GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » YLI Holdings Bhd (XKLS:7014) » Definitions » Beneish M-Score

YLI Holdings Bhd (XKLS:7014) Beneish M-Score : 0.00 (As of Dec. 14, 2024)


View and export this data going back to 1997. Start your Free Trial

What is YLI Holdings 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.

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

During the past 13 years, the highest Beneish M-Score of YLI Holdings Bhd was -1.76. The lowest was -6.95. And the median was -2.52.


YLI Holdings Bhd Beneish M-Score Historical Data

The historical data trend for YLI 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.

* Premium members only.

YLI Holdings Bhd Beneish M-Score Chart

YLI Holdings 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 - - - - -

YLI Holdings Bhd Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - - - - -

Competitive Comparison of YLI Holdings Bhd's Beneish M-Score

For the Steel subindustry, YLI 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.


YLI Holdings Bhd's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, YLI Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



YLI 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 YLI 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was RM21.33 Mil.
Revenue was 10.042 + 11.707 + 13.139 + 15.343 = RM50.23 Mil.
Gross Profit was -3.235 + -2.607 + -0.84 + -2.241 = RM-8.92 Mil.
Total Current Assets was RM121.34 Mil.
Total Assets was RM165.54 Mil.
Property, Plant and Equipment(Net PPE) was RM44.20 Mil.
Depreciation, Depletion and Amortization(DDA) was RM6.66 Mil.
Selling, General, & Admin. Expense(SGA) was RM36.17 Mil.
Total Current Liabilities was RM27.70 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.76 Mil.
Net Income was -6.277 + -5.828 + -4.941 + 26.051 = RM9.01 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was -6.058 + -5.004 + -24.325 + -12.233 = RM-47.62 Mil.
Total Receivables was RM21.81 Mil.
Revenue was 16.778 + 18.287 + 17.176 + 17.23 = RM69.47 Mil.
Gross Profit was -0.177 + -0.507 + -2.663 + 0.246 = RM-3.10 Mil.
Total Current Assets was RM111.24 Mil.
Total Assets was RM178.39 Mil.
Property, Plant and Equipment(Net PPE) was RM67.15 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.72 Mil.
Selling, General, & Admin. Expense(SGA) was RM8.90 Mil.
Total Current Liabilities was RM77.70 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.49 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)
=(21.329 / 50.231) / (21.805 / 69.471)
=0.424618 / 0.313872
=

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)
=(-3.101 / 69.471) / (-8.923 / 50.231)
=-0.044637 / -0.177639
=

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 - (121.338 + 44.197) / 165.535) / (1 - (111.244 + 67.146) / 178.39)
=0 / 0
=

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
=50.231 / 69.471
=

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))
=(3.717 / (3.717 + 67.146)) / (6.661 / (6.661 + 44.197))
=0.052453 / 0.130973
=

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)
=(36.174 / 50.231) / (8.899 / 69.471)
=0.720153 / 0.128097
=

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)
=((0.755 + 27.7) / 165.535) / ((0.492 + 77.701) / 178.39)
=0.171897 / 0.438326
=

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
=(9.005 - 0 - -47.62) / 165.535
=0.342073

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.


YLI Holdings Bhd Beneish M-Score Related Terms

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


YLI Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
45, Lorong Rahim Kajai 13, Taman Tun Dr. Ismail, Kuala Lumpur, SGR, MYS, 60000
YLI Holdings Bhd is an investment holding company. Through its subsidiaries, it is principally involved in the manufacturing and marketing of ductile iron, mild steel, and HDPE pipes, fittings, and other related products. In addition, the group is also engaged in the provision of task building, civil infrastructure, and project management works. The operating segments of the group are construction services, manufacturing and trading. The company through its subsidiary, markets imported products for the water supply sector. The activities of the group are carried out in Malaysia, Singapore, Madagascar and Vietnam and the Manufacturing and Trading segment constitutes a majorly of its revenue.

YLI Holdings Bhd Headlines

No Headlines