GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Kee Song Bio-Technology Holdings Ltd (ROCO:1258) » Definitions » Beneish M-Score

Kee Song Bio-Technology Holdings (ROCO:1258) Beneish M-Score : 0.00 (As of Jun. 22, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Kee Song Bio-Technology 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.

The historical rank and industry rank for Kee Song Bio-Technology Holdings's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Kee Song Bio-Technology Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Kee Song Bio-Technology Holdings Beneish M-Score Historical Data

The historical data trend for Kee Song Bio-Technology 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.

Kee Song Bio-Technology Holdings Beneish M-Score Chart

Kee Song Bio-Technology Holdings Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.37 -2.81 -3.01 -3.06 -2.51

Kee Song Bio-Technology Holdings Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 -2.96 -2.88 -2.78 -2.51 -2.80

Competitive Comparison of Kee Song Bio-Technology Holdings's Beneish M-Score

For the Packaged Foods subindustry, Kee Song Bio-Technology 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.


Kee Song Bio-Technology Holdings's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Kee Song Bio-Technology Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kee Song Bio-Technology Holdings's Beneish M-Score falls into.



Kee Song Bio-Technology 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 Kee Song Bio-Technology 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 * 0.8364+0.528 * 1.0713+0.404 * 0.9817+0.892 * 1.164+0.115 * 1.0302
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8887+4.679 * -0.084506-0.327 * 0.9042
=-2.80

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was NT$172 Mil.
Revenue was 733.89 + 724.544 + 588.384 + 651.253 = NT$2,698 Mil.
Gross Profit was 166.536 + 185.51 + 18.875 + 157.262 = NT$528 Mil.
Total Current Assets was NT$786 Mil.
Total Assets was NT$2,267 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,361 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$122 Mil.
Selling, General, & Admin. Expense(SGA) was NT$389 Mil.
Total Current Liabilities was NT$571 Mil.
Long-Term Debt & Capital Lease Obligation was NT$866 Mil.
Net Income was 53.854 + 75.652 + -47.703 + 47.855 = NT$130 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 97.635 + 118.428 + 5.161 + 99.998 = NT$321 Mil.
Total Receivables was NT$177 Mil.
Revenue was 606.357 + 599.847 + 548.2 + 563.452 = NT$2,318 Mil.
Gross Profit was 119.451 + 146.196 + 95.487 + 124.971 = NT$486 Mil.
Total Current Assets was NT$665 Mil.
Total Assets was NT$2,138 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,358 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$126 Mil.
Selling, General, & Admin. Expense(SGA) was NT$376 Mil.
Total Current Liabilities was NT$589 Mil.
Long-Term Debt & Capital Lease Obligation was NT$911 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)
=(172.356 / 2698.071) / (177.036 / 2317.856)
=0.063881 / 0.076379
=0.8364

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)
=(486.105 / 2317.856) / (528.183 / 2698.071)
=0.209722 / 0.195763
=1.0713

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 - (786.328 + 1360.808) / 2266.869) / (1 - (664.937 + 1358.285) / 2138.27)
=0.052819 / 0.053804
=0.9817

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
=2698.071 / 2317.856
=1.164

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))
=(125.521 / (125.521 + 1358.285)) / (121.739 / (121.739 + 1360.808))
=0.084594 / 0.082115
=1.0302

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)
=(388.854 / 2698.071) / (375.902 / 2317.856)
=0.144123 / 0.162177
=0.8887

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)
=((865.974 + 571.27) / 2266.869) / ((910.507 + 588.76) / 2138.27)
=0.634022 / 0.701159
=0.9042

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
=(129.658 - 0 - 321.222) / 2266.869
=-0.084506

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.

Kee Song Bio-Technology Holdings has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


Kee Song Bio-Technology Holdings Beneish M-Score Related Terms

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


Kee Song Bio-Technology Holdings (ROCO:1258) Business Description

Traded in Other Exchanges
N/A
Address
Songjiang Road, 104, 8th Floor, No. 51, Zhongshan District, Taipei, TWN, 104
Kee Song Bio-Technology Holdings Ltd is engaged in the processing and distribution of meat products. This includes poultry, production, and sale of chicken as well as the trade of frozen meat and prepared food. It has two reportable segments; the Poultry and processing distribution segment which is engaged in the business of importing, slaughtering, wholesaling, and retailing poultry and consumable goods of all kinds; and the Poultry farming segment involved in the business of poultry farming. It derives a majority of its revenue from the poultry farming segment.

Kee Song Bio-Technology Holdings (ROCO:1258) Headlines

No Headlines