Tomei Consolidated Bhd (XKLS:7230) Beneish M-Score: -1.79 (As of Jun. 25, 2026)


XKLS:7230 Tomei Consolidated Bhd XKLS:7230
93 GF Score
Price RM1.74
GF Value RM2.41
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Tomei Consolidated Bhd Beneish M-Score?

Tomei Consolidated Bhd XKLS:7230 -1.14% 93 Beneish M-Score is -1.79 as of Jun. 25, 2026. GuruFocus rates XKLS:7230 with a GF Score™ of 93/100 and a GF Value™ of RM2.41 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Tomei Consolidated Bhd ranks worse than 82.34% 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 -1.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7230' s Beneish M-Score Range Over the Past 10 Years
Min: -3.49   Med: -2.1   Max: 1.21
Current: -1.79

During the past 13 years, the highest Beneish M-Score of Tomei Consolidated Bhd was 1.21. The lowest was -3.49. And the median was -2.10.


Tomei Consolidated Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tomei Consolidated 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.

Tomei Consolidated Bhd Beneish M-Score Chart

Tomei Consolidated Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.79 -2.05 0.73 -1.99 -1.85

Tomei Consolidated 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 -2.17 -2.31 -1.98 -1.85 -1.79

XKLS:7230 vs TPR, SIG: Beneish M-Score Comparison

For the Luxury Goods subindustry, Tomei Consolidated 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.


Tomei Consolidated Bhd Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tomei Consolidated Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:7230
93GF Score
Tomei Consolidated Bhd XKLS:7230
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tomei Consolidated 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 Tomei Consolidated 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 * 1.0266+0.528 * 0.9003+0.404 * 0.6853+0.892 * 1.4249+0.115 * 1.0949
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.889+4.679 * 0.095804-0.327 * 1.0349
=-1.79

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was RM105 Mil.
Revenue was 563.191 + 387.935 + 267.41 + 310.812 = RM1,529 Mil.
Gross Profit was 137.735 + 109.973 + 74.327 + 81.788 = RM404 Mil.
Total Current Assets was RM1,039 Mil.
Total Assets was RM1,145 Mil.
Property, Plant and Equipment(Net PPE) was RM102 Mil.
Depreciation, Depletion and Amortization(DDA) was RM35 Mil.
Selling, General, & Admin. Expense(SGA) was RM190 Mil.
Total Current Liabilities was RM363 Mil.
Long-Term Debt & Capital Lease Obligation was RM158 Mil.
Net Income was 52.071 + 31.335 + 22.509 + 25.153 = RM131 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was 30.259 + -25.338 + 5.028 + 11.403 = RM21 Mil.
Total Receivables was RM72 Mil.
Revenue was 348.006 + 242.781 + 215.637 + 266.905 = RM1,073 Mil.
Gross Profit was 84.152 + 63.414 + 41.695 + 65.904 = RM255 Mil.
Total Current Assets was RM803 Mil.
Total Assets was RM878 Mil.
Property, Plant and Equipment(Net PPE) was RM70 Mil.
Depreciation, Depletion and Amortization(DDA) was RM27 Mil.
Selling, General, & Admin. Expense(SGA) was RM150 Mil.
Total Current Liabilities was RM254 Mil.
Long-Term Debt & Capital Lease Obligation was RM131 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)
=(105.372 / 1529.348) / (72.036 / 1073.329)
=0.0689 / 0.067115
=1.0266

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)
=(255.165 / 1073.329) / (403.823 / 1529.348)
=0.237732 / 0.264049
=0.9003

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 - (1038.638 + 101.967) / 1145.216) / (1 - (803.445 + 69.714) / 878.319)
=0.004026 / 0.005875
=0.6853

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
=1529.348 / 1073.329
=1.4249

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))
=(27.302 / (27.302 + 69.714)) / (35.273 / (35.273 + 101.967))
=0.281417 / 0.257017
=1.0949

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)
=(190.144 / 1529.348) / (150.117 / 1073.329)
=0.12433 / 0.139861
=0.889

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)
=((157.954 + 362.585) / 1145.216) / ((131.443 + 254.313) / 878.319)
=0.454533 / 0.439198
=1.0349

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
=(131.068 - 0 - 21.352) / 1145.216
=0.095804

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.

Tomei Consolidated Bhd has a M-score of -1.79 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 -1.79 mean?
Tomei Consolidated Bhd (XKLS:7230) has a Beneish M-Score of -1.79 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tomei Consolidated Bhd and its competitors. According to the industry distribution chart, Tomei Consolidated Bhd ranks #895 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 82.3%.
Is Tomei Consolidated Bhd's Beneish M-Score too high?
Tomei Consolidated Bhd's current Beneish M-Score is -1.79. Based on the distribution chart, Tomei Consolidated Bhd ranks #895 out of 1087 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Tomei Consolidated Bhd has a GF Score™ of 93/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tomei Consolidated Bhd's Beneish M-Score compare to TPR and SIG?
According to the Retail - Cyclical industry distribution chart, Tomei Consolidated Bhd ranks #895 out of 1087 companies for Beneish M-Score. This places Tomei Consolidated 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Tomei Consolidated Bhd and its competitors. Tomei Consolidated Bhd's current Beneish M-Score is -1.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tomei Consolidated Bhd stock overvalued right now?
Based on GuruFocus' analysis, Tomei Consolidated Bhd (XKLS:7230) is currently considered Modestly Undervalued. The stock's GF Value™ is RM2.41, compared to a current price of RM1.74 — trading 27.8% below its estimated fair value. The current Beneish M-Score is -1.79. Tomei Consolidated Bhd's overall GF Score™ is 93/100 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 Tomei Consolidated Bhd (XKLS:7230), the current Beneish M-Score is -1.79 as of Jun. 25, 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 Tomei Consolidated Bhd (XKLS:7230) Overvalued in 2026?

Based on GuruFocus' analysis, Tomei Consolidated Bhd stock appears to be undervalued. The current stock price of RM1.74 is trading 27.8% below its estimated GF Value™ of RM2.41. GuruFocus considers Tomei Consolidated Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:7230:

  • Beneish M-Score: -1.79
  • GF Value™: RM2.41 vs. price of RM1.74 (27.8% below fair value)
  • GF Score™: 93/100 with 3 warning signs

No single metric tells the full story. See the XKLS:7230 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tomei Consolidated Bhd Business Description

Address Jalan 2/131A, Jalan Kelang Lama, 8-1, Batu 6, Project Jaya Industrial Estate, Kuala Lumpur, MYS, 58200
Tomei Consolidated Bhd is an integrated jewellery manufacturer and retailer of gold and jewellery. The company operates its business through two segments: Manufacturing & Wholesale; and Retail. The company operates predominantly in Malaysia. Beyond Malaysia, the company's products are exported to Singapore, Brunei, and Germany. The M&W division operates a production facility in Kuala Lumpur, manufacturing jewellery for both the retail division and third-party customers, including manufacturers, wholesalers, and retailers. The company operates some retail outlets under the brands Tomei, Goldheart, and Le Lumiere. Its retail segment contributes to the vast majority of total revenue.
93GF Score

Get the complete analysis for XKLS:7230

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

RM1.74
Price
RM2.41
GF Value