PBA Holdings Bhd (XKLS:5041) Beneish M-Score: -2.74 (As of Jun. 26, 2026)


XKLS:5041 PBA Holdings Bhd XKLS:5041
80 GF Score
Price RM1.97
GF Value RM2.29
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PBA Holdings Bhd Beneish M-Score?

PBA Holdings Bhd XKLS:5041 -1.50% 80 Beneish M-Score is -2.74 as of Jun. 26, 2026. GuruFocus rates XKLS:5041 with a GF Score™ of 80/100 and a GF Value™ of RM2.29 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 486 Utilities - Regulated companies, PBA Holdings Bhd ranks better than 70.16% 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5041' s Beneish M-Score Range Over the Past 10 Years
Min: -4.19   Med: -3.06   Max: -2.07
Current: -2.74

During the past 13 years, the highest Beneish M-Score of PBA Holdings Bhd was -2.07. The lowest was -4.19. And the median was -3.06.


PBA Holdings Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PBA 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.

PBA Holdings Bhd Beneish M-Score Chart

PBA Holdings Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 -2.30 -2.79

PBA Holdings Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.07 -2.46 -2.45 -2.79 -2.74

XKLS:5041 vs AWK, WTRG, AWR: Beneish M-Score Comparison

For the Utilities - Regulated Water subindustry, PBA 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.


PBA Holdings Bhd Beneish M-Score vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, PBA Holdings Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:5041
80GF Score
PBA Holdings Bhd XKLS:5041
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PBA 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 PBA 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 * 1.0068+0.528 * 0.9838+0.404 * 0.7879+0.892 * 1.0908+0.115 * 1.1176
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.949+4.679 * -0.036785-0.327 * 1.3019
=-2.74

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was RM78.8 Mil.
Revenue was 145.631 + 160.396 + 136.956 + 146.809 = RM589.8 Mil.
Gross Profit was 72.19 + 83.748 + 63.022 + 67.172 = RM286.1 Mil.
Total Current Assets was RM653.2 Mil.
Total Assets was RM2,253.2 Mil.
Property, Plant and Equipment(Net PPE) was RM1,473.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM81.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM134.6 Mil.
Total Current Liabilities was RM303.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM522.3 Mil.
Net Income was 39.728 + 23.728 + 35.137 + 36.147 = RM134.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 38.267 + 94.941 + 43.828 + 40.588 = RM217.6 Mil.
Total Receivables was RM71.8 Mil.
Revenue was 124.283 + 126.21 + 139.892 + 150.328 = RM540.7 Mil.
Gross Profit was 50.534 + 56.497 + 69.412 + 81.636 = RM258.1 Mil.
Total Current Assets was RM367.5 Mil.
Total Assets was RM1,784.5 Mil.
Property, Plant and Equipment(Net PPE) was RM1,289.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM79.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM130.0 Mil.
Total Current Liabilities was RM274.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM228.2 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)
=(78.795 / 589.792) / (71.752 / 540.713)
=0.133598 / 0.132699
=1.0068

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)
=(258.079 / 540.713) / (286.132 / 589.792)
=0.477294 / 0.485141
=0.9838

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 - (653.215 + 1472.971) / 2253.185) / (1 - (367.474 + 1289.361) / 1784.495)
=0.056364 / 0.071538
=0.7879

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
=589.792 / 540.713
=1.0908

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))
=(79.711 / (79.711 + 1289.361)) / (80.957 / (80.957 + 1472.971))
=0.058223 / 0.052098
=1.1176

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)
=(134.566 / 589.792) / (129.992 / 540.713)
=0.228158 / 0.240408
=0.949

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)
=((522.292 + 303.774) / 2253.185) / ((228.218 + 274.287) / 1784.495)
=0.366621 / 0.281595
=1.3019

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
=(134.74 - 0 - 217.624) / 2253.185
=-0.036785

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.

PBA Holdings Bhd has a M-score of -2.74 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 -2.74 mean?
PBA Holdings Bhd (XKLS:5041) has a Beneish M-Score of -2.74 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PBA Holdings Bhd and its competitors. According to the industry distribution chart, PBA Holdings Bhd ranks #145 out of 486 companies in the Utilities - Regulated industry, placing it in the top 29.8%.
Is PBA Holdings Bhd's Beneish M-Score too high?
PBA Holdings Bhd's current Beneish M-Score is -2.74. Based on the distribution chart, PBA Holdings Bhd ranks #145 out of 486 companies in the Utilities - Regulated industry, which is above the industry midpoint. Overall, PBA Holdings Bhd has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PBA Holdings Bhd's Beneish M-Score compare to AWK and WTRG?
According to the Utilities - Regulated industry distribution chart, PBA Holdings Bhd ranks #145 out of 486 companies for Beneish M-Score. This puts PBA Holdings Bhd in the upper 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 an Utilities - Regulated company?
A good Beneish M-Score depends on the Utilities - Regulated 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 PBA Holdings Bhd and its competitors. PBA Holdings Bhd's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PBA Holdings Bhd stock overvalued right now?
Based on GuruFocus' analysis, PBA Holdings Bhd (XKLS:5041) is currently considered Modestly Undervalued. The stock's GF Value™ is RM2.29, compared to a current price of RM1.97 — trading 14% below its estimated fair value. The current Beneish M-Score is -2.74. PBA Holdings Bhd's overall GF Score™ is 80/100 with 2 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 PBA Holdings Bhd (XKLS:5041), the current Beneish M-Score is -2.74 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 PBA Holdings Bhd (XKLS:5041) Overvalued in 2026?

Based on GuruFocus' analysis, PBA Holdings Bhd stock appears to be undervalued. The current stock price of RM1.97 is trading 14% below its estimated GF Value™ of RM2.29. GuruFocus considers PBA Holdings Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:5041:

  • Beneish M-Score: -2.74
  • GF Value™: RM2.29 vs. price of RM1.97 (14% below fair value)
  • GF Score™: 80/100 with 2 warning signs

No single metric tells the full story. See the XKLS:5041 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PBA Holdings Bhd Business Description

Address Penang Road, Level 32, Komtar, Georgetown, PNG, MYS, 10000
PBA Holdings Bhd is an investment holding company. Its primary business is to sustain continuous good water supply in Penang. With population growth and increasing socio-economic development, It has to employ holistic water supply management strategies. It manage both water demand and supply in a water-stressed state. The group has one reportable segment, which is the abstraction of raw water, treatment of water, supply and sale of treated water to consumers in the State of Penang. The company operated solely in Penang, Malaysia. The company through its subsidiaries is engaged in the abstraction of raw water, treatment of water, and supply and sale of treated water to consumers in the State of Penang. It operates geographically in Malaysia.
80GF Score

Get the complete analysis for XKLS:5041

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

RM1.97
Price
RM2.29
GF Value