K.S. Terminals (TPE:3003) Beneish M-Score : -2.14 (As of Apr. 06, 2025)

View and export this data going back to 2002. Start your Free Trial

What is K.S. Terminals 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for K.S. Terminals's Beneish M-Score or its related term are showing as below:

TPE:3003' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87 Med: -2.34 Max: -1.85
Current: -2.14

During the past 13 years, the highest Beneish M-Score of K.S. Terminals was -1.85. The lowest was -2.87. And the median was -2.34.

K.S. Terminals Beneish M-Score Historical Data

The historical data trend for K.S. Terminals'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.

K.S. Terminals Beneish M-Score Chart

K.S. Terminals Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Dec24

Beneish M-Score

Get a 7-Day Free Trial

-1.94

-1.87

-2.87

-2.74

-2.14

K.S. Terminals 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															-2.74	-2.54	-2.50	-2.04	-2.14

Competitive Comparison of K.S. Terminals's Beneish M-Score

For the Electrical Equipment & Parts subindustry, K.S. Terminals'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.

K.S. Terminals's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, K.S. Terminals's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where K.S. Terminals's Beneish M-Score falls into.

Save Embed

;

Save Embed

;

K.S. Terminals 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 K.S. Terminals for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.0467

0.528 * 1.0692

0.404 * 0.8175

0.892 * 1.09

0.115 * 0.9834

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.041

4.679 * 0.055373

0.327 * 0.9986

-2.14

This Year (Dec24) TTM:

Last Year (Dec23) TTM:

Total Receivables was NT$1,079 Mil.
Revenue was 1189.27 + 1168.966 + 1160.217 + 1026.506 = NT$4,545 Mil.
Gross Profit was 333.048 + 352.755 + 340.737 + 279.924 = NT$1,306 Mil.
Total Current Assets was NT$6,678 Mil.
Total Assets was NT$8,592 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,501 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$115 Mil.
Selling, General, & Admin. Expense(SGA) was NT$525 Mil.
Total Current Liabilities was NT$1,314 Mil.
Long-Term Debt & Capital Lease Obligation was NT$363 Mil.
Net Income was 149.038 + 124.262 + 185.378 + 145.944 = NT$605 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 328.355 + -180.346 + -6.219 + -12.919 = NT$129 Mil.

Total Receivables was NT$945 Mil.
Revenue was 1011.86 + 978.825 + 1120.718 + 1058.271 = NT$4,170 Mil.
Gross Profit was 303.918 + 293.783 + 348.381 + 335.487 = NT$1,282 Mil.
Total Current Assets was NT$6,112 Mil.
Total Assets was NT$8,142 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,551 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$117 Mil.
Selling, General, & Admin. Expense(SGA) was NT$463 Mil.
Total Current Liabilities was NT$1,119 Mil.
Long-Term Debt & Capital Lease Obligation was NT$473 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)
	=	(1078.639 / 4544.959)	/	(945.456 / 4169.674)
	=	0.237326	/	0.226746
	=	1.0467

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)
	=	(1281.569 / 4169.674)	/	(1306.464 / 4544.959)
	=	0.307355	/	0.287453
	=	1.0692

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 - (6677.741 + 1501.135) / 8591.737)	/	(1 - (6112.166 + 1551.032) / 8141.785)
	=	0.048053	/	0.058782
	=	0.8175

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
	=	4544.959	/	4169.674
	=	1.09

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))
	=	(117.092 / (117.092 + 1551.032))	/	(115.385 / (115.385 + 1501.135))
	=	0.070194	/	0.071379
	=	0.9834

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)
	=	(525.217 / 4544.959)	/	(462.878 / 4169.674)
	=	0.11556	/	0.111011
	=	1.041

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)
	=	((363.225 + 1314.438) / 8591.737)	/	((473.282 + 1118.789) / 8141.785)
	=	0.195265	/	0.195543
	=	0.9986

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
	=	(604.622 - 0	-	128.871)	/	8591.737
	=	0.055373

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.

K.S. Terminals has a M-score of -2.14 suggests that the company is unlikely to be a manipulator.

K.S. Terminals Beneish M-Score Related Terms

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

K.S. Terminals Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » K.S. Terminals Inc (TPE:3003) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Number 8, Changbin East Third Road, Shianxi Township, Changhua, TWN

Website

https://www.ksterminals.com.tw

K.S. Terminals Inc manufactures and markets terminal products for electronics and transportation instruments. The company mainly provides processing services for connectors. It provides terminals, which are applied in the manufacture of computer, communication, and consumer electronic products and electrical products.

K.S. Terminals Headlines

No Headlines