GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Perusahaan Sadur Timah Malaysia Perstima Bhd (XKLS:5436) » Definitions » Beneish M-Score

Perusahaandur Timah Malaysia Perstima Bhd (XKLS:5436) Beneish M-Score : -0.11 (As of Apr. 08, 2025)


View and export this data going back to 1992. Start your Free Trial

What is Perusahaandur Timah Malaysia Perstima 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 -0.11 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Perusahaandur Timah Malaysia Perstima Bhd's Beneish M-Score or its related term are showing as below:

XKLS:5436' s Beneish M-Score Range Over the Past 10 Years
Min: -8.97   Med: -2.15   Max: 17.76
Current: -0.11

During the past 13 years, the highest Beneish M-Score of Perusahaandur Timah Malaysia Perstima Bhd was 17.76. The lowest was -8.97. And the median was -2.15.


Perusahaandur Timah Malaysia Perstima Bhd Beneish M-Score Historical Data

The historical data trend for Perusahaandur Timah Malaysia Perstima 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.

Perusahaandur Timah Malaysia Perstima Bhd Beneish M-Score Chart

Perusahaandur Timah Malaysia Perstima Bhd Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.20 -2.05 -1.44 8.55 -0.06

Perusahaandur Timah Malaysia Perstima Bhd Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 9.87 -0.06 -8.97 -5.82 -0.11

Competitive Comparison of Perusahaandur Timah Malaysia Perstima Bhd's Beneish M-Score

For the Packaging & Containers subindustry, Perusahaandur Timah Malaysia Perstima 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.


Perusahaandur Timah Malaysia Perstima Bhd's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Perusahaandur Timah Malaysia Perstima Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Perusahaandur Timah Malaysia Perstima Bhd's Beneish M-Score falls into.


;
;

Perusahaandur Timah Malaysia Perstima 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 Perusahaandur Timah Malaysia Perstima 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 * 1.0885+0.528 * 5.7931+0.404 * 0.2752+0.892 * 1.0914+0.115 * 0.9039
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5116+4.679 * -0.001434-0.327 * 1.2989
=-0.11

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was RM188 Mil.
Revenue was 292.281 + 256.315 + 220.152 + 239.978 = RM1,009 Mil.
Gross Profit was 12.955 + -1.982 + -8.589 + 0.815 = RM3 Mil.
Total Current Assets was RM588 Mil.
Total Assets was RM928 Mil.
Property, Plant and Equipment(Net PPE) was RM340 Mil.
Depreciation, Depletion and Amortization(DDA) was RM29 Mil.
Selling, General, & Admin. Expense(SGA) was RM28 Mil.
Total Current Liabilities was RM430 Mil.
Long-Term Debt & Capital Lease Obligation was RM30 Mil.
Net Income was -0.986 + -7.003 + -8.65 + -20.094 = RM-37 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was -57.721 + -5.159 + -33.055 + 60.533 = RM-35 Mil.
Total Receivables was RM158 Mil.
Revenue was 220.173 + 219.188 + 239.16 + 245.769 = RM924 Mil.
Gross Profit was 2.364 + -0.08 + 8.793 + 5.902 = RM17 Mil.
Total Current Assets was RM485 Mil.
Total Assets was RM869 Mil.
Property, Plant and Equipment(Net PPE) was RM382 Mil.
Depreciation, Depletion and Amortization(DDA) was RM29 Mil.
Selling, General, & Admin. Expense(SGA) was RM50 Mil.
Total Current Liabilities was RM261 Mil.
Long-Term Debt & Capital Lease Obligation was RM71 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)
=(188.17 / 1008.726) / (158.407 / 924.29)
=0.186542 / 0.171382
=1.0885

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)
=(16.979 / 924.29) / (3.199 / 1008.726)
=0.01837 / 0.003171
=5.7931

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 - (587.567 + 339.836) / 928.1) / (1 - (484.525 + 381.818) / 868.714)
=0.000751 / 0.002729
=0.2752

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
=1008.726 / 924.29
=1.0914

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))
=(29.189 / (29.189 + 381.818)) / (28.976 / (28.976 + 339.836))
=0.071018 / 0.078566
=0.9039

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)
=(27.758 / 1008.726) / (49.711 / 924.29)
=0.027518 / 0.053783
=0.5116

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)
=((30.386 + 430.297) / 928.1) / ((71.082 + 260.886) / 868.714)
=0.496372 / 0.382137
=1.2989

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
=(-36.733 - 0 - -35.402) / 928.1
=-0.001434

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.

Perusahaandur Timah Malaysia Perstima Bhd has a M-score of -0.11 signals that the company is likely to be a manipulator.


Perusahaandur Timah Malaysia Perstima Bhd Beneish M-Score Related Terms

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


Perusahaandur Timah Malaysia Perstima Bhd Business Description

Traded in Other Exchanges
N/A
Address
PLO 255, Jalan Timah Tiga, Kawasan Perindustrian Pasir Gudang, Pasir Gudang, JHR, MYS, 81700
Perusahaan Sadur Timah Malaysia Perstima Bhd is a Malaysia based company engaged in manufacturing and supplying of tinplate and tin free steel in the domestic and export market. It has been equipped with Halogen type Continuous Electrolytic Line. Coil products, cut sheet, scroll cut, and tin free steel are the form of the products being offered by the company. The group operates in Malaysia, Vietnam, and Philippines of which the majority of its revenue from manufacturing and supplying activity is derived from Malaysia.

Perusahaandur Timah Malaysia Perstima Bhd Headlines

No Headlines