GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » ABM Fujiya Bhd (XKLS:5198) » Definitions » Beneish M-Score

ABM Fujiya Bhd (XKLS:5198) Beneish M-Score : 1385.70 (As of Jun. 06, 2024)


View and export this data going back to 2013. Start your Free Trial

What is ABM Fujiya 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.

Warning Sign:

Beneish M-Score 1385.7 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:5198' s Beneish M-Score Range Over the Past 10 Years
Min: -3.44   Med: -2.83   Max: 1385.7
Current: 1385.7

During the past 12 years, the highest Beneish M-Score of ABM Fujiya Bhd was 1385.70. The lowest was -3.44. And the median was -2.83.


ABM Fujiya Bhd Beneish M-Score Historical Data

The historical data trend for ABM Fujiya 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.

ABM Fujiya Bhd Beneish M-Score Chart

ABM Fujiya Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.15 -3.25 -3.05 - 1,385.70

ABM Fujiya 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 - - - 1,385.70 -

Competitive Comparison of ABM Fujiya Bhd's Beneish M-Score

For the Auto Parts subindustry, ABM Fujiya 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.


ABM Fujiya Bhd's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, ABM Fujiya Bhd's Beneish M-Score distribution charts can be found below:

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



ABM Fujiya 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 ABM Fujiya 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 * 1.5993+0.528 * 4.3083+0.404 * 3430.3333+0.892 * 1.2656+0.115 * 0.6602
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8185+4.679 * 0.059273-0.327 * 1.2411
=1,385.70

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was RM105.0 Mil.
Revenue was RM127.5 Mil.
Gross Profit was RM4.1 Mil.
Total Current Assets was RM250.3 Mil.
Total Assets was RM465.3 Mil.
Property, Plant and Equipment(Net PPE) was RM210.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM13.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.8 Mil.
Total Current Liabilities was RM263.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM49.5 Mil.
Net Income was RM-15.2 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-42.7 Mil.
Total Receivables was RM51.9 Mil.
Revenue was RM100.8 Mil.
Gross Profit was RM13.8 Mil.
Total Current Assets was RM185.9 Mil.
Total Assets was RM368.3 Mil.
Property, Plant and Equipment(Net PPE) was RM182.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.4 Mil.
Total Current Liabilities was RM185.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM14.6 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)
=(104.974 / 127.525) / (51.86 / 100.759)
=0.823164 / 0.514693
=1.5993

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)
=(13.793 / 100.759) / (4.052 / 127.525)
=0.136891 / 0.031774
=4.3083

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 - (250.309 + 210.172) / 465.269) / (1 - (185.921 + 182.41) / 368.332)
=0.010291 / 3.0E-6
=3430.3333

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
=127.525 / 100.759
=1.2656

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))
=(7.67 / (7.67 + 182.41)) / (13.681 / (13.681 + 210.172))
=0.040351 / 0.061116
=0.6602

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)
=(12.821 / 127.525) / (12.376 / 100.759)
=0.100537 / 0.122828
=0.8185

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)
=((49.538 + 263.81) / 465.269) / ((14.616 + 185.265) / 368.332)
=0.673477 / 0.542665
=1.2411

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
=(-15.161 - 0 - -42.739) / 465.269
=0.059273

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.

ABM Fujiya Bhd has a M-score of 1,385.70 signals that the company is likely to be a manipulator.


ABM Fujiya Bhd Beneish M-Score Related Terms

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


ABM Fujiya Bhd (XKLS:5198) Business Description

Traded in Other Exchanges
N/A
Address
Lorong Pangkalan, Off Jalan Pangkalan, Lot 2224, Section 66, Pending Industrial Estate, Kuching, SWK, MYS, 93450
ABM Fujiya Bhd is engaged in investment holding activities. The company through its subsidiaries is involved in the manufacturing of automotive batteries and other batteries. In addition, it is also engaged in the dealing and retailing of automotive batteries and lubricants. The company is organized into two reportable segments, Manufacturing and Marketing. The manufacturing segment, which is the key revenue driver, includes the manufacturing and distribution of batteries, and the Marketing segment includes the marketing and retailing of batteries and lubricants. Its primary geographic markets are Malaysia, United Arab Emirates, Nigeria, Singapore, Australia, and others. Malaysia contributes to the majority of total revenue.

ABM Fujiya Bhd (XKLS:5198) Headlines

No Headlines