JayCorp Bhd (XKLS:7152) Beneish M-Score: -2.46 (As of Jun. 26, 2026)


XKLS:7152 JayCorp Bhd XKLS:7152
42 GF Score
Price RM0.25
GF Value RM0.39
Valuation Possible Value Trap
! 8 Warning Signs
View Full Analysis

What is JayCorp Bhd Beneish M-Score?

JayCorp Bhd XKLS:7152 -2.00% 42 Beneish M-Score is -2.46 as of Jun. 26, 2026. GuruFocus rates XKLS:7152 with a GF Score™ of 42/100 and a GF Value™ of RM0.39 (Possible Value Trap). The stock has 8 warning signs investors should review. Among 419 Furnishings, Fixtures & Appliances companies, JayCorp Bhd ranks worse than 59.43% 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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7152' s Beneish M-Score Range Over the Past 10 Years
Min: -3.57   Med: -2.48   Max: 205.22
Current: -2.46

During the past 13 years, the highest Beneish M-Score of JayCorp Bhd was 205.22. The lowest was -3.57. And the median was -2.48.


JayCorp Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for JayCorp 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.

JayCorp Bhd Beneish M-Score Chart

JayCorp Bhd Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.12 -2.49 -2.44 -2.70 -2.46

JayCorp Bhd Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26
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 0.00 -2.46 0.00 0.00

XKLS:7152 vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, JayCorp 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.


JayCorp Bhd Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, JayCorp Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:7152
42GF Score
JayCorp Bhd XKLS:7152
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

JayCorp 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 JayCorp 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 * 1.0321+0.528 * 1.3171+0.404 * 1.0925+0.892 * 0.8418+0.115 * 1.0871
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1298+4.679 * -0.016543-0.327 * 0.9577
=-2.46

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was RM29.7 Mil.
Revenue was RM163.7 Mil.
Gross Profit was RM27.4 Mil.
Total Current Assets was RM129.0 Mil.
Total Assets was RM237.7 Mil.
Property, Plant and Equipment(Net PPE) was RM61.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM25.4 Mil.
Total Current Liabilities was RM41.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM6.1 Mil.
Net Income was RM1.4 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM5.3 Mil.
Total Receivables was RM34.2 Mil.
Revenue was RM194.4 Mil.
Gross Profit was RM42.9 Mil.
Total Current Assets was RM149.3 Mil.
Total Assets was RM252.1 Mil.
Property, Plant and Equipment(Net PPE) was RM57.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.1 Mil.
Selling, General, & Admin. Expense(SGA) was RM26.7 Mil.
Total Current Liabilities was RM45.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.6 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)
=(29.716 / 163.658) / (34.202 / 194.416)
=0.181574 / 0.175922
=1.0321

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)
=(42.891 / 194.416) / (27.412 / 163.658)
=0.220615 / 0.167496
=1.3171

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 - (128.958 + 61.715) / 237.747) / (1 - (149.333 + 57.08) / 252.101)
=0.198 / 0.181229
=1.0925

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
=163.658 / 194.416
=0.8418

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))
=(8.057 / (8.057 + 57.08)) / (7.924 / (7.924 + 61.715))
=0.123693 / 0.113787
=1.0871

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)
=(25.351 / 163.658) / (26.656 / 194.416)
=0.154902 / 0.137108
=1.1298

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)
=((6.074 + 41.405) / 237.747) / ((7.566 + 45.004) / 252.101)
=0.199704 / 0.208528
=0.9577

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
=(1.356 - 0 - 5.289) / 237.747
=-0.016543

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.

JayCorp Bhd has a M-score of -2.46 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 -2.46 mean?
JayCorp Bhd (XKLS:7152) has a Beneish M-Score of -2.46 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on JayCorp Bhd and its competitors. According to the industry distribution chart, JayCorp Bhd ranks #249 out of 419 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 59.4%.
Is JayCorp Bhd's Beneish M-Score too high?
JayCorp Bhd's current Beneish M-Score is -2.46. Based on the distribution chart, JayCorp Bhd ranks #249 out of 419 companies in the Furnishings, Fixtures & Appliances industry, which is below the industry midpoint. Overall, JayCorp Bhd has a GF Score™ of 42/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does JayCorp Bhd's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, JayCorp Bhd ranks #249 out of 419 companies for Beneish M-Score. This places JayCorp 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 JayCorp Bhd and its competitors. JayCorp Bhd's current Beneish M-Score is -2.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is JayCorp Bhd stock overvalued right now?
Based on GuruFocus' analysis, JayCorp Bhd (XKLS:7152) is currently considered Possible Value Trap. The stock's GF Value™ is RM0.39, compared to a current price of RM0.25 — trading 37.2% below its estimated fair value. The current Beneish M-Score is -2.46. JayCorp Bhd's overall GF Score™ is 42/100 with 8 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 JayCorp Bhd (XKLS:7152), the current Beneish M-Score is -2.46 as of Jun. 26, 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 JayCorp Bhd (XKLS:7152) Overvalued in 2026?

Based on GuruFocus' analysis, JayCorp Bhd stock appears to be undervalued. The current stock price of RM0.25 is trading 37.2% below its estimated GF Value™ of RM0.39. GuruFocus considers JayCorp Bhd to be Possible Value Trap.

Key valuation signals for XKLS:7152:

  • Beneish M-Score: -2.46
  • GF Value™: RM0.39 vs. price of RM0.25 (37.2% below fair value)
  • GF Score™: 42/100 with 8 warning signs

No single metric tells the full story. See the XKLS:7152 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


JayCorp Bhd Business Description

Address JA 1880, Batu 22 1/2, Parit Perawas, Sungai Rambai, MLA, MYS, 77400
JayCorp Bhd is engaged in the business of investment holding and provision of management services. The company operates in six business segments which include Furniture, Packaging, Wood processing, Renewable energy, Construction, and Others. The majority of the firm's revenue is derived from the Furniture segment which engages in the manufacture and sale of furniture; mainly rubberwood furniture. The Group's operations are located in Malaysia, Europe, North America, Rest of Asia and other regions. Geographically, the majority of revenue is generated from Malaysia.
42GF Score

Get the complete analysis for XKLS:7152

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

RM0.25
Price
RM0.39
GF Value