SD Guthrie Bhd (XKLS:5285) Beneish M-Score: -2.40 (As of Aug. 02, 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:5285 SD Guthrie Bhd XKLS:5285
76 GF Score
Price RM6.57
GF Value RM5.13
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is SD Guthrie Bhd Beneish M-Score?

SD Guthrie Bhd XKLS:5285 -0.45% 76 Beneish M-Score is -2.40 as of Aug. 02, 2026. GuruFocus rates XKLS:5285 with a GF Score™ of 76/100 and a GF Value™ of RM5.13 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 1,854 Consumer Packaged Goods companies, SD Guthrie Bhd ranks worse than 59.98% 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 -2.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5285' s Beneish M-Score Range Over the Past 10 Years
Min: -2.92   Med: -2.49   Max: -2.36
Current: -2.4

During the past 12 years, the highest Beneish M-Score of SD Guthrie Bhd was -2.36. The lowest was -2.92. And the median was -2.49.


SD Guthrie Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SD Guthrie 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.

SD Guthrie Bhd Beneish M-Score Chart

SD Guthrie Bhd Annual Data
Trend Jun16 Jun17 Jun18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.36 -2.58 -2.92 -2.45 -2.40

SD Guthrie 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 0.00 0.00 0.00 -2.40 0.00

XKLS:5285 vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, SD Guthrie 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.


SD Guthrie Bhd Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, SD Guthrie Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:5285
76GF Score
SD Guthrie Bhd XKLS:5285
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SD Guthrie 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 SD Guthrie 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 * 1.1049+0.528 * 0.9953+0.404 * 0.9408+0.892 * 1.0536+0.115 * 1.0029
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6435+4.679 * -0.021748-0.327 * 1.0032
=-2.40

* 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 RM2,251 Mil.
Revenue was RM20,895 Mil.
Gross Profit was RM8,569 Mil.
Total Current Assets was RM6,519 Mil.
Total Assets was RM31,743 Mil.
Property, Plant and Equipment(Net PPE) was RM21,191 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1,439 Mil.
Selling, General, & Admin. Expense(SGA) was RM111 Mil.
Total Current Liabilities was RM3,193 Mil.
Long-Term Debt & Capital Lease Obligation was RM4,713 Mil.
Net Income was RM2,627 Mil.
Gross Profit was RM0 Mil.
Cash Flow from Operations was RM3,318 Mil.
Total Receivables was RM1,934 Mil.
Revenue was RM19,831 Mil.
Gross Profit was RM8,094 Mil.
Total Current Assets was RM6,395 Mil.
Total Assets was RM32,047 Mil.
Property, Plant and Equipment(Net PPE) was RM21,324 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1,453 Mil.
Selling, General, & Admin. Expense(SGA) was RM164 Mil.
Total Current Liabilities was RM4,419 Mil.
Long-Term Debt & Capital Lease Obligation was RM3,537 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)
=(2251.353 / 20894.745) / (1933.908 / 19831.04)
=0.107747 / 0.097519
=1.1049

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)
=(8094.405 / 19831.04) / (8569.089 / 20894.745)
=0.408168 / 0.410107
=0.9953

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 - (6518.626 + 21191.274) / 31742.903) / (1 - (6395.221 + 21324.018) / 32047.005)
=0.127052 / 0.135044
=0.9408

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
=20894.745 / 19831.04
=1.0536

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))
=(1452.753 / (1452.753 + 21324.018)) / (1439.221 / (1439.221 + 21191.274))
=0.063782 / 0.063597
=1.0029

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)
=(111.207 / 20894.745) / (164.015 / 19831.04)
=0.005322 / 0.008271
=0.6435

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)
=((4713.116 + 3192.983) / 31742.903) / ((3536.968 + 4419.339) / 32047.005)
=0.249067 / 0.24827
=1.0032

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
=(2627.338 - 0 - 3317.676) / 31742.903
=-0.021748

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.

SD Guthrie Bhd has a M-score of -2.40 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 -2.40 mean?
SD Guthrie Bhd (XKLS:5285) has a Beneish M-Score of -2.40 as of Aug. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SD Guthrie Bhd and its competitors. According to the industry distribution chart, SD Guthrie Bhd ranks #1112 out of 1854 companies in the Consumer Packaged Goods industry, placing it in the top 60%.
Is SD Guthrie Bhd's Beneish M-Score too high?
SD Guthrie Bhd's current Beneish M-Score is -2.40. Based on the distribution chart, SD Guthrie Bhd ranks #1112 out of 1854 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, SD Guthrie Bhd has a GF Score™ of 76/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does SD Guthrie Bhd's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, SD Guthrie Bhd ranks #1112 out of 1854 companies for Beneish M-Score. This places SD Guthrie Bhd 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 SD Guthrie Bhd and its competitors. SD Guthrie Bhd's current Beneish M-Score is -2.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SD Guthrie Bhd stock overvalued right now?
Based on GuruFocus' analysis, SD Guthrie Bhd (XKLS:5285) is currently considered Modestly Overvalued. The stock's GF Value™ is RM5.13, compared to a current price of RM6.57 — trading 28.1% above its estimated fair value. The current Beneish M-Score is -2.40. SD Guthrie Bhd's overall GF Score™ is 76/100 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 SD Guthrie Bhd (XKLS:5285), the current Beneish M-Score is -2.40 as of Aug. 02, 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 SD Guthrie Bhd (XKLS:5285) Overvalued in 2026?

Based on GuruFocus' analysis, SD Guthrie Bhd stock appears to be overvalued. The current stock price of RM6.57 is trading 28.1% above its estimated GF Value™ of RM5.13. GuruFocus considers SD Guthrie Bhd to be Modestly Overvalued.

Key valuation signals for XKLS:5285:

  • Beneish M-Score: -2.40
  • GF Value™: RM5.13 vs. price of RM6.57 (28.1% above fair value)
  • GF Score™: 76/100 with 8 warning signs

No single metric tells the full story. See the XKLS:5285 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SD Guthrie Bhd Business Description

Address No. 2, Jalan PJU 1A/7, Plantation Tower, Level 10, Main Block, Ara Damansara, Petaling Jaya, SGR, MYS, 47301
SD Guthrie Bhd is a palm oil plantation company. It is engaged in oil palm cultivation, harvesting, and milling in Malaysia. The principal activities of the Company consist of the production, processing, refining, and sales of palm oil and palm kernel oil, manufacturing and marketing of specialty fats and edible oils, rubber, and other palm oil-related products, and investment holding. The company's segments include Upstream Malaysia, Upstream Indonesia, Upstream Papua New Guinea and the Solomon Islands, Renewable energy, Industrial development, Downstream, and Other operations. It generates maximum revenue from the Downstream segment. Geographically, it derives a majority of its revenue from Malaysia and also has a presence in Europe, India, Indonesia, Thailand, and Other countries.
76GF Score

Get the complete analysis for XKLS:5285

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

RM6.57
Price
RM5.13
GF Value