GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Resources Holdings Bhd (XKLS:0260) » Definitions » Beneish M-Score

PT Resources Holdings Bhd (XKLS:0260) Beneish M-Score : -0.64 (As of May. 24, 2024)


View and export this data going back to 2022. Start your Free Trial

What is PT Resources Holdings 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 -0.64 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:0260' s Beneish M-Score Range Over the Past 10 Years
Min: -0.64   Med: -0.51   Max: -0.26
Current: -0.64

During the past 5 years, the highest Beneish M-Score of PT Resources Holdings Bhd was -0.26. The lowest was -0.64. And the median was -0.51.


PT Resources Holdings Bhd Beneish M-Score Historical Data

The historical data trend for PT Resources Holdings 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.

PT Resources Holdings Bhd Beneish M-Score Chart

PT Resources Holdings Bhd Annual Data
Trend Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
- - - - -0.26

PT Resources Holdings Bhd Quarterly Data
Apr19 Apr20 Apr21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -0.26 - -0.51 -0.64

Competitive Comparison of PT Resources Holdings Bhd's Beneish M-Score

For the Packaged Foods subindustry, PT Resources Holdings 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.


PT Resources Holdings Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Resources Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Resources Holdings Bhd's Beneish M-Score falls into.



PT Resources Holdings 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 PT Resources Holdings 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 * 1.7992+0.528 * 0.8517+0.404 * 0.5794+0.892 * 1.2909+0.115 * 0.8136
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5876+4.679 * 0.228161-0.327 * 1.085
=-0.64

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was RM196.8 Mil.
Revenue was 165.038 + 111.699 + 131.643 + 146.512 = RM554.9 Mil.
Gross Profit was 23.354 + 20.125 + 11.13 + 20.751 = RM75.4 Mil.
Total Current Assets was RM261.8 Mil.
Total Assets was RM317.9 Mil.
Property, Plant and Equipment(Net PPE) was RM35.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM23.3 Mil.
Total Current Liabilities was RM112.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM11.4 Mil.
Net Income was 14.557 + 18.7 + 4.694 + 19 = RM57.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 0.013 + -2.876 + 3.254 + -15.983 = RM-15.6 Mil.
Total Receivables was RM84.7 Mil.
Revenue was 115.443 + 125.373 + 115.277 + 73.762 = RM429.9 Mil.
Gross Profit was 15.271 + 13.871 + 13.181 + 7.4 = RM49.7 Mil.
Total Current Assets was RM168.6 Mil.
Total Assets was RM219.8 Mil.
Property, Plant and Equipment(Net PPE) was RM26.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM30.7 Mil.
Total Current Liabilities was RM67.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM12.1 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)
=(196.835 / 554.892) / (84.748 / 429.855)
=0.354727 / 0.197155
=1.7992

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)
=(49.723 / 429.855) / (75.36 / 554.892)
=0.115674 / 0.13581
=0.8517

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 - (261.758 + 35.169) / 317.946) / (1 - (168.58 + 26.182) / 219.848)
=0.066109 / 0.114106
=0.5794

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
=554.892 / 429.855
=1.2909

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))
=(2.016 / (2.016 + 26.182)) / (3.388 / (3.388 + 35.169))
=0.071494 / 0.08787
=0.8136

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)
=(23.277 / 554.892) / (30.686 / 429.855)
=0.041949 / 0.071387
=0.5876

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)
=((11.447 + 112.591) / 317.946) / ((12.081 + 66.964) / 219.848)
=0.390123 / 0.359544
=1.085

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
=(56.951 - 0 - -15.592) / 317.946
=0.228161

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.

PT Resources Holdings Bhd has a M-score of -0.64 signals that the company is likely to be a manipulator.


PT Resources Holdings Bhd Beneish M-Score Related Terms

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


PT Resources Holdings Bhd (XKLS:0260) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Pengaturcara U1/51A, Unit K3-5-12, Tower 3, UOA Business Park, Section U1 Kawasan Perindustrian Temasya, Darul Eh, Shah Alam, SGR, MYS, 40150
PT Resources Holdings Bhd is principally involved in the processing and trading of frozen seafood products as well as retail trading of meat and non-meat products. It operates in two segments namely processing and trading of frozen seafood products which generates maximum revenue for the company and another segment is Trading of other products.

PT Resources Holdings Bhd (XKLS:0260) Headlines

No Headlines