GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Chin Teck Plantations Bhd (XKLS:1929) » Definitions » Beneish M-Score

Chin Teck Plantations Bhd (XKLS:1929) Beneish M-Score : -2.35 (As of May. 11, 2024)


View and export this data going back to 1970. Start your Free Trial

What is Chin Teck Plantations 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 -2.35 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:1929' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.32   Max: -0.78
Current: -2.35

During the past 13 years, the highest Beneish M-Score of Chin Teck Plantations Bhd was -0.78. The lowest was -2.88. And the median was -2.32.


Chin Teck Plantations Bhd Beneish M-Score Historical Data

The historical data trend for Chin Teck Plantations 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.

Chin Teck Plantations Bhd Beneish M-Score Chart

Chin Teck Plantations Bhd Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.94 -2.73 -2.27 -2.36 -2.88

Chin Teck Plantations Bhd Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 -2.52 -2.78 -2.88 -2.76 -2.35

Competitive Comparison of Chin Teck Plantations Bhd's Beneish M-Score

For the Farm Products subindustry, Chin Teck Plantations 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.


Chin Teck Plantations Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Chin Teck Plantations 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 Chin Teck Plantations 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 * 1.2741+0.528 * 1.1065+0.404 * 0.948+0.892 * 0.8241+0.115 * 0.8218
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3018+4.679 * 0.007568-0.327 * 0.8784
=-2.35

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was RM15.1 Mil.
Revenue was 51.258 + 63.185 + 49.542 + 47.032 = RM211.0 Mil.
Gross Profit was 29.668 + 32.355 + 21.766 + 15.908 = RM99.7 Mil.
Total Current Assets was RM452.4 Mil.
Total Assets was RM948.6 Mil.
Property, Plant and Equipment(Net PPE) was RM192.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM9.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM36.6 Mil.
Total Current Liabilities was RM14.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM10.5 Mil.
Net Income was 20.802 + 21.325 + 13.713 + 11.441 = RM67.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 13.282 + 20.491 + 20.17 + 6.159 = RM60.1 Mil.
Total Receivables was RM14.4 Mil.
Revenue was 46.144 + 62.956 + 63.651 + 83.321 = RM256.1 Mil.
Gross Profit was 19.476 + 32.679 + 35.241 + 46.471 = RM133.9 Mil.
Total Current Assets was RM400.4 Mil.
Total Assets was RM885.5 Mil.
Property, Plant and Equipment(Net PPE) was RM185.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM34.1 Mil.
Total Current Liabilities was RM17.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM10.1 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)
=(15.074 / 211.017) / (14.357 / 256.072)
=0.071435 / 0.056066
=1.2741

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)
=(133.867 / 256.072) / (99.697 / 211.017)
=0.522771 / 0.47246
=1.1065

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 - (452.417 + 192.001) / 948.612) / (1 - (400.413 + 185.554) / 885.521)
=0.320673 / 0.33828
=0.948

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
=211.017 / 256.072
=0.8241

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))
=(7.306 / (7.306 + 185.554)) / (9.278 / (9.278 + 192.001))
=0.037882 / 0.046095
=0.8218

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)
=(36.584 / 211.017) / (34.102 / 256.072)
=0.17337 / 0.133173
=1.3018

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)
=((10.548 + 14.891) / 948.612) / ((10.066 + 16.967) / 885.521)
=0.026817 / 0.030528
=0.8784

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
=(67.281 - 0 - 60.102) / 948.612
=0.007568

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.

Chin Teck Plantations Bhd has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.


Chin Teck Plantations Bhd Beneish M-Score Related Terms

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


Chin Teck Plantations Bhd (XKLS:1929) Business Description

Traded in Other Exchanges
N/A
Address
Block 2B, Level 3A, Jalan Stesen Sentral 5, Suite 2B-3A-2, Plaza Sentral, Kuala Lumpur Sentral, Kuala Lumpur, SGR, MYS, 50470
Chin Teck Plantations Bhd is an investment holding company, which is engaged in the cultivation of oil palms, process and sale of fresh fruit bunches, crude palm oil, and palm kernel and is predominantly carried out in Malaysia. The company has three cultivation lands in Malaysia namely, Jemima and Sungei Sendayan, Gua Musang, and Keratong. The company also participates in joint ventures on oil palm plantations in Indonesia located at Lampung Province, Jambi Province, and South Sumatera Province, Sumatera, Republic of Indonesia.

Chin Teck Plantations Bhd (XKLS:1929) Headlines

No Headlines