Mayu Global Group Bhd (XKLS:7099) Beneish M-Score: -2.88 (As of Jul. 10, 2026)


XKLS:7099 Mayu Global Group Bhd XKLS:7099
39 GF Score
Price RM0.15
GF Value RM0.09
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Mayu Global Group Bhd Beneish M-Score?

Mayu Global Group Bhd XKLS:7099 39 Beneish M-Score is -2.88 as of Jul. 10, 2026. GuruFocus rates XKLS:7099 with a GF Score™ of 39/100 and a GF Value™ of RM0.09 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 2,914 Industrial Products companies, Mayu Global Group Bhd ranks better than 82.98% 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7099' s Beneish M-Score Range Over the Past 10 Years
Min: -3.38   Med: -2.15   Max: -0.92
Current: -2.88

During the past 13 years, the highest Beneish M-Score of Mayu Global Group Bhd was -0.92. The lowest was -3.38. And the median was -2.15.


Mayu Global Group Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Mayu Global Group 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.

Mayu Global Group Bhd Beneish M-Score Chart

Mayu Global Group Bhd Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.47 -1.55 -1.64 -3.38 -2.88

Mayu Global Group 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 0.00 -2.88 0.00 0.00 0.00

XKLS:7099 vs CRS, ATI, MLI: Beneish M-Score Comparison

For the Metal Fabrication subindustry, Mayu Global Group 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.


Mayu Global Group Bhd Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Mayu Global Group Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mayu Global Group Bhd's Beneish M-Score falls into.


XKLS:7099
39GF Score
Mayu Global Group Bhd XKLS:7099
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mayu Global Group 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 Mayu Global Group 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 * 1.1765+0.528 * 0.9029+0.404 * 1.2194+0.892 * 0.5771+0.115 * 0.6803
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.020736-0.327 * 1.8577
=-2.88

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was RM12.24 Mil.
Revenue was RM60.68 Mil.
Gross Profit was RM24.71 Mil.
Total Current Assets was RM111.06 Mil.
Total Assets was RM473.29 Mil.
Property, Plant and Equipment(Net PPE) was RM58.90 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.69 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.00 Mil.
Total Current Liabilities was RM39.74 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.58 Mil.
Net Income was RM-1.53 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM-11.35 Mil.
Total Receivables was RM18.03 Mil.
Revenue was RM105.14 Mil.
Gross Profit was RM38.66 Mil.
Total Current Assets was RM130.40 Mil.
Total Assets was RM446.82 Mil.
Property, Plant and Equipment(Net PPE) was RM81.57 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.50 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.00 Mil.
Total Current Liabilities was RM19.39 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.11 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)
=(12.243 / 60.68) / (18.031 / 105.138)
=0.201763 / 0.171498
=1.1765

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)
=(38.656 / 105.138) / (24.71 / 60.68)
=0.367669 / 0.407218
=0.9029

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 - (111.055 + 58.902) / 473.288) / (1 - (130.4 + 81.569) / 446.816)
=0.640902 / 0.525601
=1.2194

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
=60.68 / 105.138
=0.5771

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))
=(2.498 / (2.498 + 81.569)) / (2.69 / (2.69 + 58.902))
=0.029714 / 0.043675
=0.6803

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)
=(0 / 60.68) / (0 / 105.138)
=0 / 0
=1

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)
=((0.58 + 39.744) / 473.288) / ((1.107 + 19.385) / 446.816)
=0.0852 / 0.045862
=1.8577

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
=(-1.532 - 0 - -11.346) / 473.288
=0.020736

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.

Mayu Global Group Bhd has a M-score of -2.88 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 -2.88 mean?
Mayu Global Group Bhd (XKLS:7099) has a Beneish M-Score of -2.88 as of Jul. 10, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Mayu Global Group Bhd and its competitors. According to the industry distribution chart, Mayu Global Group Bhd ranks #496 out of 2914 companies in the Industrial Products industry, placing it in the top 17%.
Is Mayu Global Group Bhd's Beneish M-Score too high?
Mayu Global Group Bhd's current Beneish M-Score is -2.88. Based on the distribution chart, Mayu Global Group Bhd ranks #496 out of 2914 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Mayu Global Group Bhd has a GF Score™ of 39/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Mayu Global Group Bhd's Beneish M-Score compare to CRS and ATI?
According to the Industrial Products industry distribution chart, Mayu Global Group Bhd ranks #496 out of 2914 companies for Beneish M-Score. This places Mayu Global Group Bhd in the top 17% of its industry — outperforming the majority of peers. 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Mayu Global Group Bhd and its competitors. Mayu Global Group Bhd's current Beneish M-Score is -2.88. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mayu Global Group Bhd stock overvalued right now?
Based on GuruFocus' analysis, Mayu Global Group Bhd (XKLS:7099) is currently considered Significantly Overvalued. The stock's GF Value™ is RM0.09, compared to a current price of RM0.15 — trading 66.7% above its estimated fair value. The current Beneish M-Score is -2.88. Mayu Global Group Bhd's overall GF Score™ is 39/100 with 3 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 Mayu Global Group Bhd (XKLS:7099), the current Beneish M-Score is -2.88 as of Jul. 10, 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 Mayu Global Group Bhd (XKLS:7099) Overvalued in 2026?

Based on GuruFocus' analysis, Mayu Global Group Bhd stock appears to be overvalued. The current stock price of RM0.15 is trading 66.7% above its estimated GF Value™ of RM0.09. GuruFocus considers Mayu Global Group Bhd to be Significantly Overvalued.

Key valuation signals for XKLS:7099:

  • Beneish M-Score: -2.88
  • GF Value™: RM0.09 vs. price of RM0.15 (66.7% above fair value)
  • GF Score™: 39/100 with 3 warning signs

No single metric tells the full story. See the XKLS:7099 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mayu Global Group Bhd Business Description

Address No. 17, Jalan Perusahaan Sungai Lokan 3, Taman Industri Sungai Lokan, Butterworth, PNG, MYS, 13800
Mayu Global Group Bhd is an investment holding company, whilst its subsidiaries are principally involved in the processing and manufacturing of steel coil, tube, strapping, steel furniture, metal roofing, floor decking, perforated metal and the industrial recycling of scrap metal. The company comprises the following main business segments: (i) Manufacturing: Manufacturing and processing of metal related products; (ii) Trading: Trading of metal related products; (iii) Property development: Property developer; and (iv) Others Property investment, letting of industrial and commercial assets, sales of scrap metals and investment holding. It generates maximum revenue from the Manufacturing segment. Geographically, it derives a majority of its revenue from Malaysia.
39GF Score

Get the complete analysis for XKLS:7099

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

RM0.15
Price
RM0.09
GF Value