GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » SBH Marine Holdings Bhd (XKLS:0300) » Definitions » Beneish M-Score

SBH Marine Holdings Bhd (XKLS:0300) Beneish M-Score : -3.00 (As of Mar. 31, 2025)


View and export this data going back to 2024. Start your Free Trial

What is SBH Marine 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.

Good Sign:

Beneish M-Score -3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0300' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.61   Max: -2.22
Current: -3

During the past 4 years, the highest Beneish M-Score of SBH Marine Holdings Bhd was -2.22. The lowest was -3.00. And the median was -2.61.


SBH Marine Holdings Bhd Beneish M-Score Historical Data

The historical data trend for SBH Marine 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.

SBH Marine Holdings Bhd Beneish M-Score Chart

SBH Marine Holdings Bhd Annual Data
Trend Dec20 Dec21 Dec22 Dec24
Beneish M-Score
- - -2.22 -3.00

SBH Marine Holdings Bhd Quarterly Data
Dec20 Dec21 Sep22 Dec22 Sep23 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial -2.22 - - - -3.00

Competitive Comparison of SBH Marine Holdings Bhd's Beneish M-Score

For the Packaged Foods subindustry, SBH Marine 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.


SBH Marine Holdings Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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


;
;

SBH Marine 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 SBH Marine 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 * 0.6677+0.528 * 1.5973+0.404 * 0.3947+0.892 * 1.042+0.115 * 2.766
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0301+4.679 * -0.109686-0.327 * 1.0264
=-3.00

* 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 (Dec22) TTM:
Total Receivables was RM28.3 Mil.
Revenue was RM192.7 Mil.
Gross Profit was RM21.6 Mil.
Total Current Assets was RM117.1 Mil.
Total Assets was RM167.1 Mil.
Property, Plant and Equipment(Net PPE) was RM38.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM21.6 Mil.
Total Current Liabilities was RM34.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.2 Mil.
Net Income was RM3.5 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM21.8 Mil.
Total Receivables was RM40.7 Mil.
Revenue was RM185.0 Mil.
Gross Profit was RM33.1 Mil.
Total Current Assets was RM73.9 Mil.
Total Assets was RM102.4 Mil.
Property, Plant and Equipment(Net PPE) was RM11.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM20.2 Mil.
Total Current Liabilities was RM19.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.3 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)
=(28.288 / 192.728) / (40.661 / 184.957)
=0.146777 / 0.21984
=0.6677

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)
=(33.084 / 184.957) / (21.582 / 192.728)
=0.178874 / 0.111982
=1.5973

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 - (117.12 + 38.804) / 167.122) / (1 - (73.865 + 11.191) / 102.446)
=0.067005 / 0.169748
=0.3947

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
=192.728 / 184.957
=1.042

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))
=(3.182 / (3.182 + 11.191)) / (3.376 / (3.376 + 38.804))
=0.221387 / 0.080038
=2.766

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)
=(21.634 / 192.728) / (20.154 / 184.957)
=0.112251 / 0.108966
=1.0301

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)
=((0.23 + 34.424) / 167.122) / ((1.307 + 19.39) / 102.446)
=0.207357 / 0.202028
=1.0264

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
=(3.453 - 0 - 21.784) / 167.122
=-0.109686

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.

SBH Marine Holdings Bhd has a M-score of -3.00 suggests that the company is unlikely to be a manipulator.


SBH Marine Holdings Bhd Beneish M-Score Related Terms

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


SBH Marine Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
Jalan Pantai, Lot 1744, Batu 13, Kuala Kurau, PRK, MYS
SBH Marine Holdings Bhd is a frozen seafood processing group. It involves various stages of the value chain, from aquaculture shrimp farming to the processing and sale of frozen seafood products to both local as well as overseas customers, merchant trading of frozen processed seafood products, and distribution and trading of aquaculture-related products (such as shrimp feed, post larvae, probiotics, and test kits).n Key revenue is generated from the processing and sale of frozen seafood products which includes shrimps and cephalopods in the form of block frozen, semiIQF and IQF.

SBH Marine Holdings Bhd Headlines

No Headlines