GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Yenher Holdings Bhd (XKLS:5300) » Definitions » Beneish M-Score

Yenher Holdings Bhd (XKLS:5300) Beneish M-Score : -3.27 (As of May. 25, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Yenher 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 -3.27 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:5300' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.55   Max: -1.83
Current: -3.27

During the past 7 years, the highest Beneish M-Score of Yenher Holdings Bhd was -1.83. The lowest was -3.27. And the median was -2.55.


Yenher Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Yenher 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.

Yenher Holdings Bhd Beneish M-Score Chart

Yenher Holdings Bhd Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.83 -3.27

Yenher Holdings Bhd Quarterly Data
Dec17 Dec18 Dec19 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 -1.83 -2.28 -2.76 -2.97 -3.27

Competitive Comparison of Yenher Holdings Bhd's Beneish M-Score

For the Packaged Foods subindustry, Yenher 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.


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

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

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



Yenher 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 Yenher 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 * 0.7976+0.528 * 0.9922+0.404 * 0.6161+0.892 * 0.9017+0.115 * 1.2662
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0256+4.679 * -0.077068-0.327 * 1.0693
=-3.27

* 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 RM64.7 Mil.
Revenue was 73.194 + 79.8 + 89.025 + 78.401 = RM320.4 Mil.
Gross Profit was 12.778 + 11.855 + 11.953 + 12.111 = RM48.7 Mil.
Total Current Assets was RM199.3 Mil.
Total Assets was RM270.1 Mil.
Property, Plant and Equipment(Net PPE) was RM70.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM24.1 Mil.
Total Current Liabilities was RM29.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM2.0 Mil.
Net Income was 5.158 + 5.077 + 5.965 + 5.017 = RM21.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 14.823 + 12.958 + 8.619 + 5.635 = RM42.0 Mil.
Total Receivables was RM89.9 Mil.
Revenue was 78.803 + 98.2 + 102.246 + 76.088 = RM355.3 Mil.
Gross Profit was 12.527 + 14.171 + 14.907 + 11.979 = RM53.6 Mil.
Total Current Assets was RM195.3 Mil.
Total Assets was RM243.7 Mil.
Property, Plant and Equipment(Net PPE) was RM48.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM26.1 Mil.
Total Current Liabilities was RM26.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.7 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)
=(64.651 / 320.42) / (89.889 / 355.337)
=0.20177 / 0.252968
=0.7976

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)
=(53.584 / 355.337) / (48.697 / 320.42)
=0.150798 / 0.151979
=0.9922

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 - (199.317 + 70.547) / 270.124) / (1 - (195.32 + 48.022) / 243.723)
=0.000963 / 0.001563
=0.6161

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
=320.42 / 355.337
=0.9017

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))
=(2.199 / (2.199 + 48.022)) / (2.527 / (2.527 + 70.547))
=0.043786 / 0.034581
=1.2662

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)
=(24.113 / 320.42) / (26.074 / 355.337)
=0.075254 / 0.073378
=1.0256

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)
=((1.956 + 29.662) / 270.124) / ((0.694 + 25.986) / 243.723)
=0.11705 / 0.109469
=1.0693

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
=(21.217 - 0 - 42.035) / 270.124
=-0.077068

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.

Yenher Holdings Bhd has a M-score of -3.27 suggests that the company is unlikely to be a manipulator.


Yenher Holdings Bhd Beneish M-Score Related Terms

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


Yenher Holdings Bhd (XKLS:5300) Business Description

Traded in Other Exchanges
N/A
Address
Taman IKS Simpang Ampat, No. 1628, Jalan IKS Simpang Ampat 1, Seberang Perai Selatan, Pulau Pinang, Simpang Ampat, PNG, MYS, 14100
Yenher Holdings Bhd is an investment holding company. Through the subsidiaries, the company is principally involved in the manufacturing and distribution of animal health and nutrition products. It manufactures premixes, complete feed, formulated products, and biotech animal feed ingredients mainly for the poultry and swine subsectors. Geographic it operates with Malaysian customers, Overseas customers. The majority of its revenue comes from Malaysian customers.

Yenher Holdings Bhd (XKLS:5300) Headlines

No Headlines