Tex Cycle Technology (M) Bhd (XKLS:0089) Beneish M-Score: -2.13 (As of Jun. 26, 2026)


XKLS:0089 Tex Cycle Technology (M) Bhd XKLS:0089
83 GF Score
Price RM1.04
GF Value RM1.90
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Tex Cycle Technology (M) Bhd Beneish M-Score?

Tex Cycle Technology (M) Bhd XKLS:0089 -0.95% 83 Beneish M-Score is -2.13 as of Jun. 26, 2026. GuruFocus rates XKLS:0089 with a GF Score™ of 83/100 and a GF Value™ of RM1.90 (Significantly Undervalued). The stock has 5 warning signs investors should review. Among 228 Waste Management companies, Tex Cycle Technology (M) Bhd ranks worse than 79.82% 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.

Good Sign:

Beneish M-Score -2.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tex Cycle Technology (M) Bhd's Beneish M-Score or its related term are showing as below:

XKLS:0089' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.38   Max: -0.33
Current: -2.13

During the past 13 years, the highest Beneish M-Score of Tex Cycle Technology (M) Bhd was -0.33. The lowest was -3.22. And the median was -2.38.


Tex Cycle Technology (M) Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tex Cycle Technology (M) 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.

Tex Cycle Technology (M) Bhd Beneish M-Score Chart

Tex Cycle Technology (M) 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 -2.51 -2.54 -2.02 -2.02 -1.91

Tex Cycle Technology (M) 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 -0.33 -0.91 -0.84 -1.91 -2.13

XKLS:0089 vs WM, RSG, WCN: Beneish M-Score Comparison

For the Waste Management subindustry, Tex Cycle Technology (M) 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.


Tex Cycle Technology (M) Bhd Beneish M-Score vs Waste Management Industry

For the Waste Management industry and Industrials sector, Tex Cycle Technology (M) Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tex Cycle Technology (M) Bhd's Beneish M-Score falls into.


XKLS:0089
83GF Score
Tex Cycle Technology (M) Bhd XKLS:0089
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tex Cycle Technology (M) 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 Tex Cycle Technology (M) 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 * 0.5225+0.528 * 1.8013+0.404 * 0.3225+0.892 * 1.8702+0.115 * 1.0472
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1224+4.679 * 0.016853-0.327 * 1.6186
=-2.13

* 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 RM33.44 Mil.
Revenue was 20.606 + 22.43 + 17.705 + 8.634 = RM69.38 Mil.
Gross Profit was 8.81 + 4.703 + 7.281 + 4.062 = RM24.86 Mil.
Total Current Assets was RM99.24 Mil.
Total Assets was RM299.17 Mil.
Property, Plant and Equipment(Net PPE) was RM166.80 Mil.
Depreciation, Depletion and Amortization(DDA) was RM6.00 Mil.
Selling, General, & Admin. Expense(SGA) was RM35.38 Mil.
Total Current Liabilities was RM29.42 Mil.
Long-Term Debt & Capital Lease Obligation was RM59.68 Mil.
Net Income was 3.553 + 13.281 + 2.258 + 3.02 = RM22.11 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was 0.37 + 0.422 + 15.309 + 0.969 = RM17.07 Mil.
Total Receivables was RM34.22 Mil.
Revenue was 8.892 + 9.314 + 10.632 + 8.256 = RM37.09 Mil.
Gross Profit was 5.721 + 5.31 + 7.34 + 5.569 = RM23.94 Mil.
Total Current Assets was RM40.95 Mil.
Total Assets was RM236.30 Mil.
Property, Plant and Equipment(Net PPE) was RM114.21 Mil.
Depreciation, Depletion and Amortization(DDA) was RM4.31 Mil.
Selling, General, & Admin. Expense(SGA) was RM16.85 Mil.
Total Current Liabilities was RM13.60 Mil.
Long-Term Debt & Capital Lease Obligation was RM29.88 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)
=(33.436 / 69.375) / (34.216 / 37.094)
=0.48196 / 0.922413
=0.5225

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)
=(23.94 / 37.094) / (24.856 / 69.375)
=0.645387 / 0.358285
=1.8013

