GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Ingenieur Gudang Bhd (XKLS:5178PA.PFD) » Definitions » Beneish M-Score

Ingenieur Gudang Bhd (XKLS:5178PA.PFD) Beneish M-Score : -0.98 (As of Dec. 14, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Ingenieur Gudang 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.

Warning Sign:

Beneish M-Score -0.98 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:5178PA.PFD' s Beneish M-Score Range Over the Past 10 Years
Min: -6.34   Med: -1.78   Max: 46.68
Current: -0.98

During the past 13 years, the highest Beneish M-Score of Ingenieur Gudang Bhd was 46.68. The lowest was -6.34. And the median was -1.78.


Ingenieur Gudang Bhd Beneish M-Score Historical Data

The historical data trend for Ingenieur Gudang 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.

Ingenieur Gudang Bhd Beneish M-Score Chart

Ingenieur Gudang Bhd Annual Data
Trend Dec12 Dec13 Dec14 May16 May17 May18 Nov20 Nov21 Nov22 Nov23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.32 - -3.78 -3.88 -0.53

Ingenieur Gudang Bhd Quarterly Data
Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24
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 -1.78 -0.53 -0.93 -0.67 -0.98

Competitive Comparison of Ingenieur Gudang Bhd's Beneish M-Score

For the Engineering & Construction subindustry, Ingenieur Gudang 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.


Ingenieur Gudang Bhd's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Ingenieur Gudang Bhd's Beneish M-Score distribution charts can be found below:

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



Ingenieur Gudang 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 Ingenieur Gudang 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 * 0.7043+0.528 * 1.2247+0.404 * 1.0818+0.892 * 1.6373+0.115 * 0.6304
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3925+4.679 * 0.182334-0.327 * 0.5807
=-0.98

* 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 (Aug24) TTM:Last Year (Aug23) TTM:
Total Receivables was RM15.87 Mil.
Revenue was 14.884 + 12.29 + 7.435 + 4.03 = RM38.64 Mil.
Gross Profit was 4.788 + 6.267 + 2.911 + 1.867 = RM15.83 Mil.
Total Current Assets was RM36.46 Mil.
Total Assets was RM227.81 Mil.
Property, Plant and Equipment(Net PPE) was RM0.20 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.44 Mil.
Selling, General, & Admin. Expense(SGA) was RM3.79 Mil.
Total Current Liabilities was RM15.32 Mil.
Long-Term Debt & Capital Lease Obligation was RM25.65 Mil.
Net Income was 3.31 + 6.48 + 1.017 + 10.908 = RM21.72 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was 2.887 + 4.591 + -3.259 + -24.042 = RM-19.82 Mil.
Total Receivables was RM13.76 Mil.
Revenue was 3.379 + 4.573 + 8.366 + 7.281 = RM23.60 Mil.
Gross Profit was 1.189 + 2.055 + 2.904 + 5.695 = RM11.84 Mil.
Total Current Assets was RM48.24 Mil.
Total Assets was RM221.42 Mil.
Property, Plant and Equipment(Net PPE) was RM1.44 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.11 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.90 Mil.
Total Current Liabilities was RM49.41 Mil.
Long-Term Debt & Capital Lease Obligation was RM19.15 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)
=(15.866 / 38.639) / (13.759 / 23.599)
=0.410621 / 0.583033
=0.7043

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)
=(11.843 / 23.599) / (15.833 / 38.639)
=0.501843 / 0.409767
=1.2247

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 - (36.455 + 0.2) / 227.813) / (1 - (48.235 + 1.444) / 221.424)
=0.8391 / 0.775639
=1.0818

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
=38.639 / 23.599
=1.6373

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))
=(1.106 / (1.106 + 1.444)) / (0.441 / (0.441 + 0.2))
=0.433725 / 0.687988
=0.6304

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)
=(3.792 / 38.639) / (5.9 / 23.599)
=0.098139 / 0.250011
=0.3925

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)
=((25.647 + 15.316) / 227.813) / ((19.149 + 49.409) / 221.424)
=0.17981 / 0.309623
=0.5807

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
=(21.715 - 0 - -19.823) / 227.813
=0.182334

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.

Ingenieur Gudang Bhd has a M-score of -0.98 signals that the company is likely to be a manipulator.


Ingenieur Gudang Bhd Beneish M-Score Related Terms

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


Ingenieur Gudang Bhd Business Description

Traded in Other Exchanges
Address
Taman Perindustrian UEP, Ground Floor, No.3, Jalan TP 2, Subang Jaya, Subang Jaya, SGR, MYS, 47600
Ingenieur Gudang Bhd is a Malaysia-based company involved in the construction and property investment businesses. The segments include Property investment and others, and construction. The company earns maximum revenue from the Construction segment.

Ingenieur Gudang Bhd Headlines

No Headlines