SEG International Bhd (XKLS:9792) Beneish M-Score: -2.69 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKLS:9792 SEG International Bhd XKLS:9792
47 GF Score
Price RM0.64
GF Value RM0.65
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is SEG International Bhd Beneish M-Score?

SEG International Bhd XKLS:9792 -1.55% 47 Beneish M-Score is -2.69 as of Jul. 14, 2026. GuruFocus rates XKLS:9792 with a GF Score™ of 47/100 and a GF Value™ of RM0.65 (Fairly Valued). The stock has 7 warning signs investors should review. Among 239 Education companies, SEG International Bhd ranks better than 59% 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:9792' s Beneish M-Score Range Over the Past 10 Years
Min: -3.53   Med: -2.72   Max: -1.93
Current: -2.69

During the past 13 years, the highest Beneish M-Score of SEG International Bhd was -1.93. The lowest was -3.53. And the median was -2.72.


SEG International Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SEG International 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.

SEG International Bhd Beneish M-Score Chart

SEG International Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.12 -2.74 -2.69 -2.72 -2.82

SEG International 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 -2.38 -2.49 -2.14 -2.82 -2.69

XKLS:9792 vs EDU, TAL, LAUR: Beneish M-Score Comparison

For the Education & Training Services subindustry, SEG International 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.


SEG International Bhd Beneish M-Score vs Education Industry

For the Education industry and Consumer Defensive sector, SEG International Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:9792
47GF Score
SEG International Bhd XKLS:9792
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SEG International 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 SEG International 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 * 1.0491+0.528 * 0.9821+0.404 * 1.0903+0.892 * 1.1363+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9411+4.679 * -0.086209-0.327 * 1.0214
=-2.69

* 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 RM61.4 Mil.
Revenue was 58.457 + 54.026 + 56.033 + 49.027 = RM217.5 Mil.
Gross Profit was 33.817 + 32.556 + 34.519 + 29.18 = RM130.1 Mil.
Total Current Assets was RM123.1 Mil.
Total Assets was RM466.0 Mil.
Property, Plant and Equipment(Net PPE) was RM272.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM55.6 Mil.
Total Current Liabilities was RM205.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM148.0 Mil.
Net Income was 3.008 + 1.173 + 4.707 + 0.247 = RM9.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 14.04 + 9.575 + 14.585 + 11.11 = RM49.3 Mil.
Total Receivables was RM51.5 Mil.
Revenue was 48.38 + 49.797 + 49.294 + 43.983 = RM191.5 Mil.
Gross Profit was 29.563 + 30.91 + 27.984 + 23.969 = RM112.4 Mil.
Total Current Assets was RM102.3 Mil.
Total Assets was RM441.9 Mil.
Property, Plant and Equipment(Net PPE) was RM278.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM52.0 Mil.
Total Current Liabilities was RM162.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM165.8 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)
=(61.381 / 217.543) / (51.493 / 191.454)
=0.282156 / 0.268958
=1.0491

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)
=(112.426 / 191.454) / (130.072 / 217.543)
=0.587222 / 0.597914
=0.9821

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 - (123.114 + 272.9) / 466.02) / (1 - (102.268 + 278.773) / 441.931)
=0.150221 / 0.137782
=1.0903

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
=217.543 / 191.454
=1.1363

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))
=(0 / (0 + 278.773)) / (0 / (0 + 272.9))
=0 / 0
=1

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)
=(55.613 / 217.543) / (52.009 / 191.454)
=0.255641 / 0.271653
=0.9411

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)
=((148.012 + 205.178) / 466.02) / ((165.835 + 162.068) / 441.931)
=0.757886 / 0.741978
=1.0214

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
=(9.135 - 0 - 49.31) / 466.02
=-0.086209

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.

SEG International Bhd has a M-score of -2.69 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 -2.69 mean?
SEG International Bhd (XKLS:9792) has a Beneish M-Score of -2.69 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SEG International Bhd and its competitors. According to the industry distribution chart, SEG International Bhd ranks #98 out of 239 companies in the Education industry, placing it in the top 41%.
Is SEG International Bhd's Beneish M-Score too high?
SEG International Bhd's current Beneish M-Score is -2.69. Based on the distribution chart, SEG International Bhd ranks #98 out of 239 companies in the Education industry, which is above the industry midpoint. Overall, SEG International Bhd has a GF Score™ of 47/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does SEG International Bhd's Beneish M-Score compare to EDU and TAL?
According to the Education industry distribution chart, SEG International Bhd ranks #98 out of 239 companies for Beneish M-Score. This puts SEG International Bhd in the upper 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 an Education company?
A good Beneish M-Score depends on the Education 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 SEG International Bhd and its competitors. SEG International Bhd's current Beneish M-Score is -2.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SEG International Bhd stock overvalued right now?
Based on GuruFocus' analysis, SEG International Bhd (XKLS:9792) is currently considered Fairly Valued. The stock's GF Value™ is RM0.65, compared to a current price of RM0.64 — trading 2.3% below its estimated fair value. The current Beneish M-Score is -2.69. SEG International Bhd's overall GF Score™ is 47/100 with 7 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 SEG International Bhd (XKLS:9792), the current Beneish M-Score is -2.69 as of Jul. 14, 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 SEG International Bhd (XKLS:9792) Overvalued in 2026?

Based on GuruFocus' analysis, SEG International Bhd stock appears to be undervalued. The current stock price of RM0.64 is trading 2.3% below its estimated GF Value™ of RM0.65. GuruFocus considers SEG International Bhd to be Fairly Valued.

Key valuation signals for XKLS:9792:

  • Beneish M-Score: -2.69
  • GF Value™: RM0.65 vs. price of RM0.64 (2.3% below fair value)
  • GF Score™: 47/100 with 7 warning signs

No single metric tells the full story. See the XKLS:9792 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SEG International Bhd Business Description

Address Jalan Teknologi, No. 9, 6th Floor, SEGi University, Kota Damansara, PJU 5, Taman Sains Selangor, Petaling Jaya, SGR, MYS, 47810
SEG International Bhd is engaged in the businesses of investment holding and provision of management consultancy services, property management, rental of premises, business advisory services, and educational and training services. Along with its subsidiaries, it is principally engaged in one segment, the provision of educational activities. The Group operates across higher education and K-12 segments, offering tertiary education and professional qualifications in Malaysia. It provides educational courses across different fields such as accounting and finance, health sciences, law, medicine, music, business, engineering, psychology, information technology, etc., through its university campuses, as well as online platforms. Geographically, the Group operates solely in Malaysia.
47GF Score

Get the complete analysis for XKLS:9792

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

RM0.64
Price
RM0.65
GF Value