GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Vizione Holdings Bhd (XKLS:7070) » Definitions » Beneish M-Score

Vizione Holdings Bhd (XKLS:7070) Beneish M-Score : -4.28 (As of Apr. 01, 2025)


View and export this data going back to 1999. Start your Free Trial

What is Vizione 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 -4.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7070' s Beneish M-Score Range Over the Past 10 Years
Min: -11.43   Med: -1.77   Max: 21.68
Current: -4.28

During the past 13 years, the highest Beneish M-Score of Vizione Holdings Bhd was 21.68. The lowest was -11.43. And the median was -1.77.


Vizione Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Vizione 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.

Vizione Holdings Bhd Beneish M-Score Chart

Vizione Holdings Bhd Annual Data
Trend Dec10 Dec11 Dec12 Dec13 May15 May16 May17 May18 May19 Nov21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 0.10 19.09 -1.79 -4.54

Vizione Holdings Bhd Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 Aug20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Feb23 Aug23 Nov23 Feb24 May24 Aug24 Nov24
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 -0.37 -1.64 -2.96 -2.78 -4.28

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

For the Engineering & Construction subindustry, Vizione 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.


Vizione Holdings Bhd's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Vizione Holdings Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Vizione 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 Vizione 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 * 0.9204+0.528 * 0.3306+0.404 * 1.1918+0.892 * 0.9416+0.115 * 0.7145
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 5.3387+4.679 * -0.124804-0.327 * 1.103
=-4.28

* 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 (Nov24) TTM:Last Year (Nov23) TTM:
Total Receivables was RM522.4 Mil.
Revenue was 49.495 + 89.054 + 58.088 + 51.153 = RM247.8 Mil.
Gross Profit was 4.226 + 6.104 + 7.161 + 5.229 = RM22.7 Mil.
Total Current Assets was RM574.2 Mil.
Total Assets was RM747.0 Mil.
Property, Plant and Equipment(Net PPE) was RM21.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM104.7 Mil.
Total Current Liabilities was RM248.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM9.0 Mil.
Net Income was -79.68 + 0.218 + 1.311 + 0.504 = RM-77.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 12.626 + -11.861 + 12.688 + 2.131 = RM15.6 Mil.
Total Receivables was RM602.8 Mil.
Revenue was 62.904 + 72.725 + 77.608 + 49.924 = RM263.2 Mil.
Gross Profit was 5.016 + 4.283 + -0.737 + -0.584 = RM8.0 Mil.
Total Current Assets was RM652.5 Mil.
Total Assets was RM824.4 Mil.
Property, Plant and Equipment(Net PPE) was RM31.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM20.8 Mil.
Total Current Liabilities was RM246.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM11.2 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)
=(522.387 / 247.79) / (602.766 / 263.161)
=2.108184 / 2.290484
=0.9204

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)
=(7.978 / 263.161) / (22.72 / 247.79)
=0.030316 / 0.091691
=0.3306

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 - (574.248 + 21.539) / 747.019) / (1 - (652.452 + 31.914) / 824.408)
=0.202447 / 0.16987
=1.1918

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
=247.79 / 263.161
=0.9416

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))
=(2.36 / (2.36 + 31.914)) / (2.297 / (2.297 + 21.539))
=0.068857 / 0.096367
=0.7145

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)
=(104.653 / 247.79) / (20.819 / 263.161)
=0.422346 / 0.079111
=5.3387

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)
=((9.044 + 248.939) / 747.019) / ((11.193 + 246.929) / 824.408)
=0.34535 / 0.3131
=1.103

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
=(-77.647 - 0 - 15.584) / 747.019
=-0.124804

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.

Vizione Holdings Bhd has a M-score of -4.28 suggests that the company is unlikely to be a manipulator.


Vizione Holdings Bhd Beneish M-Score Related Terms

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


Vizione Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
No. 16A, Persiaran Barat, Level 22, PJX?HM Shah Tower, Petaling Jaya, SGR, MYS, 46050
Vizione Holdings Bhd is an investment holding company. Along with its subsidiaries, the company operates in the following segments; Construction, Property Development, Healthcare, and Others. The majority of its revenue is derived from the Construction segment, which is into Sub-contracting of electrical, building, and civil works for the construction projects. Property development segment is engaged in the development of residential and commercial properties. The Healthcare segment is into the manufacturing and trading of contraceptive products and rubber gloves.

Vizione Holdings Bhd Headlines

No Headlines