Herald Holdings Beneish M-Score Historical Data
The historical data trend for Herald Holdings'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.
Herald Holdings Beneish M-Score Chart
|
Herald Holdings Annual Data
|
|
Trend |
Mar14 |
Mar15 |
Mar16 |
Mar17 |
Mar18 |
Mar19 |
Mar20 |
Mar21 |
Mar22 |
Mar23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.31 |
-2.89 |
-1.85 |
-1.93 |
-3.15 |
|
Herald Holdings Semi-Annual Data
|
|
Mar14 |
Sep14 |
Mar15 |
Sep15 |
Mar16 |
Sep16 |
Mar17 |
Sep17 |
Mar18 |
Sep18 |
Mar19 |
Sep19 |
Mar20 |
Sep20 |
Mar21 |
Sep21 |
Mar22 |
Sep22 |
Mar23 |
Sep23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
-1.93 |
- |
-3.15 |
- |
Competitive Comparison of Herald Holdings's Beneish M-Score
For the Leisure subindustry, Herald Holdings'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.
Herald Holdings's Beneish M-Score Distribution in the Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Herald Holdings's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Herald Holdings's Beneish M-Score falls into.
Herald Holdings 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 Herald Holdings 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 * 0.9464 | + | 0.528 * 0.4302 | + | 0.404 * 0.8177 | + | 0.892 * 1.0747 | + | 0.115 * 0.6066 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9871 | + | 4.679 * -0.075165 | - | 0.327 * 0.7485 |
| = | -3.15 |
* 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 (Mar23) TTM: | Last Year (Mar22) TTM: |
Total Receivables was HK$149.4 Mil.
Revenue was HK$1,263.0 Mil.
Gross Profit was HK$299.8 Mil.
Total Current Assets was HK$585.4 Mil.
Total Assets was HK$903.5 Mil.
Property, Plant and Equipment(Net PPE) was HK$207.0 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$46.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$206.5 Mil.
Total Current Liabilities was HK$196.8 Mil.
Long-Term Debt & Capital Lease Obligation was HK$13.5 Mil.
Net Income was HK$82.3 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$150.2 Mil.
|
Total Receivables was HK$146.9 Mil.
Revenue was HK$1,175.1 Mil.
Gross Profit was HK$120.0 Mil.
Total Current Assets was HK$579.7 Mil.
Total Assets was HK$972.5 Mil.
Property, Plant and Equipment(Net PPE) was HK$246.5 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$30.8 Mil.
Selling, General, & Admin. Expense(SGA) was HK$194.7 Mil.
Total Current Liabilities was HK$294.1 Mil.
Long-Term Debt & Capital Lease Obligation was HK$8.4 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) |
| = | (149.443 / 1262.978) | / | (146.922 / 1175.142) |
| = | 0.118326 | / | 0.125025 |
| | = | 0.9464 |
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) |
| = | (119.986 / 1175.142) | / | (299.767 / 1262.978) |
| = | 0.102103 | / | 0.237349 |
| | = | 0.4302 |
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 - (585.386 + 206.992) / 903.505) | / | (1 - (579.7 + 246.493) / 972.463) |
| = | 0.122995 | / | 0.150412 |
| | = | 0.8177 |
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 |
| = | 1262.978 | / | 1175.142 |
| | = | 1.0747 |
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)) |
| = | (30.836 / (30.836 + 246.493)) | / | (46.454 / (46.454 + 206.992)) |
| = | 0.111189 | / | 0.18329 |
| | = | 0.6066 |
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) |
| = | (206.532 / 1262.978) | / | (194.678 / 1175.142) |
| = | 0.163528 | / | 0.165663 |
| | = | 0.9871 |
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) |
| = | ((13.544 + 196.768) / 903.505) | / | ((8.354 + 294.059) / 972.463) |
| = | 0.232773 | / | 0.310976 |
| | = | 0.7485 |
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 |
| = | (82.327 - 0 | - | 150.239) | / | 903.505 |
| | = | -0.075165 |
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.
Herald Holdings has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
HKSE:00114 has been successfully added to your