Pavilion Real Estate Investment Trust (XKLS:5212) Beneish M-Score: -2.42 (As of Jul. 05, 2026)


XKLS:5212 Pavilion Real Estate Investment Trust XKLS:5212
84 GF Score
Price RM1.71
GF Value RM1.59
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is Pavilion Real Estate Investment Trust Beneish M-Score?

Pavilion Real Estate Investment Trust XKLS:5212 +1.18% 84 Beneish M-Score is -2.42 as of Jul. 05, 2026. GuruFocus rates XKLS:5212 with a GF Score™ of 84/100 and a GF Value™ of RM1.59 (Fairly Valued). The stock has 8 warning signs investors should review. Among 763 REITs companies, Pavilion Real Estate Investment Trust ranks worse than 55.57% 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Pavilion Real Estate Investment Trust's Beneish M-Score or its related term are showing as below:

XKLS:5212' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.46   Max: -1.37
Current: -2.42

During the past 13 years, the highest Beneish M-Score of Pavilion Real Estate Investment Trust was -1.37. The lowest was -3.36. And the median was -2.46.


Pavilion Real Estate Investment Trust Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Pavilion Real Estate Investment Trust'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.

Pavilion Real Estate Investment Trust Beneish M-Score Chart

Pavilion Real Estate Investment Trust 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 -2.28 -2.61 -2.14 -2.64 -2.42

Pavilion Real Estate Investment Trust 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 -2.55 -2.87 -2.34 -2.42 0.00

XKLS:5212 vs SPG, O, KIM: Beneish M-Score Comparison

For the REIT - Retail subindustry, Pavilion Real Estate Investment Trust'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.


Pavilion Real Estate Investment Trust Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Pavilion Real Estate Investment Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pavilion Real Estate Investment Trust's Beneish M-Score falls into.


XKLS:5212
84GF Score
Pavilion Real Estate Investment Trust XKLS:5212
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pavilion Real Estate Investment Trust 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 Pavilion Real Estate Investment Trust 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 * 0.9781+0.528 * 0.9791+0.404 * 0.9952+0.892 * 1.0683+0.115 * 1.6759
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.010368-0.327 * 0.9786
=-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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was RM44.3 Mil.
Revenue was RM866.3 Mil.
Gross Profit was RM482.7 Mil.
Total Current Assets was RM729.7 Mil.
Total Assets was RM9,828.6 Mil.
Property, Plant and Equipment(Net PPE) was RM3.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM1,378.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM2,863.5 Mil.
Net Income was RM466.9 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM568.8 Mil.
Total Receivables was RM42.4 Mil.
Revenue was RM810.9 Mil.
Gross Profit was RM442.3 Mil.
Total Current Assets was RM638.7 Mil.
Total Assets was RM9,130.9 Mil.
Property, Plant and Equipment(Net PPE) was RM2.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM714.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM3,312.7 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)
=(44.313 / 866.292) / (42.406 / 810.87)
=0.051152 / 0.052297
=0.9781

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)
=(442.328 / 810.87) / (482.659 / 866.292)
=0.545498 / 0.557155
=0.9791

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 - (729.718 + 3.835) / 9828.553) / (1 - (638.654 + 2.2) / 9130.854)
=0.925365 / 0.929814
=0.9952

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
=866.292 / 810.87
=1.0683

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))
=(0.784 / (0.784 + 2.2)) / (0.713 / (0.713 + 3.835))
=0.262735 / 0.156772
=1.6759

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)
=(0 / 866.292) / (0 / 810.87)
=0 / 0
=1

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)
=((2863.456 + 1378.511) / 9828.553) / ((3312.659 + 714.423) / 9130.854)
=0.431596 / 0.441041
=0.9786

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
=(466.913 - 0 - 568.816) / 9828.553
=-0.010368

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.

Pavilion Real Estate Investment Trust has a M-score of -2.42 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 -2.42 mean?
Pavilion Real Estate Investment Trust (XKLS:5212) has a Beneish M-Score of -2.42 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Pavilion Real Estate Investment Trust and its competitors. According to the industry distribution chart, Pavilion Real Estate Investment Trust ranks #424 out of 763 companies in the REITs industry, placing it in the top 55.6%.
Is Pavilion Real Estate Investment Trust's Beneish M-Score too high?
Pavilion Real Estate Investment Trust's current Beneish M-Score is -2.42. Based on the distribution chart, Pavilion Real Estate Investment Trust ranks #424 out of 763 companies in the REITs industry, which is below the industry midpoint. Overall, Pavilion Real Estate Investment Trust has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Pavilion Real Estate Investment Trust's Beneish M-Score compare to SPG and O?
According to the REITs industry distribution chart, Pavilion Real Estate Investment Trust ranks #424 out of 763 companies for Beneish M-Score. This places Pavilion Real Estate Investment Trust in the lower 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 a REITs company?
A good Beneish M-Score depends on the REITs 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 Pavilion Real Estate Investment Trust and its competitors. Pavilion Real Estate Investment Trust's current Beneish M-Score is -2.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pavilion Real Estate Investment Trust stock overvalued right now?
Based on GuruFocus' analysis, Pavilion Real Estate Investment Trust (XKLS:5212) is currently considered Fairly Valued. The stock's GF Value™ is RM1.59, compared to a current price of RM1.71 — trading 7.5% above its estimated fair value. The current Beneish M-Score is -2.42. Pavilion Real Estate Investment Trust's overall GF Score™ is 84/100 with 8 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 Pavilion Real Estate Investment Trust (XKLS:5212), the current Beneish M-Score is -2.42 as of Jul. 05, 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 Pavilion Real Estate Investment Trust (XKLS:5212) Overvalued in 2026?

Based on GuruFocus' analysis, Pavilion Real Estate Investment Trust stock appears to be overvalued. The current stock price of RM1.71 is trading 7.5% above its estimated GF Value™ of RM1.59. GuruFocus considers Pavilion Real Estate Investment Trust to be Fairly Valued.

Key valuation signals for XKLS:5212:

  • Beneish M-Score: -2.42
  • GF Value™: RM1.59 vs. price of RM1.71 (7.5% above fair value)
  • GF Score™: 84/100 with 8 warning signs

No single metric tells the full story. See the XKLS:5212 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pavilion Real Estate Investment Trust Business Description

Industry Real EstateREITs
Address 168, Jalan Bukit Bintang, Level 10, Lot 10.00.00, Pavilion Kuala Lumpur, Kuala Lumpur, MYS, 55100
Pavilion Real Estate Investment Trust is a REIT established with the principal investment policy of investing, directly and indirectly, in a diversified portfolio of income-producing real estate used predominantly for retail purposes in Malaysia and other countries within the Asia-Pacific region, as well as real estate-related assets. The primary objective is to provide unitholders with regular and stable distributions and achieve long-term growth in net asset value per unit, while maintaining an appropriate capital structure. The company has three reportable segments: Retail, Office, and Hotel. The Retail segment generates the maximum revenue.
84GF Score

Get the complete analysis for XKLS:5212

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

RM1.71
Price
RM1.59
GF Value