=1.8273

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))
=(14.331 / (14.331 + 56.739)) / (14.597 / (14.597 + 42.119))
=0.201646 / 0.25737
=0.7835

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)
=(11.425 / 618.193) / (11.074 / 338.318)
=0.018481 / 0.032733
=0.5646

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)
=((2.445 + 106.961) / 381.172) / ((2.01 + 34.846) / 292.714)
=0.287025 / 0.125911
=2.2796

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
=(17.26 - 0 - -29.469) / 381.172
=0.122593

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.

Kwong Luen Engineering Holdings has a M-score of -1.67 signals that the company is likely to be a manipulator.


Kwong Luen Engineering Holdings Beneish M-Score Related Terms

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


Kwong Luen Engineering Holdings Business Description

Traded in Other Exchanges
N/A
Address
6 Sha Tsui Road, Unit 2909-2910, 29th Floor, The Octagon, Tsuen Wan, New Territories, Hong Kong, HKG
Kwong Luen Engineering Holdings Ltd is a foundation works contractor in Hong Kong. The foundation work of the company is mainly comprised of excavation and lateral support works and other associated works including pile cap construction, underground drainage work, and site formation works. The group's operations are located in Hong Kong.
Executives
Kwong Luen Prosperity Limited 2101 Beneficial owner
Kwan Chui Ling 2201 Interest of corporation controlled by you
Yip Kwong Cheung 2201 Interest of corporation controlled by you
Ma Wenkui
Lin Tongbing
Yang Zhenwei

Kwong Luen Engineering Holdings Headlines

No Headlines