GURUFOCUS.COM » STOCK LIST » Industrials » Construction » King Polytechnic Engineering Co Ltd (ROCO:6122) » Definitions » Beneish M-Score

King Polytechnic Engineering Co (ROCO:6122) Beneish M-Score : -2.90 (As of Apr. 09, 2025)


View and export this data going back to 2000. Start your Free Trial

What is King Polytechnic Engineering Co 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for King Polytechnic Engineering Co's Beneish M-Score or its related term are showing as below:

ROCO:6122' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.69   Max: -0.51
Current: -2.9

During the past 13 years, the highest Beneish M-Score of King Polytechnic Engineering Co was -0.51. The lowest was -3.00. And the median was -2.69.


King Polytechnic Engineering Co Beneish M-Score Historical Data

The historical data trend for King Polytechnic Engineering Co'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.

King Polytechnic Engineering Co Beneish M-Score Chart

King Polytechnic Engineering Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.86 -2.71 -1.39 -2.15 -2.90

King Polytechnic Engineering Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.15 -2.93 -2.40 -2.32 -2.90

Competitive Comparison of King Polytechnic Engineering Co's Beneish M-Score

For the Engineering & Construction subindustry, King Polytechnic Engineering Co'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.


King Polytechnic Engineering Co's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, King Polytechnic Engineering Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where King Polytechnic Engineering Co's Beneish M-Score falls into.


;
;

King Polytechnic Engineering Co 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 King Polytechnic Engineering Co 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 * 1.3577+0.528 * 0.8845+0.404 * 1.2234+0.892 * 0.7775+0.115 * 2.066
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3201+4.679 * -0.126931-0.327 * 1.1604
=-2.90

* 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 NT$2,034 Mil.
Revenue was 1060.091 + 1049.254 + 1032.233 + 990.091 = NT$4,132 Mil.
Gross Profit was 124.005 + 142.485 + 160.154 + 101.241 = NT$528 Mil.
Total Current Assets was NT$4,245 Mil.
Total Assets was NT$4,853 Mil.
Property, Plant and Equipment(Net PPE) was NT$379 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$11 Mil.
Selling, General, & Admin. Expense(SGA) was NT$126 Mil.
Total Current Liabilities was NT$2,914 Mil.
Long-Term Debt & Capital Lease Obligation was NT$86 Mil.
Net Income was 75.641 + 92.438 + 105.395 + 70.743 = NT$344 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -27.442 + -71.224 + 263.859 + 794.977 = NT$960 Mil.
Total Receivables was NT$1,927 Mil.
Revenue was 1650.267 + 1363.299 + 1287.918 + 1012.32 = NT$5,314 Mil.
Gross Profit was 231.112 + 153.983 + 125.38 + 90.06 = NT$601 Mil.
Total Current Assets was NT$3,211 Mil.
Total Assets was NT$3,510 Mil.
Property, Plant and Equipment(Net PPE) was NT$164 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$10 Mil.
Selling, General, & Admin. Expense(SGA) was NT$123 Mil.
Total Current Liabilities was NT$1,861 Mil.
Long-Term Debt & Capital Lease Obligation was NT$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)
=(2033.747 / 4131.669) / (1926.586 / 5313.804)
=0.492234 / 0.362562
=1.3577

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)
=(600.535 / 5313.804) / (527.885 / 4131.669)
=0.113014 / 0.127766
=0.8845

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 - (4245.113 + 378.727) / 4852.641) / (1 - (3210.88 + 163.627) / 3509.776)
=0.04715 / 0.038541
=1.2234

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
=4131.669 / 5313.804
=0.7775

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))
=(10.082 / (10.082 + 163.627)) / (10.947 / (10.947 + 378.727))
=0.05804 / 0.028093
=2.066

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)
=(125.87 / 4131.669) / (122.627 / 5313.804)
=0.030465 / 0.023077
=1.3201

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)
=((85.533 + 2913.893) / 4852.641) / ((8.234 + 1861.356) / 3509.776)
=0.618102 / 0.532681
=1.1604

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
=(344.217 - 0 - 960.17) / 4852.641
=-0.126931

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.

King Polytechnic Engineering Co has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


King Polytechnic Engineering Co Beneish M-Score Related Terms

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


King Polytechnic Engineering Co Business Description

Traded in Other Exchanges
N/A
Address
5th Floor, No.210, Ruey Kuang Road, Neihu District, Taipei, TWN, 100
King Polytechnic Engineering Co Ltd is engaged in the design and installation of chemical machinery and sterile dust-free equipment, networking, investment, as well as production, sale, installation, and maintenance of high-tech purification equipment, civil construction, transportation and sale of sediments, trading in construction materials, development, leasing and sale of housing units and buildings.

King Polytechnic Engineering Co Headlines

No Headlines