GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Ajinomoto (Malaysia) Bhd (XKLS:2658) » Definitions » Beneish M-Score

Ajinomoto (Malaysia) Bhd (XKLS:2658) Beneish M-Score : -1.22 (As of Apr. 12, 2025)


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

What is Ajinomoto (Malaysia) 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.

Warning Sign:

Beneish M-Score -1.22 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:2658' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.41   Max: -1.22
Current: -1.22

During the past 13 years, the highest Beneish M-Score of Ajinomoto (Malaysia) Bhd was -1.22. The lowest was -2.82. And the median was -2.41.


Ajinomoto (Malaysia) Bhd Beneish M-Score Historical Data

The historical data trend for Ajinomoto (Malaysia) 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.

Ajinomoto (Malaysia) Bhd Beneish M-Score Chart

Ajinomoto (Malaysia) Bhd Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.26 -2.82 -2.33 -1.60 -1.22

Ajinomoto (Malaysia) 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 - -1.22 - - -

Competitive Comparison of Ajinomoto (Malaysia) Bhd's Beneish M-Score

For the Packaged Foods subindustry, Ajinomoto (Malaysia) 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.


Ajinomoto (Malaysia) Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Ajinomoto (Malaysia) Bhd's Beneish M-Score falls into.


;
;

Ajinomoto (Malaysia) 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 Ajinomoto (Malaysia) 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 * 0.908+0.528 * 0.8652+0.404 * 0.4689+0.892 * 1.0542+0.115 * 0.8163
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9957+4.679 * 0.306587-0.327 * 0.4925
=-1.22

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM63.2 Mil.
Revenue was RM636.4 Mil.
Gross Profit was RM255.4 Mil.
Total Current Assets was RM613.8 Mil.
Total Assets was RM1,092.8 Mil.
Property, Plant and Equipment(Net PPE) was RM462.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM27.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM99.9 Mil.
Total Current Liabilities was RM116.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM27.5 Mil.
Net Income was RM401.4 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM66.4 Mil.
Total Receivables was RM66.1 Mil.
Revenue was RM603.7 Mil.
Gross Profit was RM209.7 Mil.
Total Current Assets was RM242.2 Mil.
Total Assets was RM742.0 Mil.
Property, Plant and Equipment(Net PPE) was RM475.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM22.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM95.2 Mil.
Total Current Liabilities was RM136.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM61.3 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)
=(63.236 / 636.446) / (66.068 / 603.747)
=0.099358 / 0.10943
=0.908

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)
=(209.651 / 603.747) / (255.446 / 636.446)
=0.34725 / 0.401363
=0.8652

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 - (613.839 + 462.191) / 1092.773) / (1 - (242.236 + 475.498) / 741.98)
=0.015322 / 0.032677
=0.4689

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
=636.446 / 603.747
=1.0542

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))
=(22.726 / (22.726 + 475.498)) / (27.357 / (27.357 + 462.191))
=0.045614 / 0.055882
=0.8163

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)
=(99.932 / 636.446) / (95.209 / 603.747)
=0.157016 / 0.157697
=0.9957

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)
=((27.467 + 116.176) / 1092.773) / ((61.308 + 136.741) / 741.98)
=0.131448 / 0.26692
=0.4925

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
=(401.42 - 0 - 66.39) / 1092.773
=0.306587

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.

Ajinomoto (Malaysia) Bhd has a M-score of -1.22 signals that the company is likely to be a manipulator.


Ajinomoto (Malaysia) Bhd Beneish M-Score Related Terms

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


Ajinomoto (Malaysia) Bhd Business Description

Traded in Other Exchanges
N/A
Address
Lot L1-E-5A and L1-E-5B, Enterprise 4, Technology Park Malaysia, Lebuhraya Puchong - Sg. Besi, Bukit Jalil, Kuala Lumpur, SGR, MYS, 57000
Ajinomoto (Malaysia) Bhd is engaged in manufacturing and selling AJI-NO-MOTO products, and other seasoning and food items. Its Consumer business segment consists of the manufacture and distribution of consumer products including "AJI-NO-MOTO", flavor seasoning "Tumix", menu seasoning "Seri-Aji" and other seasonings. Industrial business segment consists of manufacture and distribution of monosodium glutamate for industry-use, industrial seasonings and related products. The company generates the majority of its revenue from Malaysia.

Ajinomoto (Malaysia) Bhd Headlines

No Headlines