GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » HHRG Bhd (XKLS:0175) » Definitions » Beneish M-Score

HHRG Bhd (XKLS:0175) Beneish M-Score : -2.85 (As of Jun. 20, 2024)


View and export this data going back to 2014. Start your Free Trial

What is HHRG 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.

Good Sign:

Beneish M-Score -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0175' s Beneish M-Score Range Over the Past 10 Years
Min: -7.19   Med: -2.36   Max: 6.39
Current: -2.85

During the past 9 years, the highest Beneish M-Score of HHRG Bhd was 6.39. The lowest was -7.19. And the median was -2.36.


HHRG Bhd Beneish M-Score Historical Data

The historical data trend for HHRG 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.

HHRG Bhd Beneish M-Score Chart

HHRG Bhd Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.59 -2.65 - -0.14 -2.47

HHRG Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 1.12 -2.47 -2.52 -2.91 -2.85

Competitive Comparison of HHRG Bhd's Beneish M-Score

For the Farm Products subindustry, HHRG 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.


HHRG Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, HHRG Bhd's Beneish M-Score distribution charts can be found below:

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



HHRG 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 HHRG 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 * 1.0791+0.528 * 0.8659+0.404 * 0.9958+0.892 * 0.8518+0.115 * 1.025
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6303+4.679 * -0.041626-0.327 * 0.8028
=-2.85

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was RM28.4 Mil.
Revenue was 36.271 + 29.667 + 28.943 + 34.227 = RM129.1 Mil.
Gross Profit was 10.998 + 8.761 + 8.427 + 18.02 = RM46.2 Mil.
Total Current Assets was RM107.1 Mil.
Total Assets was RM266.5 Mil.
Property, Plant and Equipment(Net PPE) was RM78.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM9.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM26.3 Mil.
Total Current Liabilities was RM34.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM25.6 Mil.
Net Income was 1.854 + 3.467 + 1.512 + 9.905 = RM16.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 1.472 + 11.076 + -1.805 + 17.087 = RM27.8 Mil.
Total Receivables was RM30.9 Mil.
Revenue was 37.669 + 35.879 + 47.493 + 30.526 = RM151.6 Mil.
Gross Profit was 15.623 + 10.086 + 10.225 + 11.037 = RM47.0 Mil.
Total Current Assets was RM86.4 Mil.
Total Assets was RM251.2 Mil.
Property, Plant and Equipment(Net PPE) was RM88.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM10.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.0 Mil.
Total Current Liabilities was RM38.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM32.0 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)
=(28.42 / 129.108) / (30.917 / 151.567)
=0.220126 / 0.203982
=1.0791

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)
=(46.971 / 151.567) / (46.206 / 129.108)
=0.309903 / 0.357886
=0.8659

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 - (107.081 + 78.619) / 266.467) / (1 - (86.431 + 88.301) / 251.187)
=0.303103 / 0.304375
=0.9958

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
=129.108 / 151.567
=0.8518

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))
=(10.404 / (10.404 + 88.301)) / (9.011 / (9.011 + 78.619))
=0.105405 / 0.10283
=1.025

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)
=(26.337 / 129.108) / (18.965 / 151.567)
=0.203992 / 0.125126
=1.6303

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)
=((25.593 + 34.538) / 266.467) / ((32.048 + 38.56) / 251.187)
=0.22566 / 0.281097
=0.8028

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
=(16.738 - 0 - 27.83) / 266.467
=-0.041626

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.

HHRG Bhd has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.


HHRG Bhd Beneish M-Score Related Terms

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


HHRG Bhd (XKLS:0175) Business Description

Traded in Other Exchanges
N/A
Address
Lot No. 2945 (Plot A2), Jalan Sungai Baong, Kawasan Perindustrian Perabut, Sungai Baong, Mukim 5, Sungai Bakap, Pulau Pinang, Seberang Perai Selatan, PNG, MYS, 14200
HHRG Bhd and its subsidiaries are in the business of manufacturing and trading biomass materials, mattresses, and other related products. The company has three segments: the Biomass materials and related products segment involved in the manufacturing and trading of coconut fiber and oil palm empty fruit bunch fiber and other products; the Furniture products which manufacture and trade mattresses and related products; and Investment holdings and others. The company earns maximum revenue from Biomass materials.

HHRG Bhd (XKLS:0175) Headlines

No Headlines