GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » CB Industrial Product Holding Bhd (XKLS:7076) » Definitions » Beneish M-Score

CB Industrial Product Holding Bhd (XKLS:7076) Beneish M-Score : -2.33 (As of May. 27, 2024)


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

What is CB Industrial Product Holding 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CB Industrial Product Holding Bhd's Beneish M-Score or its related term are showing as below:

XKLS:7076' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.34   Max: -1.81
Current: -2.33

During the past 13 years, the highest Beneish M-Score of CB Industrial Product Holding Bhd was -1.81. The lowest was -3.07. And the median was -2.34.


CB Industrial Product Holding Bhd Beneish M-Score Historical Data

The historical data trend for CB Industrial Product Holding 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.

CB Industrial Product Holding Bhd Beneish M-Score Chart

CB Industrial Product Holding 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 -2.65 -2.26 -2.35 -2.24 -2.33

CB Industrial Product Holding Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Sep23 Dec23
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 - -2.24 - - -2.33

Competitive Comparison of CB Industrial Product Holding Bhd's Beneish M-Score

For the Specialty Industrial Machinery subindustry, CB Industrial Product Holding 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.


CB Industrial Product Holding Bhd's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, CB Industrial Product Holding Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CB Industrial Product Holding Bhd's Beneish M-Score falls into.



CB Industrial Product Holding 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 CB Industrial Product Holding 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 * 1.394+0.528 * 0.6616+0.404 * 0.795+0.892 * 0.9543+0.115 * 0.7952
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6544+4.679 * 0.0052-0.327 * 0.9109
=-2.33

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was RM342.7 Mil.
Revenue was RM841.0 Mil.
Gross Profit was RM144.2 Mil.
Total Current Assets was RM588.0 Mil.
Total Assets was RM1,240.0 Mil.
Property, Plant and Equipment(Net PPE) was RM450.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM27.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM58.9 Mil.
Total Current Liabilities was RM219.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM122.5 Mil.
Net Income was RM70.9 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM64.4 Mil.
Total Receivables was RM257.6 Mil.
Revenue was RM881.3 Mil.
Gross Profit was RM100.0 Mil.
Total Current Assets was RM460.9 Mil.
Total Assets was RM1,205.1 Mil.
Property, Plant and Equipment(Net PPE) was RM497.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM23.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM94.4 Mil.
Total Current Liabilities was RM232.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM132.4 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)
=(342.725 / 841.04) / (257.631 / 881.342)
=0.407501 / 0.292317
=1.394

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)
=(99.973 / 881.342) / (144.201 / 841.04)
=0.113433 / 0.171456
=0.6616

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 - (588.022 + 450.269) / 1240.006) / (1 - (460.914 + 497.558) / 1205.055)
=0.162673 / 0.204624
=0.795

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
=841.04 / 881.342
=0.9543

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))
=(23.823 / (23.823 + 497.558)) / (27.45 / (27.45 + 450.269))
=0.045692 / 0.057461
=0.7952

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)
=(58.928 / 841.04) / (94.357 / 881.342)
=0.070066 / 0.107061
=0.6544

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)
=((122.454 + 219.732) / 1240.006) / ((132.354 + 232.71) / 1205.055)
=0.275955 / 0.302944
=0.9109

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
=(70.897 - 0 - 64.449) / 1240.006
=0.0052

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.

CB Industrial Product Holding Bhd has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.


CB Industrial Product Holding Bhd Beneish M-Score Related Terms

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


CB Industrial Product Holding Bhd (XKLS:7076) Business Description

Traded in Other Exchanges
N/A
Address
No. 1 Jalan Astaka U8/83, Section 8, Bukit Jelutong, Shah Alam, SGR, MYS, 40150
CB Industrial Product Holding Bhd is an investment holding company. It operates in five segments: Plantation & milling, which is into cultivation of oil palm and production of crude palm oil and palm kernel; Equipment and engineering segment manufactures palm oil equipment and related products, commissioning and contracting works for palm oil mills and trading of palm oil mill processing equipment; Refinery segment is into trading and processing of crude palm oil and related products; Special purpose vehicles; and Investing. The company's geographical segments into Malaysia, Indonesia, Papua New Guinea, Central America, Africa, Liberia, Singapore, and Others. Majority of revenue is generated from the refinery segment.

CB Industrial Product Holding Bhd (XKLS:7076) Headlines

No Headlines