GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Zhongmin Baihui Retail Group Ltd (SGX:5SR) » Definitions » Beneish M-Score

Zhongmin Baihui Retail Group (SGX:5SR) Beneish M-Score : -2.48 (As of Apr. 03, 2025)


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

What is Zhongmin Baihui Retail Group 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhongmin Baihui Retail Group's Beneish M-Score or its related term are showing as below:

SGX:5SR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.57   Max: -0.43
Current: -2.48

During the past 13 years, the highest Beneish M-Score of Zhongmin Baihui Retail Group was -0.43. The lowest was -3.79. And the median was -2.57.


Zhongmin Baihui Retail Group Beneish M-Score Historical Data

The historical data trend for Zhongmin Baihui Retail Group'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.

Zhongmin Baihui Retail Group Beneish M-Score Chart

Zhongmin Baihui Retail Group Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.60 -3.03 -1.89 -0.43 -2.48

Zhongmin Baihui Retail Group Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Jun22 Dec22 Jun23 Dec23 Jun24 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 - -0.43 - -2.48 -

Competitive Comparison of Zhongmin Baihui Retail Group's Beneish M-Score

For the Department Stores subindustry, Zhongmin Baihui Retail Group'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.


Zhongmin Baihui Retail Group's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Zhongmin Baihui Retail Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhongmin Baihui Retail Group's Beneish M-Score falls into.


;
;

Zhongmin Baihui Retail Group 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 Zhongmin Baihui Retail Group 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 * 1.0736+0.528 * 0.9475+0.404 * 1.0162+0.892 * 1.0077+0.115 * 1.2555
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.176+4.679 * -0.011115-0.327 * 1.0036
=-2.48

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was S$56.0 Mil.
Revenue was S$183.3 Mil.
Gross Profit was S$43.2 Mil.
Total Current Assets was S$129.7 Mil.
Total Assets was S$238.1 Mil.
Property, Plant and Equipment(Net PPE) was S$86.7 Mil.
Depreciation, Depletion and Amortization(DDA) was S$13.0 Mil.
Selling, General, & Admin. Expense(SGA) was S$12.4 Mil.
Total Current Liabilities was S$131.1 Mil.
Long-Term Debt & Capital Lease Obligation was S$67.4 Mil.
Net Income was S$4.4 Mil.
Gross Profit was S$0.0 Mil.
Cash Flow from Operations was S$7.1 Mil.
Total Receivables was S$51.7 Mil.
Revenue was S$181.9 Mil.
Gross Profit was S$40.6 Mil.
Total Current Assets was S$127.4 Mil.
Total Assets was S$219.6 Mil.
Property, Plant and Equipment(Net PPE) was S$72.6 Mil.
Depreciation, Depletion and Amortization(DDA) was S$14.2 Mil.
Selling, General, & Admin. Expense(SGA) was S$10.4 Mil.
Total Current Liabilities was S$129.3 Mil.
Long-Term Debt & Capital Lease Obligation was S$53.2 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)
=(55.954 / 183.29) / (51.717 / 181.883)
=0.305276 / 0.284342
=1.0736

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)
=(40.613 / 181.883) / (43.195 / 183.29)
=0.223292 / 0.235665
=0.9475

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 - (129.724 + 86.688) / 238.053) / (1 - (127.354 + 72.575) / 219.571)
=0.090908 / 0.089456
=1.0162

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
=183.29 / 181.883
=1.0077

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))
=(14.197 / (14.197 + 72.575)) / (12.99 / (12.99 + 86.688))
=0.163613 / 0.13032
=1.2555

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)
=(12.376 / 183.29) / (10.443 / 181.883)
=0.067521 / 0.057416
=1.176

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)
=((67.379 + 131.097) / 238.053) / ((53.162 + 129.252) / 219.571)
=0.833747 / 0.830775
=1.0036

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
=(4.435 - 0 - 7.081) / 238.053
=-0.011115

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.

Zhongmin Baihui Retail Group has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


Zhongmin Baihui Retail Group Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Zhongmin Baihui Retail Group's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Zhongmin Baihui Retail Group Business Description

Traded in Other Exchanges
N/A
Address
80 Marine Parade Road, No. 13-07 Parkway Parade, Singapore, SGP, 449269
Zhongmin Baihui Retail Group Ltd is engaged in the ownership, operation and management of department stores and supermarkets in Fujian Province, People's Republic of China. The company is involved in the operation and management of an outlet mall in Changsha, Hunan Province. The department stores offer a wide variety of clothes and accessories for men, women and children from domestic and international brands from concessionaires while the supermarkets are well stocked with a good variety of items, including fresh produce and live seafood. It derives the bulk of its revenue from sales of supermarket products and commissions from concessionaire sales.

Zhongmin Baihui Retail Group Headlines

No Headlines