Glomac Bhd (XKLS:5020) Beneish M-Score: -2.34 (As of Jun. 26, 2026)


XKLS:5020 Glomac Bhd XKLS:5020
59 GF Score
Price RM0.32
GF Value RM0.30
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Glomac Bhd Beneish M-Score?

Glomac Bhd XKLS:5020 +1.59% 59 Beneish M-Score is -2.34 as of Jun. 26, 2026. GuruFocus rates XKLS:5020 with a GF Score™ of 59/100 and a GF Value™ of RM0.30 (Fairly Valued). The stock has 7 warning signs investors should review. Among 1,682 Real Estate companies, Glomac Bhd ranks worse than 51.19% on this metric.

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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5020' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.54   Max: -1.6
Current: -2.34

During the past 13 years, the highest Beneish M-Score of Glomac Bhd was -1.60. The lowest was -3.33. And the median was -2.54.


Glomac Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Glomac 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.

Glomac Bhd Beneish M-Score Chart

Glomac Bhd Annual Data
Trend Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.17 -2.31 -2.44 -3.03 -3.22

Glomac Bhd Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26
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 -3.00 -3.22 -3.33 -3.03 -2.34

Glomac Bhd Beneish M-Score Competitor Comparison

For the Real Estate - Diversified subindustry, Glomac 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.


Glomac Bhd Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Glomac Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:5020
59GF Score
Glomac Bhd XKLS:5020
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Glomac 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 Glomac 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 * 1.1385+0.528 * 1.0697+0.404 * 0.9473+0.892 * 0.9806+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.045+4.679 * 0.003554-0.327 * 0.9849
=-2.34

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was RM145.6 Mil.
Revenue was 64.588 + 55.781 + 26.054 + 74.943 = RM221.4 Mil.
Gross Profit was 17.707 + 16.996 + 8.927 + 23.158 = RM66.8 Mil.
Total Current Assets was RM607.5 Mil.
Total Assets was RM1,793.7 Mil.
Property, Plant and Equipment(Net PPE) was RM39.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM31.8 Mil.
Total Current Liabilities was RM408.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM150.3 Mil.
Net Income was 5.175 + 4.194 + -1.422 + 2.414 = RM10.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -8.325 + -16.415 + 4.11 + 24.617 = RM4.0 Mil.
Total Receivables was RM130.5 Mil.
Revenue was 33.702 + 56.406 + 73.287 + 62.361 = RM225.8 Mil.
Gross Profit was 11.77 + 16.728 + 22.619 + 21.744 = RM72.9 Mil.
Total Current Assets was RM548.5 Mil.
Total Assets was RM1,806.2 Mil.
Property, Plant and Equipment(Net PPE) was RM38.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM31.0 Mil.
Total Current Liabilities was RM389.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM181.7 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)
=(145.645 / 221.366) / (130.462 / 225.756)
=0.657938 / 0.577889
=1.1385

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)
=(72.861 / 225.756) / (66.788 / 221.366)
=0.322742 / 0.301708
=1.0697

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 - (607.495 + 39.517) / 1793.711) / (1 - (548.515 + 38.815) / 1806.206)
=0.639289 / 0.674827
=0.9473

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
=221.366 / 225.756
=0.9806

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))
=(0 / (0 + 38.815)) / (0 / (0 + 39.517))
=0 / 0
=1

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)
=(31.79 / 221.366) / (31.023 / 225.756)
=0.143608 / 0.137418
=1.045

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)
=((150.338 + 408.066) / 1793.711) / ((181.669 + 389.222) / 1806.206)
=0.311312 / 0.316072
=0.9849

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
=(10.361 - 0 - 3.987) / 1793.711
=0.003554

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.

Glomac Bhd has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.34 mean?
Glomac Bhd (XKLS:5020) has a Beneish M-Score of -2.34 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Glomac Bhd and its competitors. According to the industry distribution chart, Glomac Bhd ranks #861 out of 1682 companies in the Real Estate industry, placing it in the top 51.2%.
Is Glomac Bhd's Beneish M-Score too high?
Glomac Bhd's current Beneish M-Score is -2.34. Based on the distribution chart, Glomac Bhd ranks #861 out of 1682 companies in the Real Estate industry, which is below the industry midpoint. Overall, Glomac Bhd has a GF Score™ of 59/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Glomac Bhd's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Glomac Bhd ranks #861 out of 1682 companies for Beneish M-Score. This places Glomac Bhd in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Real Estate company?
A good Beneish M-Score depends on the Real Estate industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Glomac Bhd and its competitors. Glomac Bhd's current Beneish M-Score is -2.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Glomac Bhd stock overvalued right now?
Based on GuruFocus' analysis, Glomac Bhd (XKLS:5020) is currently considered Fairly Valued. The stock's GF Value™ is RM0.30, compared to a current price of RM0.32 — trading 6.7% above its estimated fair value. The current Beneish M-Score is -2.34. Glomac Bhd's overall GF Score™ is 59/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Glomac Bhd (XKLS:5020), the current Beneish M-Score is -2.34 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Glomac Bhd (XKLS:5020) Overvalued in 2026?

Based on GuruFocus' analysis, Glomac Bhd stock appears to be overvalued. The current stock price of RM0.32 is trading 6.7% above its estimated GF Value™ of RM0.30. GuruFocus considers Glomac Bhd to be Fairly Valued.

Key valuation signals for XKLS:5020:

  • Beneish M-Score: -2.34
  • GF Value™: RM0.30 vs. price of RM0.32 (6.7% above fair value)
  • GF Score™: 59/100 with 7 warning signs

No single metric tells the full story. See the XKLS:5020 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Glomac Bhd Business Description

Address Glomac Damansara, Level 15, Menara Glomac, Jalan Damansara, Kuala Lumpur, SGR, MYS, 60000
Glomac Bhd is a real estate development company. It is engaged in property development, construction of buildings, and property investment. The firm is organized into three areas of business. The Property development segment includes the development of residential land and commercial properties for sale and sale of land; Construction includes the construction of buildings, and Property investment includes the investment of land and buildings held for investment potential and rental income in the future. It derives the majority of its revenues from the property development segment. The group geographically operates and derives its income in Malaysia.
59GF Score

Get the complete analysis for XKLS:5020

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.32
Price
RM0.30
GF Value