GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Vinvest Capital Holdings Bhd (XKLS:0069) » Definitions » Beneish M-Score

Vinvest Capital Holdings Bhd (XKLS:0069) Beneish M-Score : 4.12 (As of Apr. 07, 2025)


View and export this data going back to 2005. Start your Free Trial

What is Vinvest Capital Holdings Bhd 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.

Warning Sign:

Beneish M-Score 4.12 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:0069' s Beneish M-Score Range Over the Past 10 Years
Min: -4.36   Med: -2.13   Max: 4.12
Current: 4.12

During the past 13 years, the highest Beneish M-Score of Vinvest Capital Holdings Bhd was 4.12. The lowest was -4.36. And the median was -2.13.


Vinvest Capital Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Vinvest Capital Holdings 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.

* Premium members only.

Vinvest Capital Holdings Bhd Beneish M-Score Chart

Vinvest Capital Holdings Bhd Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Jun20 Jun21 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.13 - -2.69 -4.36 4.12

Vinvest Capital Holdings Bhd Quarterly Data
Sep19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 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 -4.36 -4.17 -4.15 -3.47 4.12

Competitive Comparison of Vinvest Capital Holdings Bhd's Beneish M-Score

For the Real Estate - Development subindustry, Vinvest Capital Holdings 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.


Vinvest Capital Holdings Bhd's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Vinvest Capital Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Vinvest Capital Holdings Bhd's Beneish M-Score falls into.


;
;

Vinvest Capital Holdings 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 Vinvest Capital Holdings 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 * 1.8721+0.528 * 12.6711+0.404 * 1.1608+0.892 * 0.3908+0.115 * 1.3499
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6024+4.679 * 0.000201-0.327 * 0.4552
=4.12

* 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 RM116.89 Mil.
Revenue was 8.309 + 5.959 + 9.706 + 8.681 = RM32.66 Mil.
Gross Profit was 0.649 + -5.301 + 1.839 + 1.628 = RM-1.19 Mil.
Total Current Assets was RM199.93 Mil.
Total Assets was RM498.54 Mil.
Property, Plant and Equipment(Net PPE) was RM8.73 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.99 Mil.
Selling, General, & Admin. Expense(SGA) was RM43.15 Mil.
Total Current Liabilities was RM44.74 Mil.
Long-Term Debt & Capital Lease Obligation was RM5.28 Mil.
Net Income was 18.564 + -7.63 + -1.925 + -1.43 = RM7.58 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was -17.372 + 24.663 + 3.96 + -3.772 = RM7.48 Mil.
Total Receivables was RM159.79 Mil.
Revenue was 20.845 + 20.192 + 19.484 + 23.044 = RM83.57 Mil.
Gross Profit was -11.791 + -41.166 + 6.657 + 7.876 = RM-38.42 Mil.
Total Current Assets was RM278.89 Mil.
Total Assets was RM578.99 Mil.
Property, Plant and Equipment(Net PPE) was RM10.08 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.60 Mil.
Selling, General, & Admin. Expense(SGA) was RM68.91 Mil.
Total Current Liabilities was RM101.26 Mil.
Long-Term Debt & Capital Lease Obligation was RM26.33 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)
=(116.893 / 32.655) / (159.787 / 83.565)
=3.579636 / 1.912128
=1.8721

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)
=(-38.424 / 83.565) / (-1.185 / 32.655)
=-0.45981 / -0.036288
=12.6711

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 - (199.932 + 8.731) / 498.541) / (1 - (278.892 + 10.078) / 578.988)
=0.581453 / 0.500905
=1.1608

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
=32.655 / 83.565
=0.3908

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))
=(1.603 / (1.603 + 10.078)) / (0.988 / (0.988 + 8.731))
=0.137231 / 0.101657
=1.3499

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)
=(43.147 / 32.655) / (68.907 / 83.565)
=1.321298 / 0.824592
=1.6024

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)
=((5.275 + 44.742) / 498.541) / ((26.334 + 101.262) / 578.988)
=0.100327 / 0.220378
=0.4552

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
=(7.579 - 0 - 7.479) / 498.541
=0.000201

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.

Vinvest Capital Holdings Bhd has a M-score of 4.12 signals that the company is likely to be a manipulator.


Vinvest Capital Holdings Bhd Beneish M-Score Related Terms

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


Vinvest Capital Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
No. 4, Jalan Seri Utara 1, Off Jalan Ipoh, Batu Caves, Kuala Lumpur, SGR, MYS, 68100
Vinvest Capital Holdings Bhd is an investment holding company. The company's operating segment includes Investment holding; Telecommunication engineering; Aluminium design and fabrication; Construction services and property development and others. It generates maximum revenue from the Construction services and property development segment. Geographically, it operates only in Malaysia.

Vinvest Capital Holdings Bhd Headlines

No Headlines