GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Tomypak Holdings Bhd (XKLS:7285) » Definitions » Beneish M-Score

Tomypak Holdings Bhd (XKLS:7285) Beneish M-Score : -0.86 (As of Jun. 24, 2024)


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

What is Tomypak Holdings 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 -0.86 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:7285' s Beneish M-Score Range Over the Past 10 Years
Min: -3.02   Med: -2.8   Max: -0.86
Current: -0.86

During the past 13 years, the highest Beneish M-Score of Tomypak Holdings Bhd was -0.86. The lowest was -3.02. And the median was -2.80.


Tomypak Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Tomypak Holdings 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.

Tomypak Holdings Bhd Beneish M-Score Chart

Tomypak Holdings Bhd Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -2.42 -3.02 -0.86

Tomypak Holdings Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Mar22 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 - -0.86 - - -

Competitive Comparison of Tomypak Holdings Bhd's Beneish M-Score

For the Packaging & Containers subindustry, Tomypak Holdings 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.


Tomypak Holdings Bhd's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Tomypak Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Tomypak Holdings 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 Tomypak Holdings 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 * 1.9215+0.528 * -0.2581+0.404 * 0.057+0.892 * 0.375+0.115 * 1.4257
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.736+4.679 * 0.581147-0.327 * 0.7702
=-0.86

* 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 (Dec20) TTM:
Total Receivables was RM35.8 Mil.
Revenue was RM57.9 Mil.
Gross Profit was RM-15.4 Mil.
Total Current Assets was RM121.5 Mil.
Total Assets was RM217.3 Mil.
Property, Plant and Equipment(Net PPE) was RM95.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM6.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM14.0 Mil.
Total Current Liabilities was RM38.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM9.5 Mil.
Net Income was RM84.8 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-41.4 Mil.
Total Receivables was RM49.7 Mil.
Revenue was RM154.3 Mil.
Gross Profit was RM10.6 Mil.
Total Current Assets was RM80.4 Mil.
Total Assets was RM263.3 Mil.
Property, Plant and Equipment(Net PPE) was RM177.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM17.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM10.0 Mil.
Total Current Liabilities was RM67.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.3 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)
=(35.776 / 57.853) / (49.654 / 154.285)
=0.618395 / 0.321833
=1.9215

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)
=(10.615 / 154.285) / (-15.422 / 57.853)
=0.068801 / -0.266572
=-0.2581

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 - (121.49 + 95.515) / 217.284) / (1 - (80.358 + 177.013) / 263.298)
=0.001284 / 0.022511
=0.057

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
=57.853 / 154.285
=0.375

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))
=(17.454 / (17.454 + 177.013)) / (6.417 / (6.417 + 95.515))
=0.089753 / 0.062954
=1.4257

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)
=(13.953 / 57.853) / (9.96 / 154.285)
=0.24118 / 0.064556
=3.736

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)
=((9.504 + 38.167) / 217.284) / ((7.25 + 67.755) / 263.298)
=0.219395 / 0.284867
=0.7702

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
=(84.832 - 0 - -41.442) / 217.284
=0.581147

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.

Tomypak Holdings Bhd has a M-score of -0.86 signals that the company is likely to be a manipulator.


Tomypak Holdings Bhd Beneish M-Score Related Terms

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


Tomypak Holdings Bhd (XKLS:7285) Business Description

Traded in Other Exchanges
N/A
Address
No.11, Jalan Tahana, Kawasan Perindustrian Tampoi, Johor Bahru, JHR, MYS, 80350
Tomypak Holdings Bhd is a manufacturer and seller of flexible packaging materials, polyethylene, polypropylene films and sheets. The group's operation is divided into local and export market. The local market relates to sales to customers within Malaysia. The export market relates to sales to overseas customers with South East Asia being the principal market segment. Its product includes Premium packaging, used for packaging powdered beverage, High barrier metalized packaging for packaging seasoning and powdered beverage, Hot fill packaging, for packaging mayonnaise and sauces, General packaging, used for packaging confectionery, instant noodles and snacks, and Specialty used for packaging pet food and detergent.

Tomypak Holdings Bhd (XKLS:7285) Headlines

No Headlines