GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Kwan On Holdings Ltd (HKSE:01559) » Definitions » Beneish M-Score

Kwan On Holdings (HKSE:01559) Beneish M-Score : -2.23 (As of May. 31, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Kwan On Holdings 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Kwan On Holdings's Beneish M-Score or its related term are showing as below:

HKSE:01559' s Beneish M-Score Range Over the Past 10 Years
Min: -4.15   Med: -1.7   Max: 0.93
Current: -2.23

During the past 10 years, the highest Beneish M-Score of Kwan On Holdings was 0.93. The lowest was -4.15. And the median was -1.70.


Kwan On Holdings Beneish M-Score Historical Data

The historical data trend for Kwan On 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.

* Premium members only.

Kwan On Holdings Beneish M-Score Chart

Kwan On Holdings Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.93 -1.22 -1.31 -4.15 -2.23

Kwan On 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 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 - -4.15 - -2.23 -

Competitive Comparison of Kwan On Holdings's Beneish M-Score

For the Engineering & Construction subindustry, Kwan On 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.


Kwan On Holdings's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Kwan On Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kwan On Holdings's Beneish M-Score falls into.



Kwan On 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 Kwan On 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 * 1.3391+0.528 * 1.3693+0.404 * 0.9536+0.892 * 1.2112+0.115 * 0.9368
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8992+4.679 * -0.073381-0.327 * 1.2762
=-2.23

* 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$293.9 Mil.
Revenue was HK$624.2 Mil.
Gross Profit was HK$-31.6 Mil.
Total Current Assets was HK$771.5 Mil.
Total Assets was HK$854.5 Mil.
Property, Plant and Equipment(Net PPE) was HK$48.5 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$15.8 Mil.
Selling, General, & Admin. Expense(SGA) was HK$41.3 Mil.
Total Current Liabilities was HK$488.9 Mil.
Long-Term Debt & Capital Lease Obligation was HK$23.7 Mil.
Net Income was HK$-111.7 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-49.0 Mil.
Total Receivables was HK$181.2 Mil.
Revenue was HK$515.4 Mil.
Gross Profit was HK$-35.7 Mil.
Total Current Assets was HK$718.0 Mil.
Total Assets was HK$808.9 Mil.
Property, Plant and Equipment(Net PPE) was HK$56.6 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$17.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$37.9 Mil.
Total Current Liabilities was HK$335.7 Mil.
Long-Term Debt & Capital Lease Obligation was HK$44.5 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)
=(293.888 / 624.187) / (181.209 / 515.361)
=0.470833 / 0.351616
=1.3391

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)
=(-35.718 / 515.361) / (-31.593 / 624.187)
=-0.069307 / -0.050615
=1.3693

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 - (771.457 + 48.484) / 854.537) / (1 - (718 + 56.596) / 808.94)
=0.040485 / 0.042456
=0.9536

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
=624.187 / 515.361
=1.2112

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))
=(16.963 / (16.963 + 56.596)) / (15.832 / (15.832 + 48.484))
=0.230604 / 0.24616
=0.9368

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)
=(41.299 / 624.187) / (37.921 / 515.361)
=0.066164 / 0.073581
=0.8992

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)
=((23.708 + 488.86) / 854.537) / ((44.47 + 335.744) / 808.94)
=0.59982 / 0.470015
=1.2762

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
=(-111.719 - 0 - -49.012) / 854.537
=-0.073381

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.

Kwan On Holdings has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.


Kwan On Holdings Beneish M-Score Related Terms

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


Kwan On Holdings (HKSE:01559) Business Description

Traded in Other Exchanges
N/A
Address
118 Connaught Road West, Unit 3401, 28th Floor, Room 2803, Sai Ying Pun, Hong Kong, HKG
Kwan On Holdings Ltd is mainly engaged in construction-related business and property development. The company's reportable segments include Construction, Property development, and trading. Geographically the company derives the majority of its revenue from Hong Kong.
Executives
Chen Zhenghua 2201 Interest of corporation controlled by you
Sino Coronet Group Limited 2101 Beneficial owner
Lv Di Kong Gu Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Lv Di Kong Gu Ji Tuan Gu Fen You Xian Gong Si 2201 Interest of corporation controlled by you
Jiang Su Sheng Jian Zhu Gong Cheng Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Jiang Su Hua Yuan Tou Zi Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Lv Di Da Ji Jian Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Gorgeous Holding Limited 2201 Interest of corporation controlled by you
New York Private Trust Company 2201 Interest of corporation controlled by you
Rosy Height Holdings Limited 2101 Beneficial owner

Kwan On Holdings (HKSE:01559) Headlines

No Headlines