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 - (99.235 + 166.8) / 299.168) / (1 - (40.95 + 114.209) / 236.302)
=0.11075 / 0.343387
=0.3225

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
=69.375 / 37.094
=1.8702

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))
=(4.306 / (4.306 + 114.209)) / (5.995 / (5.995 + 166.8))
=0.036333 / 0.034694
=1.0472

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)
=(35.38 / 69.375) / (16.854 / 37.094)
=0.509982 / 0.454359
=1.1224

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)
=((59.678 + 29.42) / 299.168) / ((29.884 + 13.595) / 236.302)
=0.297819 / 0.183998
=1.6186

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
=(22.112 - 0 - 17.07) / 299.168
=0.016853

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.

Tex Cycle Technology (M) Bhd has a M-score of -2.13 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.13 mean?
Tex Cycle Technology (M) Bhd (XKLS:0089) has a Beneish M-Score of -2.13 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tex Cycle Technology (M) Bhd and its competitors. According to the industry distribution chart, Tex Cycle Technology (M) Bhd ranks #182 out of 228 companies in the Waste Management industry, placing it in the top 79.8%.
Is Tex Cycle Technology (M) Bhd's Beneish M-Score too high?
Tex Cycle Technology (M) Bhd's current Beneish M-Score is -2.13. Based on the distribution chart, Tex Cycle Technology (M) Bhd ranks #182 out of 228 companies in the Waste Management industry, which is in the bottom quartile relative to peers. Overall, Tex Cycle Technology (M) Bhd has a GF Score™ of 83/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tex Cycle Technology (M) Bhd's Beneish M-Score compare to WM and RSG?
According to the Waste Management industry distribution chart, Tex Cycle Technology (M) Bhd ranks #182 out of 228 companies for Beneish M-Score. This places Tex Cycle Technology (M) 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 Waste Management company?
A good Beneish M-Score depends on the Waste Management 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 Tex Cycle Technology (M) Bhd and its competitors. Tex Cycle Technology (M) Bhd's current Beneish M-Score is -2.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tex Cycle Technology (M) Bhd stock overvalued right now?
Based on GuruFocus' analysis, Tex Cycle Technology (M) Bhd (XKLS:0089) is currently considered Significantly Undervalued. The stock's GF Value™ is RM1.90, compared to a current price of RM1.04 — trading 45.3% below its estimated fair value. The current Beneish M-Score is -2.13. Tex Cycle Technology (M) Bhd's overall GF Score™ is 83/100 with 5 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 Tex Cycle Technology (M) Bhd (XKLS:0089), the current Beneish M-Score is -2.13 as of Jun. 26, 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 Tex Cycle Technology (M) Bhd (XKLS:0089) Overvalued in 2026?

Based on GuruFocus' analysis, Tex Cycle Technology (M) Bhd stock appears to be undervalued. The current stock price of RM1.04 is trading 45.3% below its estimated GF Value™ of RM1.90. GuruFocus considers Tex Cycle Technology (M) Bhd to be Significantly Undervalued.

Key valuation signals for XKLS:0089:

  • Beneish M-Score: -2.13
  • GF Value™: RM1.90 vs. price of RM1.04 (45.3% below fair value)
  • GF Score™: 83/100 with 5 warning signs

No single metric tells the full story. See the XKLS:0089 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tex Cycle Technology (M) Bhd Business Description

Address Lot 8942, Jalan Besar Telok Gong, Pelabuhan Klang, SGR, MYS, 42000
Tex Cycle Technology (M) Bhd is engaged in the provision of recovery and recycling of scheduled waste. It operates in six segments. The investment holding segment comprises investing in property and unquoted securities on a long-term basis; the recovery and recycling services segment comprises the provision of waste recovery and recycling services, and rental of recycled products; the rental of investment property segment; trading segment comprises trading of chemicals and other products; renewable energy segment includes the provision of equipment and consultancy services related to renewable energy; and others segment. The majority of company's revenue comes from the recovery and recycling services segment.
83GF Score

Get the complete analysis for XKLS:0089

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

RM1.04
Price
RM1.90
GF Value