GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » TH Heavy Engineering Bhd (XKLS:7206PB.PFD) » Definitions » Beneish M-Score

TH Heavy Engineering Bhd (XKLS:7206PB.PFD) Beneish M-Score : 0.00 (As of Jun. 23, 2025)


View and export this data going back to 2015. Start your Free Trial

What is TH Heavy Engineering 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.

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

During the past 13 years, the highest Beneish M-Score of TH Heavy Engineering Bhd was 75.21. The lowest was -100.32. And the median was -2.82.


TH Heavy Engineering Bhd Beneish M-Score Historical Data

The historical data trend for TH Heavy Engineering 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.

TH Heavy Engineering Bhd Beneish M-Score Chart

TH Heavy Engineering Bhd Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.75 -3.34 15.89 -2.22 -

TH Heavy Engineering Bhd Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
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 -100.33 -4.51 -2.93 - -

Competitive Comparison of TH Heavy Engineering Bhd's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, TH Heavy Engineering 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.


TH Heavy Engineering Bhd's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, TH Heavy Engineering Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

TH Heavy Engineering 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 TH Heavy Engineering 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Mar22) TTM:Last Year (Mar21) TTM:
Total Receivables was RM39.76 Mil.
Revenue was 0.394 + 2.106 + 1.535 + 3.826 = RM7.86 Mil.
Gross Profit was 0.193 + -2.102 + 1.245 + -0.032 = RM-0.70 Mil.
Total Current Assets was RM49.13 Mil.
Total Assets was RM216.21 Mil.
Property, Plant and Equipment(Net PPE) was RM167.08 Mil.
Depreciation, Depletion and Amortization(DDA) was RM5.65 Mil.
Selling, General, & Admin. Expense(SGA) was RM24.32 Mil.
Total Current Liabilities was RM425.42 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.00 Mil.
Net Income was -5.581 + -9.235 + -1.294 + -5.352 = RM-21.46 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was -3.145 + 27.565 + -3.768 + -34.39 = RM-13.74 Mil.
Total Receivables was RM12.73 Mil.
Revenue was 1.889 + 8.137 + 19.287 + 15.558 = RM44.87 Mil.
Gross Profit was -0.263 + -18.924 + 8.958 + 10.06 = RM-0.17 Mil.
Total Current Assets was RM56.83 Mil.
Total Assets was RM256.76 Mil.
Property, Plant and Equipment(Net PPE) was RM199.93 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.56 Mil.
Selling, General, & Admin. Expense(SGA) was RM28.85 Mil.
Total Current Liabilities was RM383.89 Mil.
Long-Term Debt & Capital Lease Obligation was RM61.40 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)
=(39.758 / 7.861) / (12.729 / 44.871)
=5.057626 / 0.28368
=

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)
=(-0.169 / 44.871) / (-0.696 / 7.861)
=-0.003766 / -0.088538
=

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 - (49.134 + 167.079) / 216.213) / (1 - (56.828 + 199.928) / 256.756)
=-0 / 0
=

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
=7.861 / 44.871
=

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))
=(7.555 / (7.555 + 199.928)) / (5.648 / (5.648 + 167.079))
=0.036413 / 0.032699
=

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)
=(24.318 / 7.861) / (28.852 / 44.871)
=3.0935 / 0.642999
=

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 + 425.422) / 216.213) / ((61.4 + 383.894) / 256.756)
=1.967606 / 1.734308
=

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
=(-21.462 - 0 - -13.738) / 216.213
=-0.035724

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.


TH Heavy Engineering Bhd Beneish M-Score Related Terms

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


TH Heavy Engineering Bhd Business Description

Traded in Other Exchanges
N/A
Address
No. 9, Persiaran KLCC,, Level 28, MOF Inc. Tower,, Wilayah Persekutuan., Kuala Lumpur, SGR, MYS, 50088
TH Heavy Engineering Bhd is engaged in the fabrication of offshore oil and gas facilities. The businesses activities of the company are offshore structures fabrications which include inter-platform bridges, booms, compression platforms, modules, decks, and living quarters, HUC and topside major maintenance, marine services, offshore crane manufacturing, and shipbuilding and ship repair. Its segments include Construction services, Offshore crane works, and Others. The company derives the maximum revenue from the Construction service segment. Geographically, it operates in Malaysia.

TH Heavy Engineering Bhd Headlines

No Headlines