Feytech Holdings Bhd (XKLS:5322) Beneish M-Score: -2.44 (As of Jun. 26, 2026)


XKLS:5322 Feytech Holdings Bhd XKLS:5322
41 GF Score
Price RM0.20
! 6 Warning Signs
View Full Analysis

What is Feytech Holdings Bhd Beneish M-Score?

Feytech Holdings Bhd XKLS:5322 -2.44% 41 Beneish M-Score is -2.44 as of Jun. 26, 2026. GuruFocus rates XKLS:5322 with a GF Score™ of 41/100. The stock has 6 warning signs investors should review. Among 1,274 Vehicles & Parts companies, Feytech Holdings Bhd ranks worse than 58.01% 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 -2.44 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5322' s Beneish M-Score Range Over the Past 10 Years
Min: -3.34   Med: -2.92   Max: -2.44
Current: -2.44

During the past 6 years, the highest Beneish M-Score of Feytech Holdings Bhd was -2.44. The lowest was -3.34. And the median was -2.92.


Feytech Holdings Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Feytech Holdings 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.

Feytech Holdings Bhd Beneish M-Score Chart

Feytech Holdings Bhd Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 -2.84

Feytech Holdings Bhd Quarterly Data
Dec20 Dec21 Dec22 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 0.00 -3.00 -3.34 -2.84 -2.44

XKLS:5322 vs ORLY, AZO: Beneish M-Score Comparison

For the Auto Parts subindustry, Feytech Holdings 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.


Feytech Holdings Bhd Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Feytech Holdings Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:5322
41GF Score
Feytech Holdings Bhd XKLS:5322
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Feytech Holdings 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 Feytech Holdings 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 * 1.6902+0.528 * 1.2852+0.404 * 0.9032+0.892 * 0.7655+0.115 * 0.766
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3095+4.679 * -0.078454-0.327 * 1.1385
=-2.44

* 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 RM55.0 Mil.
Revenue was 38.929 + 34.681 + 32.198 + 31.861 = RM137.7 Mil.
Gross Profit was 10.581 + 8.915 + 7.851 + 7.671 = RM35.0 Mil.
Total Current Assets was RM251.3 Mil.
Total Assets was RM337.9 Mil.
Property, Plant and Equipment(Net PPE) was RM79.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM9.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.9 Mil.
Total Current Liabilities was RM30.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM52.6 Mil.
Net Income was 4.028 + 2.839 + 2.502 + 3.023 = RM12.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 13.251 + -3.443 + 13.506 + 15.584 = RM38.9 Mil.
Total Receivables was RM42.5 Mil.
Revenue was 29.492 + 33.17 + 48.976 + 68.195 = RM179.8 Mil.
Gross Profit was 5.887 + 11.339 + 14.813 + 26.748 = RM58.8 Mil.
Total Current Assets was RM231.2 Mil.
Total Assets was RM315.6 Mil.
Property, Plant and Equipment(Net PPE) was RM76.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM6.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.8 Mil.
Total Current Liabilities was RM16.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM51.3 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)
=(54.963 / 137.669) / (42.477 / 179.833)
=0.39924 / 0.236202
=1.6902

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)
=(58.787 / 179.833) / (35.018 / 137.669)
=0.326898 / 0.254364
=1.2852

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 - (251.306 + 79.136) / 337.855) / (1 - (231.229 + 76.686) / 315.581)
=0.021941 / 0.024292
=0.9032

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
=137.669 / 179.833
=0.7655

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))
=(6.848 / (6.848 + 76.686)) / (9.485 / (9.485 + 79.136))
=0.081979 / 0.107029
=0.766

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)
=(19.892 / 137.669) / (19.843 / 179.833)
=0.144491 / 0.110341
=1.3095

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)
=((52.625 + 30.439) / 337.855) / ((51.309 + 16.842) / 315.581)
=0.245857 / 0.215954
=1.1385

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
=(12.392 - 0 - 38.898) / 337.855
=-0.078454

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.

Feytech Holdings Bhd has a M-score of -2.44 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 -2.44 mean?
Feytech Holdings Bhd (XKLS:5322) has a Beneish M-Score of -2.44 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Feytech Holdings Bhd and its competitors. According to the industry distribution chart, Feytech Holdings Bhd ranks #739 out of 1274 companies in the Vehicles & Parts industry, placing it in the top 58%.
Is Feytech Holdings Bhd's Beneish M-Score too high?
Feytech Holdings Bhd's current Beneish M-Score is -2.44. Based on the distribution chart, Feytech Holdings Bhd ranks #739 out of 1274 companies in the Vehicles & Parts industry, which is below the industry midpoint. Overall, Feytech Holdings Bhd has a GF Score™ of 41/100, reflecting its overall financial health beyond just this single metric.
How does Feytech Holdings Bhd's Beneish M-Score compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Feytech Holdings Bhd ranks #739 out of 1274 companies for Beneish M-Score. This places Feytech Holdings 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Feytech Holdings Bhd and its competitors. Feytech Holdings Bhd's current Beneish M-Score is -2.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Feytech Holdings Bhd stock overvalued right now?
Feytech Holdings Bhd (XKLS:5322) has a current Beneish M-Score of -2.44. The current Beneish M-Score is -2.44. Feytech Holdings Bhd's overall GF Score™ is 41/100 with 6 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 Feytech Holdings Bhd (XKLS:5322), the current Beneish M-Score is -2.44 as of Jun. 26, 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.

Feytech Holdings Bhd Business Description

Address No. 1, Jalan Bayu 2/6, Kawasan Perindustrian Tampoi Jaya, Johor Darul Ta\'zim, Bahru, JHR, MYS, 81200
Feytech Holdings Bhd Is an holding company. Through its subsidiaries, it is engaged in the manufacture of automotive covers and automotive seats, based in Malaysia. It manufacture automotive covers for the OEM market segment that comprises automotive vehicle such as Mazda Malaysia (for Mazda 3, CX-5, CX-8 and CX-30 car models) and Kia Malaysia (for Kia Carnival and Sorento car models), as well as Tier 1 automotive seat and/or interior part manufacturers which serve automotive vehicle OEMs for brands such as Local OEM, Mazda and Hyundai. Its segments include Automotive seats covers, Interior parts covers, and Automotive seats. Geographically, it operates in Malaysia, Singapore, Australia, New Zealand and Others.
41GF Score

Get the complete analysis for XKLS:5322

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

RM0.20
Price