Wasco Bhd (XKLS:5142) Beneish M-Score: -2.70 (As of Jul. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKLS:5142 Wasco Bhd XKLS:5142
56 GF Score
Price RM0.73
GF Value RM0.91
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Wasco Bhd Beneish M-Score?

Wasco Bhd XKLS:5142 -1.35% 56 Beneish M-Score is -2.70 as of Jul. 21, 2026. GuruFocus rates XKLS:5142 with a GF Score™ of 56/100 and a GF Value™ of RM0.91 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 824 Oil & Gas companies, Wasco Bhd ranks better than 53.03% 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 -2.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5142' s Beneish M-Score Range Over the Past 10 Years
Min: -11.77   Med: -2.77   Max: 4.77
Current: -2.7

During the past 13 years, the highest Beneish M-Score of Wasco Bhd was 4.77. The lowest was -11.77. And the median was -2.77.


Wasco Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Wasco 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.

Wasco Bhd Beneish M-Score Chart

Wasco 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 -3.06 -2.37 -2.74 -2.56 -2.67

Wasco 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 -2.84 -2.76 -2.36 -2.67 -2.70

XKLS:5142 vs SLB, BKR, HAL: Beneish M-Score Comparison

For the Oil & Gas Equipment & Services subindustry, Wasco 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.


Wasco Bhd Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Wasco Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:5142
56GF Score
Wasco Bhd XKLS:5142
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wasco 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 Wasco 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 * 1.0642+0.528 * 0.9857+0.404 * 0.8892+0.892 * 0.7683+0.115 * 1.1579
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1338+4.679 * -0.015855-0.327 * 0.8299
=-2.70

* 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 RM786 Mil.
Revenue was 451.238 + 592.388 + 599.902 + 693.846 = RM2,337 Mil.
Gross Profit was 76.508 + 142.141 + 91.836 + 84.809 = RM395 Mil.
Total Current Assets was RM1,405 Mil.
Total Assets was RM2,507 Mil.
Property, Plant and Equipment(Net PPE) was RM832 Mil.
Depreciation, Depletion and Amortization(DDA) was RM91 Mil.
Selling, General, & Admin. Expense(SGA) was RM262 Mil.
Total Current Liabilities was RM978 Mil.
Long-Term Debt & Capital Lease Obligation was RM324 Mil.
Net Income was 11.102 + 56.505 + 34.652 + 33.946 = RM136 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was 82.626 + 31.932 + 26.501 + 34.889 = RM176 Mil.
Total Receivables was RM961 Mil.
Revenue was 719.293 + 984.396 + 635.994 + 702.739 = RM3,042 Mil.
Gross Profit was 103.728 + 191.79 + 104.631 + 107.014 = RM507 Mil.
Total Current Assets was RM1,537 Mil.
Total Assets was RM2,700 Mil.
Property, Plant and Equipment(Net PPE) was RM837 Mil.
Depreciation, Depletion and Amortization(DDA) was RM108 Mil.
Selling, General, & Admin. Expense(SGA) was RM301 Mil.
Total Current Liabilities was RM1,357 Mil.
Long-Term Debt & Capital Lease Obligation was RM334 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)
=(786.042 / 2337.374) / (961.461 / 3042.422)
=0.336293 / 0.316018
=1.0642

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)
=(507.163 / 3042.422) / (395.294 / 2337.374)
=0.166697 / 0.169119
=0.9857

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 - (1404.981 + 832.293) / 2506.714) / (1 - (1537.195 + 836.699) / 2700.299)
=0.107487 / 0.120877
=0.8892

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
=2337.374 / 3042.422
=0.7683

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))
=(108.111 / (108.111 + 836.699)) / (91.267 / (91.267 + 832.293))
=0.114426 / 0.098821
=1.1579

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)
=(262.43 / 2337.374) / (301.289 / 3042.422)
=0.112276 / 0.099029
=1.1338

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)
=((324.296 + 978.02) / 2506.714) / ((333.806 + 1356.562) / 2700.299)
=0.519531 / 0.625993
=0.8299

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
=(136.205 - 0 - 175.948) / 2506.714
=-0.015855

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.

Wasco Bhd has a M-score of -2.70 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 -2.70 mean?
Wasco Bhd (XKLS:5142) has a Beneish M-Score of -2.70 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Wasco Bhd and its competitors. According to the industry distribution chart, Wasco Bhd ranks #387 out of 824 companies in the Oil & Gas industry, placing it in the top 47%.
Is Wasco Bhd's Beneish M-Score too high?
Wasco Bhd's current Beneish M-Score is -2.70. Based on the distribution chart, Wasco Bhd ranks #387 out of 824 companies in the Oil & Gas industry, which is above the industry midpoint. Overall, Wasco Bhd has a GF Score™ of 56/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Wasco Bhd's Beneish M-Score compare to SLB and BKR?
According to the Oil & Gas industry distribution chart, Wasco Bhd ranks #387 out of 824 companies for Beneish M-Score. This puts Wasco 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 Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas 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 Wasco Bhd and its competitors. Wasco Bhd's current Beneish M-Score is -2.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wasco Bhd stock overvalued right now?
Based on GuruFocus' analysis, Wasco Bhd (XKLS:5142) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.91, compared to a current price of RM0.73 — trading 19.8% below its estimated fair value. The current Beneish M-Score is -2.70. Wasco Bhd's overall GF Score™ is 56/100 with 3 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 Wasco Bhd (XKLS:5142), the current Beneish M-Score is -2.70 as of Jul. 21, 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 Wasco Bhd (XKLS:5142) Overvalued in 2026?

Based on GuruFocus' analysis, Wasco Bhd stock appears to be undervalued. The current stock price of RM0.73 is trading 19.8% below its estimated GF Value™ of RM0.91. GuruFocus considers Wasco Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:5142:

  • Beneish M-Score: -2.70
  • GF Value™: RM0.91 vs. price of RM0.73 (19.8% below fair value)
  • GF Score™: 56/100 with 3 warning signs

No single metric tells the full story. See the XKLS:5142 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wasco Bhd Business Description

Industry EnergyOil & Gas
Address The Gardens North Tower, Suite 19.01, Level 19, Mid Valley City, Lingkaran Syed Putra, Wilayah Persekutuan, Kuala Lumpur, SGR, MYS, 59200
Wasco Bhd is engaged in the business of specialized pipe coating and corrosion protection services; Engineering, Procurement, and Construction (EPC) of gas compressors and process equipment, and provision of bioenergy services. Its segments include the Energy solutions services division; the Bioenergy services division; the Trading division; and Others. It derives the majority of its revenue from the Energy solutions services division that provides pipe coating, pipe manufacturing for the oil and gas industry, building and operating offshore/onshore field development facilities, and the provision of specialized equipment and services to the power generation, oleochemical, and petrochemical industries.
56GF Score

Get the complete analysis for XKLS:5142

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

RM0.73
Price
RM0.91
GF Value