Lay Hong Bhd (XKLS:9385) Beneish M-Score: -2.46 (As of Jun. 26, 2026)


XKLS:9385 Lay Hong Bhd XKLS:9385
51 GF Score
Price RM0.24
GF Value RM0.31
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Lay Hong Bhd Beneish M-Score?

Lay Hong Bhd XKLS:9385 51 Beneish M-Score is -2.46 as of Jun. 26, 2026. GuruFocus rates XKLS:9385 with a GF Score™ of 51/100 and a GF Value™ of RM0.31 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, Lay Hong Bhd ranks worse than 55.06% on this metric.

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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:9385' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.49   Max: -0.72
Current: -2.46

During the past 13 years, the highest Beneish M-Score of Lay Hong Bhd was -0.72. The lowest was -2.97. And the median was -2.49.


Lay Hong Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Lay Hong 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.

Lay Hong Bhd Beneish M-Score Chart

Lay Hong Bhd Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.51 -2.97 -2.84 -2.44 -2.46

Lay Hong Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.44 -2.36 -2.16 -2.44 -2.46

XKLS:9385 vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, Lay Hong 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.


Lay Hong Bhd Beneish M-Score vs Consumer Packaged Goods Industry

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

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


XKLS:9385
51GF Score
Lay Hong Bhd XKLS:9385
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Lay Hong 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 Lay Hong 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 * 1.1139+0.528 * 1.0687+0.404 * 1.2137+0.892 * 1.0372+0.115 * 1.2802
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1345+4.679 * -0.064576-0.327 * 0.833
=-2.46

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was RM130 Mil.
Revenue was 283.644 + 288.486 + 286.554 + 266.081 = RM1,125 Mil.
Gross Profit was 56.892 + 72.868 + 71.198 + 55.47 = RM256 Mil.
Total Current Assets was RM446 Mil.
Total Assets was RM1,310 Mil.
Property, Plant and Equipment(Net PPE) was RM841 Mil.
Depreciation, Depletion and Amortization(DDA) was RM52 Mil.
Selling, General, & Admin. Expense(SGA) was RM179 Mil.
Total Current Liabilities was RM277 Mil.
Long-Term Debt & Capital Lease Obligation was RM81 Mil.
Net Income was 9.926 + 17.526 + 25.921 + 11.166 = RM65 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0 Mil.
Cash Flow from Operations was 41.547 + 43.638 + 36.809 + 27.149 = RM149 Mil.
Total Receivables was RM112 Mil.
Revenue was 246.864 + 287.105 + 276.667 + 273.824 = RM1,084 Mil.
Gross Profit was 56.674 + 81.558 + 74.355 + 51.636 = RM264 Mil.
Total Current Assets was RM443 Mil.
Total Assets was RM1,099 Mil.
Property, Plant and Equipment(Net PPE) was RM641 Mil.
Depreciation, Depletion and Amortization(DDA) was RM52 Mil.
Selling, General, & Admin. Expense(SGA) was RM152 Mil.
Total Current Liabilities was RM266 Mil.
Long-Term Debt & Capital Lease Obligation was RM94 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)
=(129.963 / 1124.765) / (112.497 / 1084.46)
=0.115547 / 0.103735
=1.1139

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)
=(264.223 / 1084.46) / (256.428 / 1124.765)
=0.243645 / 0.227984
=1.0687

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 - (446.262 + 840.761) / 1310.156) / (1 - (442.641 + 640.603) / 1099.236)
=0.017657 / 0.014548
=1.2137

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
=1124.765 / 1084.46
=1.0372

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))
=(51.704 / (51.704 + 640.603)) / (52.088 / (52.088 + 840.761))
=0.074684 / 0.058339
=1.2802

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)
=(178.828 / 1124.765) / (151.976 / 1084.46)
=0.158991 / 0.14014
=1.1345

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)
=((81.126 + 276.945) / 1310.156) / ((94.404 + 266.235) / 1099.236)
=0.273304 / 0.328082
=0.833

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
=(64.539 - 0 - 149.143) / 1310.156
=-0.064576

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.

Lay Hong Bhd has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.46 mean?
Lay Hong Bhd (XKLS:9385) has a Beneish M-Score of -2.46 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Lay Hong Bhd and its competitors. According to the industry distribution chart, Lay Hong Bhd ranks #1018 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 55.1%.
Is Lay Hong Bhd's Beneish M-Score too high?
Lay Hong Bhd's current Beneish M-Score is -2.46. Based on the distribution chart, Lay Hong Bhd ranks #1018 out of 1849 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Lay Hong Bhd has a GF Score™ of 51/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Lay Hong Bhd's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Lay Hong Bhd ranks #1018 out of 1849 companies for Beneish M-Score. This places Lay Hong Bhd in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Lay Hong Bhd and its competitors. Lay Hong Bhd's current Beneish M-Score is -2.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lay Hong Bhd stock overvalued right now?
Based on GuruFocus' analysis, Lay Hong Bhd (XKLS:9385) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.31, compared to a current price of RM0.24 — trading 24.2% below its estimated fair value. The current Beneish M-Score is -2.46. Lay Hong Bhd's overall GF Score™ is 51/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Lay Hong Bhd (XKLS:9385), the current Beneish M-Score is -2.46 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Lay Hong Bhd (XKLS:9385) Overvalued in 2026?

Based on GuruFocus' analysis, Lay Hong Bhd stock appears to be undervalued. The current stock price of RM0.24 is trading 24.2% below its estimated GF Value™ of RM0.31. GuruFocus considers Lay Hong Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:9385:

  • Beneish M-Score: -2.46
  • GF Value™: RM0.31 vs. price of RM0.24 (24.2% below fair value)
  • GF Score™: 51/100 with 2 warning signs

No single metric tells the full story. See the XKLS:9385 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Lay Hong Bhd Business Description

Address Jalan Empayar, Off Persiaran, No. 2 Level 10-12, Wisma Lay Hong, Sultan Ibrahim / KU1, Klang, SGR, MYS, 41150
Lay Hong Bhd is engaged in integrated livestock farming and Investment holding. The Company's three core businesses are Integrated livestock farming, Food manufacturing, and Retail business. It generates maximum revenue from the Integrated livestock farming segment that includes layer and broiler operations.
51GF Score

Get the complete analysis for XKLS:9385

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.24
Price
RM0.31
GF Value