GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » KESM Industries Bhd (XKLS:9334) » Definitions » Beneish M-Score

KESM Industries Bhd (XKLS:9334) Beneish M-Score : -2.94 (As of May. 17, 2024)


View and export this data going back to 1994. Start your Free Trial

What is KESM Industries 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 -2.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:9334' s Beneish M-Score Range Over the Past 10 Years
Min: -3.78   Med: -3.05   Max: -1.71
Current: -2.94

During the past 13 years, the highest Beneish M-Score of KESM Industries Bhd was -1.71. The lowest was -3.78. And the median was -3.05.


KESM Industries Bhd Beneish M-Score Historical Data

The historical data trend for KESM Industries 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.

KESM Industries Bhd Beneish M-Score Chart

KESM Industries Bhd Annual Data
Trend Jul14 Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.26 -3.78 -2.42 -2.89 -2.94

KESM Industries Bhd Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 - - -2.94 - -

Competitive Comparison of KESM Industries Bhd's Beneish M-Score

For the Semiconductors subindustry, KESM Industries 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.


KESM Industries Bhd's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, KESM Industries Bhd's Beneish M-Score distribution charts can be found below:

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



KESM Industries 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 KESM Industries 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 * 1.1897+0.528 * 0.9781+0.404 * 1.0526+0.892 * 0.9252+0.115 * 1.2815
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.060565-0.327 * 1.9987
=-2.94

* 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 (Jul23) TTM:Last Year (Jul22) TTM:
Total Receivables was RM52.5 Mil.
Revenue was RM228.3 Mil.
Gross Profit was RM210.0 Mil.
Total Current Assets was RM299.7 Mil.
Total Assets was RM485.1 Mil.
Property, Plant and Equipment(Net PPE) was RM179.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM39.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM65.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM56.5 Mil.
Net Income was RM-3.1 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM26.2 Mil.
Total Receivables was RM47.7 Mil.
Revenue was RM246.7 Mil.
Gross Profit was RM222.0 Mil.
Total Current Assets was RM250.3 Mil.
Total Assets was RM425.6 Mil.
Property, Plant and Equipment(Net PPE) was RM170.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM51.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM38.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM15.4 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)
=(52.526 / 228.283) / (47.719 / 246.736)
=0.230092 / 0.193401
=1.1897

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)
=(222.026 / 246.736) / (210.011 / 228.283)
=0.899852 / 0.919959
=0.9781

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 - (299.747 + 179.574) / 485.051) / (1 - (250.312 + 170.553) / 425.642)
=0.011813 / 0.011223
=1.0526

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
=228.283 / 246.736
=0.9252

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))
=(51.457 / (51.457 + 170.553)) / (39.649 / (39.649 + 179.574))
=0.231778 / 0.180861
=1.2815

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 / 228.283) / (0 / 246.736)
=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)
=((56.45 + 65.047) / 485.051) / ((15.394 + 37.95) / 425.642)
=0.250483 / 0.125326
=1.9987

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
=(-3.13 - 0 - 26.247) / 485.051
=-0.060565

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.

KESM Industries Bhd has a M-score of -2.94 suggests that the company is unlikely to be a manipulator.


KESM Industries Bhd Beneish M-Score Related Terms

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


KESM Industries Bhd (XKLS:9334) Business Description

Traded in Other Exchanges
N/A
Address
17 Jalan SS7/26, 802, 8th Floor, Block C, Kelana Square, Petaling Jaya, SGR, MYS, 47301
KESM Industries Bhd is a Malaysia-based company. It operates its business through segments that are Burn-in, Testing, and Electronic Manufacturing Services. The company's products are used by the semiconductor industry. Geographically, the company's products are sold in Malaysia, the People's Republic of China, and Other regions. The Malaysia region generates maximum revenue for the company.

KESM Industries Bhd (XKLS:9334) Headlines

No Headlines