GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Mayu Global Group Bhd (XKLS:7099) » Definitions » Beneish M-Score

Mayu Global Group Bhd (XKLS:7099) Beneish M-Score : -1.74 (As of Jun. 17, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Mayu Global Group 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.

Warning Sign:

Beneish M-Score -1.74 higher than -1.78, which implies that the company might have manipulated its financial results.

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: -3.03   Med: -2.12   Max: -0.92
Current: -1.74

During the past 13 years, the highest Beneish M-Score of Mayu Global Group Bhd was -0.92. The lowest was -3.03. And the median was -2.12.


Mayu Global Group Bhd Beneish M-Score Historical Data

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.

* Premium members only.

Mayu Global Group Bhd Beneish M-Score Chart

Mayu Global Group Bhd Annual Data
Trend Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.92 -2.57 -2.47 -1.55 -1.74

Mayu Global Group Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - -1.74 - - -

Competitive Comparison of Mayu Global Group Bhd's Beneish M-Score

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's Beneish M-Score Distribution in the 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.



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 * 1.0676+0.528 * 1.2997+0.404 * 1.0163+0.892 * 1.5818+0.115 * 0.9924
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.016976-0.327 * 0.7672
=-1.74

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was RM79.1 Mil.
Revenue was RM189.5 Mil.
Gross Profit was RM50.5 Mil.
Total Current Assets was RM248.1 Mil.
Total Assets was RM450.2 Mil.
Property, Plant and Equipment(Net PPE) was RM60.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.1 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM38.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.0 Mil.
Net Income was RM14.5 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM22.2 Mil.
Total Receivables was RM46.9 Mil.
Revenue was RM119.8 Mil.
Gross Profit was RM41.5 Mil.
Total Current Assets was RM238.8 Mil.
Total Assets was RM437.3 Mil.
Property, Plant and Equipment(Net PPE) was RM63.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM49.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.4 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)
=(79.129 / 189.471) / (46.858 / 119.783)
=0.417631 / 0.391191
=1.0676

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)
=(41.517 / 119.783) / (50.528 / 189.471)
=0.346602 / 0.266679
=1.2997

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 - (248.052 + 60.789) / 450.156) / (1 - (238.811 + 63.4) / 437.285)
=0.313925 / 0.308892
=1.0163

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
=189.471 / 119.783
=1.5818

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))
=(3.222 / (3.222 + 63.4)) / (3.114 / (3.114 + 60.789))
=0.048362 / 0.04873
=0.9924

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 / 189.471) / (0 / 119.783)
=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)
=((0.974 + 38.278) / 450.156) / ((0.392 + 49.306) / 437.285)
=0.087196 / 0.113651
=0.7672

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
=(14.538 - 0 - 22.18) / 450.156
=-0.016976

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 -1.74 signals that the company is likely to be a manipulator.


Mayu Global Group Bhd Beneish M-Score Related Terms

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


Mayu Global Group Bhd (XKLS:7099) Business Description

Traded in Other Exchanges
N/A
Address
No. 17, Jalan Perusahaan Sungai Lokan 3, Taman Industri Sungai Lokan, Butterworth, Pulau Pinang, Seberang Perai, PNG, MYS, 13800
Mayu Global Group Bhd is an investment holding company. The company's operating segment includes Manufacturing; Trading; Property Development and Others. It generates maximum revenue from the Property development segment. Geographically, it derives a majority of its revenue from Malaysia.

Mayu Global Group Bhd (XKLS:7099) Headlines

No Headlines