GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Yoong Onn Corp Bhd (XKLS:5159) » Definitions » Beneish M-Score

Yoong Onn Bhd (XKLS:5159) Beneish M-Score : -2.42 (As of Apr. 25, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Yoong Onn 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5159' s Beneish M-Score Range Over the Past 10 Years
Min: -3.21   Med: -2.29   Max: -0.9
Current: -2.42

During the past 13 years, the highest Beneish M-Score of Yoong Onn Bhd was -0.90. The lowest was -3.21. And the median was -2.29.


Yoong Onn Bhd Beneish M-Score Historical Data

The historical data trend for Yoong Onn 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.

Yoong Onn Bhd Beneish M-Score Chart

Yoong Onn Bhd Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.61 -3.12 -3.21 -2.12 -2.42

Yoong Onn 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 - - -2.42 - -

Competitive Comparison of Yoong Onn Bhd's Beneish M-Score

For the Textile Manufacturing subindustry, Yoong Onn 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.


Yoong Onn Bhd's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Yoong Onn Bhd's Beneish M-Score distribution charts can be found below:

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



Yoong Onn 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 Yoong Onn 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 * 0.7839+0.528 * 1.0075+0.404 * 0.583+0.892 * 1.1515+0.115 * 0.9569
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0389+4.679 * 0.052714-0.327 * 0.8317
=-2.42

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was RM36.0 Mil.
Revenue was RM262.5 Mil.
Gross Profit was RM118.3 Mil.
Total Current Assets was RM271.9 Mil.
Total Assets was RM335.7 Mil.
Property, Plant and Equipment(Net PPE) was RM62.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM9.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM72.3 Mil.
Total Current Liabilities was RM25.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM3.0 Mil.
Net Income was RM38.1 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM20.4 Mil.
Total Receivables was RM39.8 Mil.
Revenue was RM228.0 Mil.
Gross Profit was RM103.5 Mil.
Total Current Assets was RM246.8 Mil.
Total Assets was RM310.9 Mil.
Property, Plant and Equipment(Net PPE) was RM61.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM60.5 Mil.
Total Current Liabilities was RM28.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM2.8 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)
=(35.958 / 262.496) / (39.838 / 227.969)
=0.136985 / 0.174752
=0.7839

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)
=(103.509 / 227.969) / (118.295 / 262.496)
=0.454049 / 0.450654
=1.0075

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 - (271.896 + 62.141) / 335.701) / (1 - (246.763 + 61.45) / 310.856)
=0.004957 / 0.008502
=0.583

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
=262.496 / 227.969
=1.1515

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))
=(8.727 / (8.727 + 61.45)) / (9.282 / (9.282 + 62.141))
=0.124357 / 0.129958
=0.9569

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)
=(72.326 / 262.496) / (60.458 / 227.969)
=0.275532 / 0.265203
=1.0389

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)
=((3.004 + 25.401) / 335.701) / ((2.805 + 28.819) / 310.856)
=0.084614 / 0.101732
=0.8317

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
=(38.071 - 0 - 20.375) / 335.701
=0.052714

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.

Yoong Onn Bhd has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


Yoong Onn Bhd Beneish M-Score Related Terms

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


Yoong Onn Bhd (XKLS:5159) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Permata 2, Lot No. PT 16690-16692, Arab-Malaysian Industrial Park, Nilai, NSN, MYS, 71800
Yoong Onn Corp Bhd is an integrated designer, manufacturer, distributor, and retailer of home linen and bedding accessories. It also supplies bedding and bath linen and accessories to hospitality-based institutions, including military accommodations, cruise ships, hospitals, and royal customs. The company is organized into three principal operating divisions, Manufacturing; Distribution and Trading; and Retailing. Its primary geographic markets are Malaysia, Singapore, Vietnam, and others. Malaysia contributes to the vast majority of total revenue. The company generates maximum revenue from the Distribution and Trading segment.

Yoong Onn Bhd (XKLS:5159) Headlines

No Headlines