GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » CCK Consolidated Holdings Bhd (XKLS:7035) » Definitions » Beneish M-Score

CCK Consolidated Holdings Bhd (XKLS:7035) Beneish M-Score : -2.83 (As of Dec. 12, 2024)


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

What is CCK Consolidated 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.

Good Sign:

Beneish M-Score -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7035' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.41   Max: 0.24
Current: -2.83

During the past 13 years, the highest Beneish M-Score of CCK Consolidated Holdings Bhd was 0.24. The lowest was -2.88. And the median was -2.41.


CCK Consolidated Holdings Bhd Beneish M-Score Historical Data

The historical data trend for CCK Consolidated 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.

CCK Consolidated Holdings Bhd Beneish M-Score Chart

CCK Consolidated Holdings Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.69 -2.87 -2.44 -1.93 -2.71

CCK Consolidated 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 -2.18 -2.71 -2.57 -2.66 -2.83

Competitive Comparison of CCK Consolidated Holdings Bhd's Beneish M-Score

For the Grocery Stores subindustry, CCK Consolidated 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.


CCK Consolidated Holdings Bhd's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, CCK Consolidated Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



CCK Consolidated 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 CCK Consolidated 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 * 0.7142+0.528 * 0.8848+0.404 * 1.0037+0.892 * 1.0521+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9966+4.679 * -0.030761-0.327 * 0.7977
=-2.83

* 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 RM64 Mil.
Revenue was 259.506 + 271.574 + 260.718 + 241.382 = RM1,033 Mil.
Gross Profit was 58.782 + 59.931 + 62.623 + 41.383 = RM223 Mil.
Total Current Assets was RM318 Mil.
Total Assets was RM595 Mil.
Property, Plant and Equipment(Net PPE) was RM225 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0 Mil.
Selling, General, & Admin. Expense(SGA) was RM59 Mil.
Total Current Liabilities was RM107 Mil.
Long-Term Debt & Capital Lease Obligation was RM19 Mil.
Net Income was 23.343 + 19.766 + 21.373 + 30.365 = RM95 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was 26.686 + 19.536 + 7.977 + 58.942 = RM113 Mil.
Total Receivables was RM86 Mil.
Revenue was 251.65 + 247.107 + 240.612 + 242.692 = RM982 Mil.
Gross Profit was 54.332 + 53.415 + 48.931 + 30.635 = RM187 Mil.
Total Current Assets was RM298 Mil.
Total Assets was RM560 Mil.
Property, Plant and Equipment(Net PPE) was RM214 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0 Mil.
Selling, General, & Admin. Expense(SGA) was RM56 Mil.
Total Current Liabilities was RM129 Mil.
Long-Term Debt & Capital Lease Obligation was RM20 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)
=(64.478 / 1033.18) / (85.816 / 982.061)
=0.062407 / 0.087384
=0.7142

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)
=(187.313 / 982.061) / (222.719 / 1033.18)
=0.190735 / 0.215567
=0.8848

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 - (318.251 + 224.767) / 594.71) / (1 - (297.787 + 213.714) / 559.994)
=0.08692 / 0.086596
=1.0037

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
=1033.18 / 982.061
=1.0521

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))
=(0 / (0 + 213.714)) / (0 / (0 + 224.767))
=0 / 0
=1

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)
=(58.956 / 1033.18) / (56.232 / 982.061)
=0.057063 / 0.057259
=0.9966

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)
=((19.239 + 107.404) / 594.71) / ((20.013 + 129.479) / 559.994)
=0.212949 / 0.266953
=0.7977

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
=(94.847 - 0 - 113.141) / 594.71
=-0.030761

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.

CCK Consolidated Holdings Bhd has a M-score of -2.83 suggests that the company is unlikely to be a manipulator.


CCK Consolidated Holdings Bhd Beneish M-Score Related Terms

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


CCK Consolidated Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
Lot 999, Section 66, Jalan Keluli, Bintawa Industrial Estate, Kuching, SWK, MYS, 93450
CCK Consolidated Holdings Bhd through its subsidiaries is engaged in principal activities of retailing and poultry farming. It is also engaged in the rearing and production of poultry products, prawn and seafood products, and the supply and trade of food products and related services. The group is organized into five main reportable segments: Poultry; Prawn, Food Service, Retail, and Corporate. Poultry Segment is involved in the rearing and production of poultry products. Prawn Segment is involved in the rearing and production of prawn and seafood products. The food Service Segment includes the supply and trading of food products and related services. The retail segment includes the trading of cold storage products, and Corporate Segment includes the provision of management services.

CCK Consolidated Holdings Bhd Headlines

No Headlines