GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » LKL International Bhd (XKLS:0182) » Definitions » Beneish M-Score

LKL International Bhd (XKLS:0182) Beneish M-Score : -0.60 (As of May. 02, 2024)


View and export this data going back to 2016. Start your Free Trial

What is LKL International 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 -0.6 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:0182' s Beneish M-Score Range Over the Past 10 Years
Min: -2.5   Med: -1.54   Max: 343.82
Current: -0.6

During the past 6 years, the highest Beneish M-Score of LKL International Bhd was 343.82. The lowest was -2.50. And the median was -1.54.


LKL International Bhd Beneish M-Score Historical Data

The historical data trend for LKL 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.

* Premium members only.

LKL International Bhd Beneish M-Score Chart

LKL International Bhd Annual Data
Trend Apr15 Apr16 Apr17 Apr18 Apr19 Apr20
Beneish M-Score
Get a 7-Day Free Trial - - - - -1.38

LKL International Bhd Quarterly Data
Apr18 Jul18 Oct18 Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Jul21 Dec21 Mar22 Jun22 Sep22 Mar23 Jun23 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 - 343.82 - -1.69 -0.60

Competitive Comparison of LKL International Bhd's Beneish M-Score

For the Medical Instruments & Supplies subindustry, LKL 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.


LKL International Bhd's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, LKL International Bhd's Beneish M-Score distribution charts can be found below:

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



LKL 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 LKL 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 * 3.8366+0.528 * 0.5329+0.404 * 0.7432+0.892 * 0.4361+0.115 * 0.8795
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6039+4.679 * 0.094395-0.327 * 1.5991
=-0.60

* 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 (Sep23) TTM:Last Year (Jun22) TTM:
Total Receivables was RM40.60 Mil.
Revenue was 8.821 + 9.451 + 10.366 + 10.087 = RM38.73 Mil.
Gross Profit was 2.026 + 3.55 + 3.773 + 2.85 = RM12.20 Mil.
Total Current Assets was RM97.33 Mil.
Total Assets was RM204.90 Mil.
Property, Plant and Equipment(Net PPE) was RM73.32 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.34 Mil.
Selling, General, & Admin. Expense(SGA) was RM13.32 Mil.
Total Current Liabilities was RM24.86 Mil.
Long-Term Debt & Capital Lease Obligation was RM9.07 Mil.
Net Income was 1.058 + -7.584 + -0.496 + 1.507 = RM-5.52 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was -0.305 + -14.174 + -12.04 + 1.663 = RM-24.86 Mil.
Total Receivables was RM24.26 Mil.
Revenue was 41.244 + 21.475 + 12.556 + 13.522 = RM88.80 Mil.
Gross Profit was 3.092 + 2.588 + 4.919 + 4.308 = RM14.91 Mil.
Total Current Assets was RM72.49 Mil.
Total Assets was RM166.76 Mil.
Property, Plant and Equipment(Net PPE) was RM56.77 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.26 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.04 Mil.
Total Current Liabilities was RM8.56 Mil.
Long-Term Debt & Capital Lease Obligation was RM8.71 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)
=(40.596 / 38.725) / (24.263 / 88.797)
=1.048315 / 0.273241
=3.8366

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)
=(14.907 / 88.797) / (12.199 / 38.725)
=0.167877 / 0.315016
=0.5329

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 - (97.327 + 73.322) / 204.895) / (1 - (72.486 + 56.772) / 166.761)
=0.167139 / 0.224891
=0.7432

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
=38.725 / 88.797
=0.4361

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))
=(2.26 / (2.26 + 56.772)) / (3.337 / (3.337 + 73.322))
=0.038284 / 0.04353
=0.8795

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)
=(13.318 / 38.725) / (19.04 / 88.797)
=0.343912 / 0.214422
=1.6039

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)
=((9.068 + 24.859) / 204.895) / ((8.707 + 8.561) / 166.761)
=0.165582 / 0.103549
=1.5991

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
=(-5.515 - 0 - -24.856) / 204.895
=0.094395

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.

LKL International Bhd has a M-score of -0.60 signals that the company is likely to be a manipulator.


LKL International Bhd Beneish M-Score Related Terms

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


LKL International Bhd (XKLS:0182) Business Description

Traded in Other Exchanges
N/A
Address
Wisma LKL, No.3, Jalan BS7/18, Kawasan Perindustrian Bukit Serdang, Seksyen 7, Seri Kembangan, SGR, MYS, 43300
LKL International Bhd is Malaysian company which is principally engaged in the provision of medical and healthcare beds, peripherals and accessories. The company's operating segments are Manufacturing and Trading. The Manufacturing segment is involved in the manufacturing of medical and healthcare beds, medical peripherals and accessories and the Trading segment is involved in trading of medical peripherals and accessories. The company serves its products to various end users such as hospitals and medical centers, as well as other healthcare-related facilities including clinics and specialist institutions. LKL operates its business in Malaysia, Africa, Asia, Europe and other regions. Majority of its revenue is earned from Malaysia.

LKL International Bhd (XKLS:0182) Headlines

No Headlines