Jag Capital Bhd (XKLS:6874) Beneish M-Score: -2.14 (As of Jun. 24, 2026)


XKLS:6874 Jag Capital Bhd XKLS:6874
42 GF Score
Price RM0.85
GF Value RM0.70
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Jag Capital Bhd Beneish M-Score?

Jag Capital Bhd XKLS:6874 -1.73% 42 Beneish M-Score is -2.14 as of Jun. 24, 2026. GuruFocus rates XKLS:6874 with a GF Score™ of 42/100 and a GF Value™ of RM0.70 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 485 Utilities - Regulated companies, Jag Capital Bhd ranks worse than 84.54% 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:6874' s Beneish M-Score Range Over the Past 10 Years
Min: -12.4   Med: -2.92   Max: -2.14
Current: -2.14

During the past 13 years, the highest Beneish M-Score of Jag Capital Bhd was -2.14. The lowest was -12.40. And the median was -2.92.


Jag Capital Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Jag Capital 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.

Jag Capital Bhd Beneish M-Score Chart

Jag Capital Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 -2.50 -2.38 -2.14

Jag Capital 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 -2.14 0.00 0.00 0.00

XKLS:6874 vs ATO, NI, UGI: Beneish M-Score Comparison

For the Utilities - Regulated Gas subindustry, Jag Capital 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.


Jag Capital Bhd Beneish M-Score vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Jag Capital Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:6874
42GF Score
Jag Capital Bhd XKLS:6874
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Jag Capital 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 Jag Capital 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 * 0.8136+0.528 * 0.8327+0.404 * 1.2789+0.892 * 1.3422+0.115 * 0.9529
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8924+4.679 * 0.034743-0.327 * 0.9961
=-2.14

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was RM79.8 Mil.
Revenue was RM738.6 Mil.
Gross Profit was RM58.3 Mil.
Total Current Assets was RM639.4 Mil.
Total Assets was RM893.3 Mil.
Property, Plant and Equipment(Net PPE) was RM150.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM18.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM29.2 Mil.
Total Current Liabilities was RM147.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM16.9 Mil.
Net Income was RM61.0 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM30.0 Mil.
Total Receivables was RM73.0 Mil.
Revenue was RM550.3 Mil.
Gross Profit was RM36.2 Mil.
Total Current Assets was RM644.9 Mil.
Total Assets was RM855.5 Mil.
Property, Plant and Equipment(Net PPE) was RM133.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM15.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM24.4 Mil.
Total Current Liabilities was RM155.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM2.1 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)
=(79.751 / 738.635) / (73.03 / 550.327)
=0.107971 / 0.132703
=0.8136

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)
=(36.188 / 550.327) / (58.33 / 738.635)
=0.065757 / 0.07897
=0.8327

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 - (639.374 + 150.891) / 893.323) / (1 - (644.887 + 133.43) / 855.486)
=0.115365 / 0.090205
=1.2789

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
=738.635 / 550.327
=1.3422

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))
=(15.723 / (15.723 + 133.43)) / (18.768 / (18.768 + 150.891))
=0.105415 / 0.110622
=0.9529

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)
=(29.216 / 738.635) / (24.391 / 550.327)
=0.039554 / 0.044321
=0.8924

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)
=((16.894 + 147.422) / 893.323) / ((2.075 + 155.903) / 855.486)
=0.183938 / 0.184665
=0.9961

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
=(60.997 - 0 - 29.96) / 893.323
=0.034743

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.

Jag Capital Bhd has a M-score of -2.14 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 -2.14 mean?
Jag Capital Bhd (XKLS:6874) has a Beneish M-Score of -2.14 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Jag Capital Bhd and its competitors. According to the industry distribution chart, Jag Capital Bhd ranks #410 out of 485 companies in the Utilities - Regulated industry, placing it in the top 84.5%.
Is Jag Capital Bhd's Beneish M-Score too high?
Jag Capital Bhd's current Beneish M-Score is -2.14. Based on the distribution chart, Jag Capital Bhd ranks #410 out of 485 companies in the Utilities - Regulated industry, which is in the bottom quartile relative to peers. Overall, Jag Capital Bhd has a GF Score™ of 42/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Jag Capital Bhd's Beneish M-Score compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, Jag Capital Bhd ranks #410 out of 485 companies for Beneish M-Score. This places Jag Capital 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 an Utilities - Regulated company?
A good Beneish M-Score depends on the Utilities - Regulated 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 Jag Capital Bhd and its competitors. Jag Capital Bhd's current Beneish M-Score is -2.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Jag Capital Bhd stock overvalued right now?
Based on GuruFocus' analysis, Jag Capital Bhd (XKLS:6874) is currently considered Modestly Overvalued. The stock's GF Value™ is RM0.70, compared to a current price of RM0.85 — trading 21.4% above its estimated fair value. The current Beneish M-Score is -2.14. Jag Capital Bhd's overall GF Score™ is 42/100 with 5 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 Jag Capital Bhd (XKLS:6874), the current Beneish M-Score is -2.14 as of Jun. 24, 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 Jag Capital Bhd (XKLS:6874) Overvalued in 2026?

Based on GuruFocus' analysis, Jag Capital Bhd stock appears to be overvalued. The current stock price of RM0.85 is trading 21.4% above its estimated GF Value™ of RM0.70. GuruFocus considers Jag Capital Bhd to be Modestly Overvalued.

Key valuation signals for XKLS:6874:

  • Beneish M-Score: -2.14
  • GF Value™: RM0.70 vs. price of RM0.85 (21.4% above fair value)
  • GF Score™: 42/100 with 5 warning signs

No single metric tells the full story. See the XKLS:6874 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Jag Capital Bhd Business Description

Address No. 1 Jalan Mayang Sari, Suite A-10-1, 157 Hampshire, Level 22, Hampshire Place Office, Kuala Lumpur, MYS, 50450
Jag Capital Bhd, formerly known as Kub Malaysia Bhd, is engaged in the bottling and trading of liquefied petroleum gas. It also provides information services, oil palm plantation services, food-related services, management of properties and engineering and civil works services. Its operating segment includes liquefied petroleum gas (LPG); Agricultural businesses (AGRO); Information and communications technology (ICT) and Others. It generates maximum revenue from the LPG segment. Geographically, it derives revenue from Malaysia.
42GF Score

Get the complete analysis for XKLS:6874

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

RM0.85
Price
RM0.70
GF Value