GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Teo Seng Capital Bhd (XKLS:7252) » Definitions » Beneish M-Score

Teo Seng Capital Bhd (XKLS:7252) Beneish M-Score : -2.96 (As of Dec. 15, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Teo Seng Capital 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.

Good Sign:

Beneish M-Score -2.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7252' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.67   Max: 11.56
Current: -2.96

During the past 13 years, the highest Beneish M-Score of Teo Seng Capital Bhd was 11.56. The lowest was -3.00. And the median was -2.67.


Teo Seng Capital Bhd Beneish M-Score Historical Data

The historical data trend for Teo Seng Capital 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.

Teo Seng Capital Bhd Beneish M-Score Chart

Teo Seng Capital Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.56 -2.24 -2.40 -2.68 -2.96

Teo Seng Capital Bhd Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - -2.96 - - -

Competitive Comparison of Teo Seng Capital Bhd's Beneish M-Score

For the Farm Products subindustry, Teo Seng Capital 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.


Teo Seng Capital Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Teo Seng Capital Bhd's Beneish M-Score distribution charts can be found below:

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



Teo Seng Capital 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 Teo Seng Capital 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 * 0.7626+0.528 * 0.6962+0.404 * 0.7005+0.892 * 1.1672+0.115 * 0.9335
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.048889-0.327 * 0.6839
=-2.96

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was RM54.1 Mil.
Revenue was RM761.0 Mil.
Gross Profit was RM254.9 Mil.
Total Current Assets was RM312.8 Mil.
Total Assets was RM704.7 Mil.
Property, Plant and Equipment(Net PPE) was RM391.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM28.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM145.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM53.5 Mil.
Net Income was RM155.8 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM190.3 Mil.
Total Receivables was RM60.8 Mil.
Revenue was RM652.0 Mil.
Gross Profit was RM152.1 Mil.
Total Current Assets was RM240.9 Mil.
Total Assets was RM620.2 Mil.
Property, Plant and Equipment(Net PPE) was RM379.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM25.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM206.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM48.7 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)
=(54.117 / 760.982) / (60.796 / 651.967)
=0.071115 / 0.09325
=0.7626

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)
=(152.06 / 651.967) / (254.942 / 760.982)
=0.233233 / 0.335017
=0.6962

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 - (312.775 + 391.682) / 704.734) / (1 - (240.853 + 378.966) / 620.167)
=0.000393 / 0.000561
=0.7005

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
=760.982 / 651.967
=1.1672

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))
=(25.749 / (25.749 + 378.966)) / (28.648 / (28.648 + 391.682))
=0.063623 / 0.068156
=0.9335

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 / 760.982) / (0 / 651.967)
=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)
=((53.509 + 145.13) / 704.734) / ((48.677 + 206.914) / 620.167)
=0.281864 / 0.412133
=0.6839

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
=(155.803 - 0 - 190.257) / 704.734
=-0.048889

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.

Teo Seng Capital Bhd has a M-score of -2.96 suggests that the company is unlikely to be a manipulator.


Teo Seng Capital Bhd Beneish M-Score Related Terms

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


Teo Seng Capital Bhd Business Description

Traded in Other Exchanges
N/A
Address
Jalan Air Hitam, Lot PTD 25740, Batu 4, Yong Peng, JHR, MYS, 83700
Teo Seng Capital Bhd engages in the poultry farming business. The company operates through two segments: Poultry, and Trading & Others. The firm manufactures and markets eggs, paper egg trays, and animal feeds; and its products include eggs, fertiliser, animal health products, fresh layer hen, & hard boiled eggs. It also provides waste management services. Geographically, it has operations in Malaysia, Singapore, and other countries. The firm earns the majority of its revenue from the Poultry farming segment in Malaysia.

Teo Seng Capital Bhd Headlines

No Headlines