GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » PGF Capital Bhd (XKLS:8117) » Definitions » Beneish M-Score

PGF Capital Bhd (XKLS:8117) Beneish M-Score : -2.10 (As of Jun. 20, 2024)


View and export this data going back to 1990. Start your Free Trial

What is PGF 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 -2.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:8117' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.5   Max: -1.83
Current: -2.1

During the past 13 years, the highest Beneish M-Score of PGF Capital Bhd was -1.83. The lowest was -2.95. And the median was -2.50.


PGF Capital Bhd Beneish M-Score Historical Data

The historical data trend for PGF 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.

PGF Capital Bhd Beneish M-Score Chart

PGF Capital Bhd Annual Data
Trend Feb14 Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.44 -2.51 -2.66 -2.49 -2.10

PGF Capital Bhd Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23
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 - -2.10 - - -

Competitive Comparison of PGF Capital Bhd's Beneish M-Score

For the Specialty Chemicals subindustry, PGF 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.


PGF Capital Bhd's Beneish M-Score Distribution in the Chemicals Industry

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

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



PGF 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 PGF 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 * 0.7522+0.528 * 0.9087+0.404 * 0.9955+0.892 * 1.583+0.115 * 0.8294
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.030203-0.327 * 0.9437
=-2.10

* 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 (Feb23) TTM:Last Year (Feb22) TTM:
Total Receivables was RM19.6 Mil.
Revenue was RM91.1 Mil.
Gross Profit was RM58.0 Mil.
Total Current Assets was RM71.6 Mil.
Total Assets was RM289.4 Mil.
Property, Plant and Equipment(Net PPE) was RM62.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM34.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM16.8 Mil.
Net Income was RM16.3 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM7.5 Mil.
Total Receivables was RM16.4 Mil.
Revenue was RM57.6 Mil.
Gross Profit was RM33.3 Mil.
Total Current Assets was RM57.4 Mil.
Total Assets was RM264.7 Mil.
Property, Plant and Equipment(Net PPE) was RM64.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM34.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM15.8 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)
=(19.578 / 91.111) / (16.441 / 57.555)
=0.214881 / 0.285657
=0.7522

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)
=(33.303 / 57.555) / (58.016 / 91.111)
=0.578629 / 0.636762
=0.9087

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 - (71.583 + 62.031) / 289.406) / (1 - (57.362 + 64.216) / 264.737)
=0.538316 / 0.540759
=0.9955

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
=91.111 / 57.555
=1.583

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))
=(7.381 / (7.381 + 64.216)) / (8.805 / (8.805 + 62.031))
=0.103091 / 0.124301
=0.8294

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 / 91.111) / (0 / 57.555)
=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)
=((16.784 + 34.844) / 289.406) / ((15.818 + 34.227) / 264.737)
=0.178393 / 0.189037
=0.9437

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
=(16.272 - 0 - 7.531) / 289.406
=0.030203

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.

PGF Capital Bhd has a M-score of -2.10 suggests that the company is unlikely to be a manipulator.


PGF Capital Bhd Beneish M-Score Related Terms

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


PGF Capital Bhd (XKLS:8117) Business Description

Traded in Other Exchanges
N/A
Address
No. 2449, Lorong Perusahaan Sepuluh, Kawasan Perusahaan Perai, Perai, PNG, MYS, 13600
PGF Capital Bhd is an investment holding company with subsidiaries involved in manufacturing, agriculture, property development, and property investment. The Group has three business segments namely fibre glasswool and related products; Property development and Investment holding. The company generates maximum revenue from the fibre glasswool and related products segment. fibre glasswool and related products segment is a manufacturer and distributor of fibre glasswool and other related products.

PGF Capital Bhd (XKLS:8117) Headlines

No Headlines