Jardine Strategic Holdings Beneish M-Score Historical Data
The historical data trend for Jardine Strategic 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.
Jardine Strategic Holdings Beneish M-Score Chart
|
Jardine Strategic Holdings Annual Data
|
|
Trend |
Dec11 |
Dec12 |
Dec13 |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.26 |
-2.44 |
-2.61 |
-2.55 |
-2.99 |
|
Jardine Strategic Holdings Semi-Annual Data
|
|
Jun11 |
Dec11 |
Jun12 |
Dec12 |
Jun13 |
Dec13 |
Jun14 |
Dec14 |
Jun15 |
Dec15 |
Jun16 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.61 |
- |
-2.55 |
- |
-2.99 |
Competitive Comparison of Jardine Strategic Holdings's Beneish M-Score
For the Conglomerates subindustry, Jardine Strategic 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.
Jardine Strategic Holdings's Beneish M-Score Distribution in the Conglomerates Industry
For the Conglomerates industry and Industrials sector, Jardine Strategic Holdings's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Jardine Strategic Holdings's Beneish M-Score falls into.
Jardine Strategic 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 Jardine Strategic 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 * 1.0501 | + | 0.528 * 0.9893 | + | 0.404 * 0.9776 | + | 0.892 * 0.7892 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.2307 | + | 4.679 * -0.068121 | - | 0.327 * 0.9987 |
| = | -2.99 |
* 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 (Dec20) TTM: | Last Year (Dec19) TTM: |
Total Receivables was $6,152 Mil.
Revenue was $25,778 Mil.
Gross Profit was $7,059 Mil.
Total Current Assets was $19,540 Mil.
Total Assets was $92,336 Mil.
Property, Plant and Equipment(Net PPE) was $10,874 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General, & Admin. Expense(SGA) was $5,528 Mil.
Total Current Liabilities was $14,374 Mil.
Long-Term Debt & Capital Lease Obligation was $12,330 Mil.
Net Income was $-863 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $5,427 Mil.
|
Total Receivables was $7,424 Mil.
Revenue was $32,665 Mil.
Gross Profit was $8,849 Mil.
Total Current Assets was $18,559 Mil.
Total Assets was $94,925 Mil.
Property, Plant and Equipment(Net PPE) was $11,247 Mil.
Depreciation, Depletion and Amortization(DDA) was $2,195 Mil.
Selling, General, & Admin. Expense(SGA) was $5,692 Mil.
Total Current Liabilities was $15,974 Mil.
Long-Term Debt & Capital Lease Obligation was $11,515 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) |
| = | (6152 / 25778) | / | (7424 / 32665) |
| = | 0.238653 | / | 0.227277 |
| | = | 1.0501 |
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) |
| = | (8849 / 32665) | / | (7059 / 25778) |
| = | 0.270902 | / | 0.273838 |
| | = | 0.9893 |
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 - (19540 + 10874) / 92336) | / | (1 - (18559 + 11247) / 94925) |
| = | 0.670616 | / | 0.686005 |
| | = | 0.9776 |
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 |
| = | 25778 | / | 32665 |
| | = | 0.7892 |
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)) |
| = | (2195 / (2195 + 11247)) | / | (0 / (0 + 10874)) |
| = | 0.163294 | / | 0 |
| | = | 1 |
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) |
| = | (5528 / 25778) | / | (5692 / 32665) |
| = | 0.214446 | / | 0.174254 |
| | = | 1.2307 |
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) |
| = | ((12330 + 14374) / 92336) | / | ((11515 + 15974) / 94925) |
| = | 0.289205 | / | 0.289587 |
| | = | 0.9987 |
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 |
| = | (-863 - 0 | - | 5427) | / | 92336 |
| | = | -0.068121 |
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.
Jardine Strategic Holdings has a M-score of -2.99 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
JSHLY has been successfully added to your