GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Malayan Flour Mills Bhd (XKLS:3662) » Definitions » Beneish M-Score

Malayan Flour Mills Bhd (XKLS:3662) Beneish M-Score : -3.34 (As of May. 08, 2024)


View and export this data going back to 1968. Start your Free Trial

What is Malayan Flour Mills 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 -3.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:3662' s Beneish M-Score Range Over the Past 10 Years
Min: -3.34   Med: -2.4   Max: -0.67
Current: -3.34

During the past 13 years, the highest Beneish M-Score of Malayan Flour Mills Bhd was -0.67. The lowest was -3.34. And the median was -2.40.


Malayan Flour Mills Bhd Beneish M-Score Historical Data

The historical data trend for Malayan Flour Mills 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.

Malayan Flour Mills Bhd Beneish M-Score Chart

Malayan Flour Mills Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.30 -2.70 -0.67 -1.42 -3.34

Malayan Flour Mills Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 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 -1.42 - - - -3.34

Competitive Comparison of Malayan Flour Mills Bhd's Beneish M-Score

For the Farm Products subindustry, Malayan Flour Mills 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.


Malayan Flour Mills Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Malayan Flour Mills 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 Malayan Flour Mills 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 * 0.661+0.528 * 1.1028+0.404 * 0.9828+0.892 * 1.08+0.115 * 1.1309
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9655+4.679 * -0.150502-0.327 * 0.9418
=-3.34

* 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 RM403 Mil.
Revenue was RM3,149 Mil.
Gross Profit was RM236 Mil.
Total Current Assets was RM1,396 Mil.
Total Assets was RM2,581 Mil.
Property, Plant and Equipment(Net PPE) was RM463 Mil.
Depreciation, Depletion and Amortization(DDA) was RM37 Mil.
Selling, General, & Admin. Expense(SGA) was RM124 Mil.
Total Current Liabilities was RM1,035 Mil.
Long-Term Debt & Capital Lease Obligation was RM82 Mil.
Net Income was RM-7 Mil.
Gross Profit was RM0 Mil.
Cash Flow from Operations was RM382 Mil.
Total Receivables was RM564 Mil.
Revenue was RM2,916 Mil.
Gross Profit was RM241 Mil.
Total Current Assets was RM1,491 Mil.
Total Assets was RM2,731 Mil.
Property, Plant and Equipment(Net PPE) was RM464 Mil.
Depreciation, Depletion and Amortization(DDA) was RM43 Mil.
Selling, General, & Admin. Expense(SGA) was RM119 Mil.
Total Current Liabilities was RM1,121 Mil.
Long-Term Debt & Capital Lease Obligation was RM134 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)
=(402.529 / 3148.901) / (563.823 / 2915.57)
=0.127832 / 0.193383
=0.661

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)
=(241.398 / 2915.57) / (236.415 / 3148.901)
=0.082796 / 0.075079
=1.1028

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 - (1396.236 + 463.013) / 2580.74) / (1 - (1490.979 + 463.504) / 2731.427)
=0.279567 / 0.284446
=0.9828

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
=3148.901 / 2915.57
=1.08

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))
=(42.568 / (42.568 + 463.504)) / (37.207 / (37.207 + 463.013))
=0.084115 / 0.074381
=1.1309

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)
=(124.075 / 3148.901) / (118.99 / 2915.57)
=0.039403 / 0.040812
=0.9655

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)
=((81.917 + 1034.706) / 2580.74) / ((134.19 + 1120.606) / 2731.427)
=0.432676 / 0.459392
=0.9418

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
=(-6.681 - 0 - 381.725) / 2580.74
=-0.150502

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.

Malayan Flour Mills Bhd has a M-score of -3.34 suggests that the company is unlikely to be a manipulator.


Malayan Flour Mills Bhd Beneish M-Score Related Terms

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


Malayan Flour Mills Bhd (XKLS:3662) Business Description

Traded in Other Exchanges
N/A
Address
Level 28, Menara Citibank, Suite 28.01, 165 Jalan Ampang, Kuala Lumpur, SGR, MYS, 50450
Malayan Flour Mills Bhd is engaged in the flour milling industry in Malaysia. It has three operating segments; Flour and grain trading segment includes Milling and selling wheat flour and trading in grain and other allied products, Poultry integration segment includes Manufacture and sale of animal feeds, processing and sale of poultry products, poultry grow-out farm, breeding and sale of day-old-chicks and contract farming activities, and Other segment include Manufacture and sale of aqua feeds, re-measurement of contingent consideration receivable and provision for profit guarantee payment. Maximum revenue is generated by the Flour and grains trading segment. Geographically, Malaysia generates a majority of the revenue for the company.

Malayan Flour Mills Bhd (XKLS:3662) Headlines

No Headlines