GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Notion Vtec Bhd (XKLS:0083) » Definitions » Beneish M-Score

Notion Vtec Bhd (XKLS:0083) Beneish M-Score : 0.00 (As of Mar. 29, 2025)


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

What is Notion Vtec 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.

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

During the past 13 years, the highest Beneish M-Score of Notion Vtec Bhd was -1.99. The lowest was -3.10. And the median was -2.44.


Notion Vtec Bhd Beneish M-Score Historical Data

The historical data trend for Notion Vtec 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.

Notion Vtec Bhd Beneish M-Score Chart

Notion Vtec Bhd Annual Data
Trend Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.39 -2.48 - - -

Notion Vtec Bhd 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 - - - - -

Competitive Comparison of Notion Vtec Bhd's Beneish M-Score

For the Electronic Components subindustry, Notion Vtec 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.


Notion Vtec Bhd's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Notion Vtec Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Notion Vtec 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 Notion Vtec 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was RM161.0 Mil.
Revenue was RM488.0 Mil.
Gross Profit was RM109.0 Mil.
Total Current Assets was RM295.7 Mil.
Total Assets was RM579.1 Mil.
Property, Plant and Equipment(Net PPE) was RM283.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM24.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM57.4 Mil.
Total Current Liabilities was RM123.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM11.4 Mil.
Net Income was RM42.7 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM45.3 Mil.
Total Receivables was RM119.2 Mil.
Revenue was RM345.3 Mil.
Gross Profit was RM27.4 Mil.
Total Current Assets was RM229.7 Mil.
Total Assets was RM511.8 Mil.
Property, Plant and Equipment(Net PPE) was RM282.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM31.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM79.6 Mil.
Total Current Liabilities was RM96.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM15.2 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)
=(161.015 / 487.963) / (119.203 / 345.258)
=0.329974 / 0.345258
=

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)
=(27.426 / 345.258) / (109.037 / 487.963)
=0.079436 / 0.223453
=

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 - (295.707 + 283.359) / 579.066) / (1 - (229.73 + 282.065) / 511.795)
=0 / 0
=

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
=487.963 / 345.258
=

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))
=(30.964 / (30.964 + 282.065)) / (24.401 / (24.401 + 283.359))
=0.098917 / 0.079286
=

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)
=(57.375 / 487.963) / (79.647 / 345.258)
=0.117581 / 0.230688
=

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)
=((11.421 + 123.672) / 579.066) / ((15.18 + 96.417) / 511.795)
=0.233295 / 0.21805
=

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
=(42.749 - 0 - 45.261) / 579.066
=-0.004338

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.


Notion Vtec Bhd Beneish M-Score Related Terms

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


Notion Vtec Bhd Business Description

Traded in Other Exchanges
N/A
Address
Lot 6123, Jalan Haji Salleh, Batu 5 1/2, Jalan Meru, Klang, SGR, MYS, 41050
Notion Vtec Bhd is a Malaysia-based investment holding firm. Through its subsidiaries is engaged in manufacturing and sells precision components, tools, and other related products. The company operates in two segments namely Personal Protective Equipment and Precision Engineering. The Precision Engineering segment accounts for the majority of revenue that engages in the manufacture of high-volume precision components and tools including design, other related activities, and incidental services. Substantial revenue comes from the Thailand market, while it also has a presence in various other countries. The Personal Protective Equipment Segment includes the Manufacturing of personal protective equipment and medical-related materials, components, devices or products, and other activities.

Notion Vtec Bhd Headlines

No Headlines