GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Bintulu Port Holdings Bhd (XKLS:5032) » Definitions » Beneish M-Score

Bintulu Port Holdings Bhd (XKLS:5032) Beneish M-Score : -2.79 (As of Apr. 03, 2025)


View and export this data going back to 2001. Start your Free Trial

What is Bintulu Port 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5032' s Beneish M-Score Range Over the Past 10 Years
Min: -3.78   Med: -2.82   Max: -0.55
Current: -2.79

During the past 13 years, the highest Beneish M-Score of Bintulu Port Holdings Bhd was -0.55. The lowest was -3.78. And the median was -2.82.


Bintulu Port Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Bintulu Port 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.

Bintulu Port Holdings Bhd Beneish M-Score Chart

Bintulu Port Holdings Bhd Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.84 -2.51 -2.98 -3.78 -2.79

Bintulu Port Holdings 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 -3.78 -3.19 -3.86 -3.23 -2.79

Competitive Comparison of Bintulu Port Holdings Bhd's Beneish M-Score

For the Marine Shipping subindustry, Bintulu Port 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.


Bintulu Port Holdings Bhd's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Bintulu Port Holdings Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Bintulu Port 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 Bintulu Port 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 * 1.0775+0.528 * 0.942+0.404 * 0.9714+0.892 * 1.0839+0.115 * 1.0119
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1271+4.679 * -0.087401-0.327 * 0.9581
=-2.79

* 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 (Dec23) TTM:
Total Receivables was RM78.5 Mil.
Revenue was 225.926 + 202.77 + 197.038 + 208.958 = RM834.7 Mil.
Gross Profit was 67.729 + 54.412 + 66.275 + 69.113 = RM257.5 Mil.
Total Current Assets was RM1,414.8 Mil.
Total Assets was RM3,338.9 Mil.
Property, Plant and Equipment(Net PPE) was RM273.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM221.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM58.1 Mil.
Total Current Liabilities was RM394.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM953.8 Mil.
Net Income was 40.883 + 28.046 + 39.846 + 44.708 = RM153.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 287.325 + 41.36 + 53.641 + 62.981 = RM445.3 Mil.
Total Receivables was RM67.2 Mil.
Revenue was 217.466 + 186.982 + 177.27 + 188.339 = RM770.1 Mil.
Gross Profit was 48.381 + 51.394 + 59.785 + 64.247 = RM223.8 Mil.
Total Current Assets was RM1,338.2 Mil.
Total Assets was RM3,267.3 Mil.
Property, Plant and Equipment(Net PPE) was RM266.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM220.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM47.6 Mil.
Total Current Liabilities was RM349.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM1,027.5 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)
=(78.465 / 834.692) / (67.18 / 770.057)
=0.094005 / 0.08724
=1.0775

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)
=(223.807 / 770.057) / (257.529 / 834.692)
=0.290637 / 0.308532
=0.942

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 - (1414.829 + 273.767) / 3338.896) / (1 - (1338.177 + 266.752) / 3267.33)
=0.494265 / 0.508795
=0.9714

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
=834.692 / 770.057
=1.0839

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))
=(220.44 / (220.44 + 266.752)) / (221.415 / (221.415 + 273.767))
=0.45247 / 0.447139
=1.0119

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)
=(58.101 / 834.692) / (47.556 / 770.057)
=0.069608 / 0.061756
=1.1271

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)
=((953.765 + 394.478) / 3338.896) / ((1027.534 + 349.46) / 3267.33)
=0.403799 / 0.421443
=0.9581

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
=(153.483 - 0 - 445.307) / 3338.896
=-0.087401

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.

Bintulu Port Holdings Bhd has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.


Bintulu Port Holdings Bhd Beneish M-Score Related Terms

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


Bintulu Port Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
12th Mile, Tanjung Kidurong Road, Lot 15, Block 20, P.O. Box 996, Kemena Land District, Bintulu, SWK, MYS, 97008
Bintulu Port Holdings Bhd provides port services at Bintulu Port. It operates in two segments: Port operations and Bulking services. The Port segment includes the construction of port facilities, handling of cargo for LNG, petroleum products, general cargo, container, and other ancillary services, whereas Bulking services provide bulking installation facilities for palm oil, edible oils and its by-products. It generates maximum revenue from the Port operations segment. Geographically, it derives revenue from the Malaysia region whereas it also operates in Brunei.

Bintulu Port Holdings Bhd Headlines

No Headlines