RGB International Bhd (XKLS:0037) Beneish M-Score: -1.75 (As of Jul. 05, 2026)


XKLS:0037 RGB International Bhd XKLS:0037
67 GF Score
Price RM0.21
GF Value RM0.20
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is RGB International Bhd Beneish M-Score?

RGB International Bhd XKLS:0037 +2.44% 67 Beneish M-Score is -1.75 as of Jul. 05, 2026. GuruFocus rates XKLS:0037 with a GF Score™ of 67/100 and a GF Value™ of RM0.20 (Fairly Valued). The stock has 6 warning signs investors should review. Among 823 Travel & Leisure companies, RGB International Bhd ranks worse than 85.66% on this metric.

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.

Warning Sign:

Beneish M-Score -1.75 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for RGB International Bhd's Beneish M-Score or its related term are showing as below:

XKLS:0037' s Beneish M-Score Range Over the Past 10 Years
Min: -22.31   Med: -2.83   Max: 29.41
Current: -1.75

During the past 13 years, the highest Beneish M-Score of RGB International Bhd was 29.41. The lowest was -22.31. And the median was -2.83.


RGB International Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for RGB International Bhd'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.

RGB International Bhd Beneish M-Score Chart

RGB International Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.15 -3.21 -3.62 9.93 -2.85

RGB International Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -3.89 -3.19 -2.99 -2.85 -1.75

XKLS:0037 vs FLUT, DKNG, SGHC: Beneish M-Score Comparison

For the Gambling subindustry, RGB International Bhd'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.


RGB International Bhd Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, RGB International Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where RGB International Bhd's Beneish M-Score falls into.


XKLS:0037
67GF Score
RGB International Bhd XKLS:0037
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

RGB International Bhd 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 RGB International Bhd 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 * 1.7539+0.528 * 3.294+0.404 * 0.5094+0.892 * 0.5803+0.115 * 1.6047
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.0058+4.679 * -0.068445-0.327 * 1.5457
=-1.75

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was RM232.4 Mil.
Revenue was 87.375 + 108.851 + 71.079 + 94.945 = RM362.3 Mil.
Gross Profit was -46.951 + 19.864 + 14.091 + 26.26 = RM13.3 Mil.
Total Current Assets was RM490.8 Mil.
Total Assets was RM650.9 Mil.
Property, Plant and Equipment(Net PPE) was RM47.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM12.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM46.7 Mil.
Total Current Liabilities was RM299.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM4.3 Mil.
Net Income was 9.065 + 5.588 + 4.359 + 14.018 = RM33.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 21.255 + 20.549 + -9.973 + 45.748 = RM77.6 Mil.
Total Receivables was RM228.4 Mil.
Revenue was 73.574 + 356.845 + 94.209 + 99.581 = RM624.2 Mil.
Gross Profit was -27.77 + 49.08 + 25.824 + 28.154 = RM75.3 Mil.
Total Current Assets was RM379.5 Mil.
Total Assets was RM654.5 Mil.
Property, Plant and Equipment(Net PPE) was RM51.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM25.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM40.1 Mil.
Total Current Liabilities was RM193.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM4.1 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)
=(232.443 / 362.25) / (228.371 / 624.209)
=0.641665 / 0.365857
=1.7539

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)
=(75.288 / 624.209) / (13.264 / 362.25)
=0.120613 / 0.036616
=3.294

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 - (490.781 + 47.009) / 650.869) / (1 - (379.535 + 51.762) / 654.521)
=0.173735 / 0.341049
=0.5094

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
=362.25 / 624.209
=0.5803

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))
=(25.651 / (25.651 + 51.762)) / (12.233 / (12.233 + 47.009))
=0.331353 / 0.206492
=1.6047

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)
=(46.714 / 362.25) / (40.131 / 624.209)
=0.128955 / 0.064291
=2.0058

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)
=((4.32 + 299.089) / 650.869) / ((4.053 + 193.335) / 654.521)
=0.46616 / 0.301576
=1.5457

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
=(33.03 - 0 - 77.579) / 650.869
=-0.068445

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.

RGB International Bhd has a M-score of -1.75 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.75 mean?
RGB International Bhd (XKLS:0037) has a Beneish M-Score of -1.75 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on RGB International Bhd and its competitors. According to the industry distribution chart, RGB International Bhd ranks #705 out of 823 companies in the Travel & Leisure industry, placing it in the top 85.7%.
Is RGB International Bhd's Beneish M-Score too high?
RGB International Bhd's current Beneish M-Score is -1.75. Based on the distribution chart, RGB International Bhd ranks #705 out of 823 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, RGB International Bhd has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does RGB International Bhd's Beneish M-Score compare to FLUT and DKNG?
According to the Travel & Leisure industry distribution chart, RGB International Bhd ranks #705 out of 823 companies for Beneish M-Score. This places RGB International Bhd in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on RGB International Bhd and its competitors. RGB International Bhd's current Beneish M-Score is -1.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is RGB International Bhd stock overvalued right now?
Based on GuruFocus' analysis, RGB International Bhd (XKLS:0037) is currently considered Fairly Valued. The stock's GF Value™ is RM0.20, compared to a current price of RM0.21 — trading 5% above its estimated fair value. The current Beneish M-Score is -1.75. RGB International Bhd's overall GF Score™ is 67/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For RGB International Bhd (XKLS:0037), the current Beneish M-Score is -1.75 as of Jul. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is RGB International Bhd (XKLS:0037) Overvalued in 2026?

Based on GuruFocus' analysis, RGB International Bhd stock appears to be overvalued. The current stock price of RM0.21 is trading 5% above its estimated GF Value™ of RM0.20. GuruFocus considers RGB International Bhd to be Fairly Valued.

Key valuation signals for XKLS:0037:

  • Beneish M-Score: -1.75
  • GF Value™: RM0.20 vs. price of RM0.21 (5% above fair value)
  • GF Score™: 67/100 with 6 warning signs

No single metric tells the full story. See the XKLS:0037 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


RGB International Bhd Business Description

Address 8 Green Hall, George Town, PNG, MYS, 10200
RGB International Bhd is principally an investment holding company. The principal activities of the subsidiaries are mainly sales and marketing, technical support and management, and engineering service of gaming and amusement machines and equipment. It derives the majority of its revenue from the sales and marketing activities. Its geographic segments include Malaysia, Southeast Asia, South Asia, and Other countries, out of which the majority of the revenue is generated from Southeast Asia (excluding Malaysia). Its products and services are RGBGAMES, RGB Casino Products, Sales Support & Marketing, Technical Support & Management, Technical Support Services, Parts & Services, Refurbished Machines, and RGB Digital Store.
67GF Score

Get the complete analysis for XKLS:0037

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.21
Price
RM0.20
GF Value