GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Al Waha Capital PJSC (ADX:WAHA) » Definitions » Beneish M-Score

Al Waha Capital PJSC (ADX:WAHA) Beneish M-Score : -2.60 (As of Jun. 05, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Al Waha Capital PJSC 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Al Waha Capital PJSC's Beneish M-Score or its related term are showing as below:

ADX:WAHA' s Beneish M-Score Range Over the Past 10 Years
Min: -92.19   Med: -2.59   Max: 8.16
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Al Waha Capital PJSC was 8.16. The lowest was -92.19. And the median was -2.59.


Al Waha Capital PJSC Beneish M-Score Historical Data

The historical data trend for Al Waha Capital PJSC'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.

Al Waha Capital PJSC Beneish M-Score Chart

Al Waha Capital PJSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.11 -4.16 -3.96 -3.80 -2.78

Al Waha Capital PJSC Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23
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 -0.28 -1.51 -2.78 -3.19 -2.60

Competitive Comparison of Al Waha Capital PJSC's Beneish M-Score

For the Asset Management subindustry, Al Waha Capital PJSC'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.


Al Waha Capital PJSC's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Al Waha Capital PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Al Waha Capital PJSC's Beneish M-Score falls into.



Al Waha Capital PJSC 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 Al Waha Capital PJSC 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 * 0.5126+0.528 * 0.7833+0.404 * 1.0747+0.892 * 1.1817+0.115 * 1.2272
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.055+4.679 * 0.047067-0.327 * 0.9495
=-2.60

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was د.إ278.0 Mil.
Revenue was 35.88 + 36.036 + 31.672 + 24.472 = د.إ128.1 Mil.
Gross Profit was 9.005 + 9.406 + 6.716 + 3.427 = د.إ28.6 Mil.
Total Current Assets was د.إ2,018.4 Mil.
Total Assets was د.إ10,212.6 Mil.
Property, Plant and Equipment(Net PPE) was د.إ44.9 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ19.2 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ61.2 Mil.
Total Current Liabilities was د.إ306.7 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ4,000.9 Mil.
Net Income was 93.901 + 74.955 + 157.406 + 99.684 = د.إ425.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0.0 Mil.
Cash Flow from Operations was -359.11 + 72.359 + 310.308 + -78.283 = د.إ-54.7 Mil.
Total Receivables was د.إ459.0 Mil.
Revenue was 28.695 + 26.68 + 27.269 + 25.728 = د.إ108.4 Mil.
Gross Profit was 5.764 + 5.244 + 2.458 + 5.462 = د.إ18.9 Mil.
Total Current Assets was د.إ2,252.0 Mil.
Total Assets was د.إ8,953.5 Mil.
Property, Plant and Equipment(Net PPE) was د.إ53.4 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ31.0 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ49.1 Mil.
Total Current Liabilities was د.إ437.5 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ3,539.8 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)
=(277.999 / 128.06) / (458.965 / 108.372)
=2.17085 / 4.235088
=0.5126

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)
=(18.928 / 108.372) / (28.554 / 128.06)
=0.174658 / 0.222974
=0.7833

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 - (2018.43 + 44.938) / 10212.569) / (1 - (2252.002 + 53.378) / 8953.534)
=0.797958 / 0.742517
=1.0747

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
=128.06 / 108.372
=1.1817

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))
=(31.013 / (31.013 + 53.378)) / (19.21 / (19.21 + 44.938))
=0.367492 / 0.299464
=1.2272

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)
=(61.18 / 128.06) / (49.076 / 108.372)
=0.477745 / 0.452848
=1.055

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)
=((4000.858 + 306.692) / 10212.569) / ((3539.838 + 437.488) / 8953.534)
=0.421789 / 0.444219
=0.9495

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
=(425.946 - 0 - -54.726) / 10212.569
=0.047067

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.

Al Waha Capital PJSC has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Al Waha Capital PJSC Beneish M-Score Related Terms

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


Al Waha Capital PJSC (ADX:WAHA) Business Description

Traded in Other Exchanges
N/A
Address
Etihad Towers, P.O. Box 28922, 42nd Floor, Tower 3, Ras Al Akhdar Area, Abu Dhabi, ARE
Al Waha Capital PJSC manages various assets across many sectors, including aircraft leasing, healthcare, financial services, energy, infrastructure, industrial real estate, and capital markets. Traditionally, the company has invested for governments in the Middle East and Northern Africa. However, through private equity offerings, it offers investments to third-party investors. Operations are split between two platforms: Principal Investments and Asset Management. Although the company allocates investment assets globally, it focuses on investments in the Middle East. The company seeks to acquire joint control or significant minority stakes in many situations. Through its significant ownership, it attempts to add value through registration on boards, and committees.

Al Waha Capital PJSC (ADX:WAHA) Headlines

No Headlines