GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Hextar Healthcare Bhd (XKLS:7803) » Definitions » Beneish M-Score

Hextar Healthcare Bhd (XKLS:7803) Beneish M-Score : -2.71 (As of May. 26, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Hextar Healthcare 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7803' s Beneish M-Score Range Over the Past 10 Years
Min: -4.44   Med: -2.45   Max: 1.94
Current: -2.71

During the past 13 years, the highest Beneish M-Score of Hextar Healthcare Bhd was 1.94. The lowest was -4.44. And the median was -2.45.


Hextar Healthcare Bhd Beneish M-Score Historical Data

The historical data trend for Hextar Healthcare 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.

Hextar Healthcare Bhd Beneish M-Score Chart

Hextar Healthcare 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 -2.62 -2.11 -1.44 1.94 -2.71

Hextar Healthcare Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 1.94 - - - -2.71

Competitive Comparison of Hextar Healthcare Bhd's Beneish M-Score

For the Specialty Chemicals subindustry, Hextar Healthcare 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.


Hextar Healthcare Bhd's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Hextar Healthcare Bhd's Beneish M-Score distribution charts can be found below:

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



Hextar Healthcare 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 Hextar Healthcare 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 * 0.9189+0.528 * 1.3234+0.404 * 1.2042+0.892 * 0.874+0.115 * 0.7097
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4485+4.679 * -0.07102-0.327 * 0.5385
=-2.71

* 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 RM19.3 Mil.
Revenue was RM156.5 Mil.
Gross Profit was RM91.4 Mil.
Total Current Assets was RM184.5 Mil.
Total Assets was RM578.3 Mil.
Property, Plant and Equipment(Net PPE) was RM190.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM19.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.4 Mil.
Total Current Liabilities was RM30.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM3.6 Mil.
Net Income was RM-64.4 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-23.3 Mil.
Total Receivables was RM24.0 Mil.
Revenue was RM179.0 Mil.
Gross Profit was RM138.4 Mil.
Total Current Assets was RM277.5 Mil.
Total Assets was RM692.1 Mil.
Property, Plant and Equipment(Net PPE) was RM212.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM15.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.3 Mil.
Total Current Liabilities was RM72.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM3.3 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)
=(19.281 / 156.488) / (24.008 / 179.041)
=0.123211 / 0.134092
=0.9189

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)
=(138.443 / 179.041) / (91.432 / 156.488)
=0.773247 / 0.584275
=1.3234

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 - (184.499 + 190.267) / 578.318) / (1 - (277.515 + 212.319) / 692.142)
=0.351972 / 0.292293
=1.2042

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
=156.488 / 179.041
=0.874

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))
=(15.197 / (15.197 + 212.319)) / (19.769 / (19.769 + 190.267))
=0.066795 / 0.094122
=0.7097

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)
=(0.381 / 156.488) / (0.301 / 179.041)
=0.002435 / 0.001681
=1.4485

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)
=((3.57 + 30.648) / 578.318) / ((3.287 + 72.766) / 692.142)
=0.059168 / 0.109881
=0.5385

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
=(-64.377 - 0 - -23.305) / 578.318
=-0.07102

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.

Hextar Healthcare Bhd has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.


Hextar Healthcare Bhd Beneish M-Score Related Terms

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


Hextar Healthcare Bhd (XKLS:7803) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Bercham, Lot 138201, Off 3/4 Mile, Kawasan Perindustrian Bercham, Ipoh, PRK, MYS, 31400
Hextar Healthcare Bhd, formerly Rubberex Corp (M) Bhd is principally involved in an investment holding. Through its subsidiaries, it manufactures and sells rubber gloves. The company offers a wide range of industrial and safety gloves, household rubber gloves, and disposable vinyl and nitrile gloves. The company operates in three different segments namely Gloves operation Medical devices operation and Investment holding. It has operations in Malaysia and Europe.

Hextar Healthcare Bhd (XKLS:7803) Headlines

No Headlines