GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Lotus KFM Bhd (XKLS:8303) » Definitions » Beneish M-Score

Lotus KFM Bhd (XKLS:8303) Beneish M-Score : -3.30 (As of Jun. 16, 2024)


View and export this data going back to 1991. Start your Free Trial

What is Lotus KFM 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 -3.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:8303' s Beneish M-Score Range Over the Past 10 Years
Min: -32.13   Med: -3.44   Max: 31.42
Current: -3.3

During the past 13 years, the highest Beneish M-Score of Lotus KFM Bhd was 31.42. The lowest was -32.13. And the median was -3.44.


Lotus KFM Bhd Beneish M-Score Historical Data

The historical data trend for Lotus KFM 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.

Lotus KFM Bhd Beneish M-Score Chart

Lotus KFM Bhd Annual Data
Trend Mar14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.63 - - - -3.38

Lotus KFM Bhd Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 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 - -1.88 -3.38 -3.73 -3.30

Competitive Comparison of Lotus KFM Bhd's Beneish M-Score

For the Packaged Foods subindustry, Lotus KFM 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.


Lotus KFM Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Lotus KFM 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 Lotus KFM 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 * 1.0997+0.528 * 0.7674+0.404 * 0+0.892 * 0.8287+0.115 * 2.2269
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.9983+4.679 * -0.050884-0.327 * 0.8838
=-3.30

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM18.60 Mil.
Revenue was 12.622 + 10.911 + 13.587 + 13.919 = RM51.04 Mil.
Gross Profit was 0.383 + 0.581 + 0.447 + 1.319 = RM2.73 Mil.
Total Current Assets was RM44.71 Mil.
Total Assets was RM100.01 Mil.
Property, Plant and Equipment(Net PPE) was RM55.30 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.83 Mil.
Selling, General, & Admin. Expense(SGA) was RM3.98 Mil.
Total Current Liabilities was RM6.24 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.20 Mil.
Net Income was -0.253 + 0.024 + 0.683 + 0.882 = RM1.34 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was -0.755 + -0.285 + 2.8 + 4.665 = RM6.43 Mil.
Total Receivables was RM20.41 Mil.
Revenue was 13.912 + 17.09 + 17.842 + 12.746 = RM61.59 Mil.
Gross Profit was 1.3 + 0.552 + -0.097 + 0.773 = RM2.53 Mil.
Total Current Assets was RM44.16 Mil.
Total Assets was RM91.05 Mil.
Property, Plant and Equipment(Net PPE) was RM22.46 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.72 Mil.
Selling, General, & Admin. Expense(SGA) was RM2.40 Mil.
Total Current Liabilities was RM6.14 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.70 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)
=(18.599 / 51.039) / (20.409 / 61.59)
=0.364408 / 0.331369
=1.0997

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)
=(2.528 / 61.59) / (2.73 / 51.039)
=0.041046 / 0.053489
=0.7674

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 - (44.71 + 55.301) / 100.011) / (1 - (44.159 + 22.458) / 91.049)
=0 / 0.268339
=0

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
=51.039 / 61.59
=0.8287

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))
=(1.724 / (1.724 + 22.458)) / (1.829 / (1.829 + 55.301))
=0.071293 / 0.032015
=2.2269

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)
=(3.981 / 51.039) / (2.404 / 61.59)
=0.077999 / 0.039032
=1.9983

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)
=((7.198 + 6.237) / 100.011) / ((7.703 + 6.136) / 91.049)
=0.134335 / 0.151995
=0.8838

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
=(1.336 - 0 - 6.425) / 100.011
=-0.050884

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.

Lotus KFM Bhd has a M-score of -3.30 suggests that the company is unlikely to be a manipulator.


Lotus KFM Bhd Beneish M-Score Related Terms

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


Lotus KFM Bhd (XKLS:8303) Business Description

Traded in Other Exchanges
N/A
Address
Lebuh IRC, Unit T2-L3-1 and 3, Level 3 IOI City Tower Two, IOI Resort City, Putrajaya, SGR, MYS, 62502
Lotus KFM Bhd is engaged in flour milling and trading in its related products. The two main sources of revenue comprise Wheat Flour and Trading of Tapioca Flour and Cornflour. Some of its Pre-Mix products are Easimix Golden Sponge, Easimix Butter, Easimix Potato, Golden Sponge Mix, and Easimix Light Wholemeal.

Lotus KFM Bhd (XKLS:8303) Headlines

No Headlines