CCK Consolidated Holdings Bhd (XKLS:7035) Beneish M-Score: -2.15 (As of Jun. 24, 2026)


XKLS:7035 CCK Consolidated Holdings Bhd XKLS:7035
97 GF Score
Price RM1.16
GF Value RM1.22
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is CCK Consolidated Holdings Bhd Beneish M-Score?

CCK Consolidated Holdings Bhd XKLS:7035 97 Beneish M-Score is -2.15 as of Jun. 24, 2026. GuruFocus rates XKLS:7035 with a GF Score™ of 97/100 and a GF Value™ of RM1.22 (Fairly Valued). The stock has 2 warning signs investors should review. Among 293 Retail - Defensive companies, CCK Consolidated Holdings Bhd ranks worse than 79.18% 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 -2.15 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: -2.46   Max: 0.24
Current: -2.15

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 -2.46.


CCK Consolidated Holdings Bhd Beneish M-Score Historical Data

* Premium members only.

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.

CCK Consolidated Holdings Bhd Beneish M-Score Chart

CCK Consolidated Holdings Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.44 -1.93 -2.67 -2.50 -2.48

CCK Consolidated Holdings 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 -2.54 -2.58 -2.26 -2.48 -2.15

XKLS:7035 vs KR, SFM, ACI: Beneish M-Score Comparison

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 Beneish M-Score vs 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.


XKLS:7035
97GF Score
CCK Consolidated Holdings Bhd XKLS:7035
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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 * 1.3733+0.528 * 0.967+0.404 * 1.0252+0.892 * 0.9884+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2153+4.679 * 0.009078-0.327 * 0.9895
=-2.15

* 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 RM104 Mil.
Revenue was 263.074 + 264.227 + 264.504 + 258.393 = RM1,050 Mil.
Gross Profit was 60.141 + 60.151 + 61.797 + 58.588 = RM241 Mil.
Total Current Assets was RM438 Mil.
Total Assets was RM766 Mil.
Property, Plant and Equipment(Net PPE) was RM269 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0 Mil.
Selling, General, & Admin. Expense(SGA) was RM54 Mil.
Total Current Liabilities was RM98 Mil.
Long-Term Debt & Capital Lease Obligation was RM26 Mil.
Net Income was 17.07 + 14.53 + 17.479 + 17.822 = RM67 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was 6.937 + 16.816 + 15.055 + 21.14 = RM60 Mil.
Total Receivables was RM77 Mil.
Revenue was 264.036 + 267.391 + 259.506 + 271.574 = RM1,063 Mil.
Gross Profit was 57.474 + 59.272 + 58.782 + 59.931 = RM235 Mil.
Total Current Assets was RM448 Mil.
Total Assets was RM742 Mil.
Property, Plant and Equipment(Net PPE) was RM238 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0 Mil.
Selling, General, & Admin. Expense(SGA) was RM45 Mil.
Total Current Liabilities was RM96 Mil.
Long-Term Debt & Capital Lease Obligation was RM25 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)
=(103.984 / 1050.198) / (76.607 / 1062.507)
=0.099014 / 0.0721
=1.3733

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)
=(235.459 / 1062.507) / (240.677 / 1050.198)
=0.221607 / 0.229173
=0.967

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 - (437.629 + 269.437) / 765.938) / (1 - (447.972 + 238.298) / 741.89)
=0.076863 / 0.074971
=1.0252

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
=1050.198 / 1062.507
=0.9884

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 + 238.298)) / (0 / (0 + 269.437))
=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)
=(53.598 / 1050.198) / (44.619 / 1062.507)
=0.051036 / 0.041994
=1.2153

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)
=((25.744 + 98.442) / 765.938) / ((25.384 + 96.179) / 741.89)
=0.162136 / 0.163856
=0.9895

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
=(66.901 - 0 - 59.948) / 765.938
=0.009078

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 -2.15 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 -2.15 mean?
CCK Consolidated Holdings Bhd (XKLS:7035) has a Beneish M-Score of -2.15 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CCK Consolidated Holdings Bhd and its competitors. According to the industry distribution chart, CCK Consolidated Holdings Bhd ranks #232 out of 293 companies in the Retail - Defensive industry, placing it in the top 79.2%.
Is CCK Consolidated Holdings Bhd's Beneish M-Score too high?
CCK Consolidated Holdings Bhd's current Beneish M-Score is -2.15. Based on the distribution chart, CCK Consolidated Holdings Bhd ranks #232 out of 293 companies in the Retail - Defensive industry, which is in the bottom quartile relative to peers. Overall, CCK Consolidated Holdings Bhd has a GF Score™ of 97/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does CCK Consolidated Holdings Bhd's Beneish M-Score compare to KR and SFM?
According to the Retail - Defensive industry distribution chart, CCK Consolidated Holdings Bhd ranks #232 out of 293 companies for Beneish M-Score. This places CCK Consolidated 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 CCK Consolidated Holdings Bhd and its competitors. CCK Consolidated Holdings Bhd's current Beneish M-Score is -2.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CCK Consolidated Holdings Bhd stock overvalued right now?
Based on GuruFocus' analysis, CCK Consolidated Holdings Bhd (XKLS:7035) is currently considered Fairly Valued. The stock's GF Value™ is RM1.22, compared to a current price of RM1.16 — trading 4.9% below its estimated fair value. The current Beneish M-Score is -2.15. CCK Consolidated Holdings Bhd's overall GF Score™ is 97/100 with 2 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 CCK Consolidated Holdings Bhd (XKLS:7035), the current Beneish M-Score is -2.15 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 CCK Consolidated Holdings Bhd (XKLS:7035) Overvalued in 2026?

Based on GuruFocus' analysis, CCK Consolidated Holdings Bhd stock appears to be undervalued. The current stock price of RM1.16 is trading 4.9% below its estimated GF Value™ of RM1.22. GuruFocus considers CCK Consolidated Holdings Bhd to be Fairly Valued.

Key valuation signals for XKLS:7035:

  • Beneish M-Score: -2.15
  • GF Value™: RM1.22 vs. price of RM1.16 (4.9% below fair value)
  • GF Score™: 97/100 with 2 warning signs

No single metric tells the full story. See the XKLS:7035 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CCK Consolidated Holdings Bhd Business Description

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 the Corporate Segment includes the provision of management services.
97GF Score

Get the complete analysis for XKLS:7035

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

RM1.16
Price
RM1.22
GF Value