GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Hubline Bhd (XKLS:7013) » Definitions » Beneish M-Score

Hubline Bhd (XKLS:7013) Beneish M-Score : -2.90 (As of Jun. 05, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Hubline 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7013' s Beneish M-Score Range Over the Past 10 Years
Min: -9.76   Med: -2.65   Max: 5.11
Current: -2.9

During the past 13 years, the highest Beneish M-Score of Hubline Bhd was 5.11. The lowest was -9.76. And the median was -2.65.


Hubline Bhd Beneish M-Score Historical Data

The historical data trend for Hubline 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.

Hubline Bhd Beneish M-Score Chart

Hubline Bhd Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.31 -4.85 -2.07 -2.85 -2.01

Hubline Bhd Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.67 -2.67 -2.01 -1.98 -2.90

Competitive Comparison of Hubline Bhd's Beneish M-Score

For the Marine Shipping subindustry, Hubline 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.


Hubline Bhd's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Hubline Bhd's Beneish M-Score distribution charts can be found below:

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



Hubline 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 Hubline 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 * 1.0281+0.528 * 1+0.404 * 1.0246+0.892 * 0.9169+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9033+4.679 * -0.081774-0.327 * 1.0483
=-2.90

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM27.8 Mil.
Revenue was 51.668 + 53.092 + 57.74 + 53.776 = RM216.3 Mil.
Gross Profit was 51.668 + 53.092 + 57.74 + 53.776 = RM216.3 Mil.
Total Current Assets was RM96.5 Mil.
Total Assets was RM375.2 Mil.
Property, Plant and Equipment(Net PPE) was RM251.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM31.2 Mil.
Total Current Liabilities was RM135.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM26.9 Mil.
Net Income was 0.836 + -0.96 + 0.191 + 0.382 = RM0.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 0.076 + 10.381 + 4.96 + 15.717 = RM31.1 Mil.
Total Receivables was RM29.5 Mil.
Revenue was 46.902 + 75.635 + 53.683 + 59.663 = RM235.9 Mil.
Gross Profit was 46.902 + 75.635 + 53.683 + 59.663 = RM235.9 Mil.
Total Current Assets was RM76.8 Mil.
Total Assets was RM357.1 Mil.
Property, Plant and Equipment(Net PPE) was RM255.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM37.7 Mil.
Total Current Liabilities was RM129.7 Mil.
Long-Term Debt & Capital Lease Obligation was RM17.6 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)
=(27.785 / 216.276) / (29.475 / 235.883)
=0.12847 / 0.124956
=1.0281

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)
=(235.883 / 235.883) / (216.276 / 216.276)
=1 / 1
=1

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 - (96.472 + 251.751) / 375.242) / (1 - (76.831 + 255.176) / 357.102)
=0.072004 / 0.070274
=1.0246

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
=216.276 / 235.883
=0.9169

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))
=(0 / (0 + 255.176)) / (0 / (0 + 251.751))
=0 / 0
=1

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)
=(31.188 / 216.276) / (37.658 / 235.883)
=0.144205 / 0.159647
=0.9033

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)
=((26.888 + 135.389) / 375.242) / ((17.609 + 129.71) / 357.102)
=0.43246 / 0.41254
=1.0483

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
=(0.449 - 0 - 31.134) / 375.242
=-0.081774

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.

Hubline Bhd has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Hubline Bhd Beneish M-Score Related Terms

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


Hubline Bhd (XKLS:7013) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Datuk Abang Abdul Rahim, Section 64 KTLD, Wisma Hubline, Lease 3815 (Lot 10914), Kuching, SWK, MYS, 93450
Hubline Bhd is a Malaysia-based investment holding company engaged in the provision of management services. The group has two operating segments including shipping and related activities; and aviation and related activities. It derives the majority of its revenue from shipping and related activities.

Hubline Bhd (XKLS:7013) Headlines

No Headlines