GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Malaysia Marine and Heavy Engineering Holdings Bhd (XKLS:5186) » Definitions » Beneish M-Score

Malaysia Marine and Heavy Engineering Holdings Bhd (XKLS:5186) Beneish M-Score : -3.95 (As of May. 22, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Malaysia Marine and Heavy Engineering 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.

Good Sign:

Beneish M-Score -3.95 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Malaysia Marine and Heavy Engineering Holdings Bhd's Beneish M-Score or its related term are showing as below:

XKLS:5186' s Beneish M-Score Range Over the Past 10 Years
Min: -3.95   Med: -3.03   Max: -1.73
Current: -3.95

During the past 13 years, the highest Beneish M-Score of Malaysia Marine and Heavy Engineering Holdings Bhd was -1.73. The lowest was -3.95. And the median was -3.03.


Malaysia Marine and Heavy Engineering Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Malaysia Marine and Heavy Engineering 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.

Malaysia Marine and Heavy Engineering Holdings Bhd Beneish M-Score Chart

Malaysia Marine and Heavy Engineering Holdings Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.19 -2.22 -3.62 -3.42 -3.95

Malaysia Marine and Heavy Engineering Holdings Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -3.42 - - - -3.95

Competitive Comparison of Malaysia Marine and Heavy Engineering Holdings Bhd's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Malaysia Marine and Heavy Engineering 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.


Malaysia Marine and Heavy Engineering Holdings Bhd's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Malaysia Marine and Heavy Engineering Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Malaysia Marine and Heavy Engineering Holdings Bhd's Beneish M-Score falls into.



Malaysia Marine and Heavy Engineering 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 Malaysia Marine and Heavy Engineering 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 * 0.8637+0.528 * -2.2892+0.404 * 0.8977+0.892 * 2.0037+0.115 * 1.0604
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6161+4.679 * -0.088061-0.327 * 1.3798
=-3.95

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was RM1,286 Mil.
Revenue was RM3,309 Mil.
Gross Profit was RM-186 Mil.
Total Current Assets was RM1,851 Mil.
Total Assets was RM3,649 Mil.
Property, Plant and Equipment(Net PPE) was RM1,515 Mil.
Depreciation, Depletion and Amortization(DDA) was RM76 Mil.
Selling, General, & Admin. Expense(SGA) was RM217 Mil.
Total Current Liabilities was RM2,113 Mil.
Long-Term Debt & Capital Lease Obligation was RM268 Mil.
Net Income was RM-484 Mil.
Gross Profit was RM0 Mil.
Cash Flow from Operations was RM-163 Mil.
Total Receivables was RM743 Mil.
Revenue was RM1,652 Mil.
Gross Profit was RM212 Mil.
Total Current Assets was RM1,569 Mil.
Total Assets was RM3,358 Mil.
Property, Plant and Equipment(Net PPE) was RM1,499 Mil.
Depreciation, Depletion and Amortization(DDA) was RM80 Mil.
Selling, General, & Admin. Expense(SGA) was RM176 Mil.
Total Current Liabilities was RM1,285 Mil.
Long-Term Debt & Capital Lease Obligation was RM304 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)
=(1285.831 / 3309.392) / (742.966 / 1651.643)
=0.38854 / 0.449834
=0.8637

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)
=(212.213 / 1651.643) / (-185.744 / 3309.392)
=0.128486 / -0.056126
=-2.2892

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 - (1851.456 + 1515.204) / 3649.32) / (1 - (1569.462 + 1498.907) / 3358.124)
=0.077456 / 0.086285
=0.8977

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
=3309.392 / 1651.643
=2.0037

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))
=(79.87 / (79.87 + 1498.907)) / (75.909 / (75.909 + 1515.204))
=0.05059 / 0.047708
=1.0604

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)
=(216.801 / 3309.392) / (175.629 / 1651.643)
=0.065511 / 0.106336
=0.6161

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)
=((268.484 + 2113.496) / 3649.32) / ((303.696 + 1284.918) / 3358.124)
=0.652719 / 0.473066
=1.3798

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
=(-484.185 - 0 - -162.824) / 3649.32
=-0.088061

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.

Malaysia Marine and Heavy Engineering Holdings Bhd has a M-score of -3.95 suggests that the company is unlikely to be a manipulator.


Malaysia Marine and Heavy Engineering Holdings Bhd Beneish M-Score Related Terms

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


Malaysia Marine and Heavy Engineering Holdings Bhd (XKLS:5186) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Sultan Hishamuddin, Level 31, Menara Dayabumi, Kuala Lumpur, MYS, 50050
Malaysia Marine and Heavy Engineering Holdings Bhd is a marine and heavy engineering solutions provider for a range of offshore and onshore facilities and vessels. The company operates through three segments. Its Heavy engineering Business segment is engaged in the provision of service for oil and gas engineering, construction and conversion works. The Marine segment offers repair services and dry docking of liquefied natural gas carriers. Its Other segment comprises of supporting divisions to the group operations and sludge disposal management. The company generates maximum revenue from the Heavy engineering Business segment.

Malaysia Marine and Heavy Engineering Holdings Bhd (XKLS:5186) Headlines

No Headlines