GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Harn Len Corp Bhd (XKLS:7501) » Definitions » Beneish M-Score

Harn Len Bhd (XKLS:7501) Beneish M-Score : -3.33 (As of Jun. 03, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Harn Len 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 -3.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7501' s Beneish M-Score Range Over the Past 10 Years
Min: -3.92   Med: -2.48   Max: 2
Current: -3.33

During the past 13 years, the highest Beneish M-Score of Harn Len Bhd was 2.00. The lowest was -3.92. And the median was -2.48.


Harn Len Bhd Beneish M-Score Historical Data

The historical data trend for Harn Len 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.

Harn Len Bhd Beneish M-Score Chart

Harn Len Bhd Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.89 -3.57 -1.97 -0.88 -2.21

Harn Len Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Mar23 Aug23 Nov23 Feb24
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 -2.58 -0.91 -2.27 -2.34 -3.33

Competitive Comparison of Harn Len Bhd's Beneish M-Score

For the Farm Products subindustry, Harn Len 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.


Harn Len Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Harn Len 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 Harn Len 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 * 0.5411+0.528 * 1.0944+0.404 * 1.0696+0.892 * 0.7107+0.115 * 1.5906
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3084+4.679 * -0.057971-0.327 * 0.9815
=-3.33

* 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 (Feb24) TTM:Last Year (Sep22) TTM:
Total Receivables was RM11.0 Mil.
Revenue was 41.65 + 59.316 + 40.776 + 27.678 = RM169.4 Mil.
Gross Profit was 10.1 + 16.516 + 6.203 + -1.408 = RM31.4 Mil.
Total Current Assets was RM23.7 Mil.
Total Assets was RM457.2 Mil.
Property, Plant and Equipment(Net PPE) was RM311.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM13.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM41.7 Mil.
Total Current Liabilities was RM71.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM41.6 Mil.
Net Income was -2.593 + 1.171 + -3.691 + -7.613 = RM-12.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 1.744 + 9.379 + 2.656 + 0 = RM13.8 Mil.
Total Receivables was RM28.5 Mil.
Revenue was 66.098 + 75.448 + 38.127 + 58.705 = RM238.4 Mil.
Gross Profit was 8.775 + 18.647 + 8.945 + 11.999 = RM48.4 Mil.
Total Current Assets was RM65.0 Mil.
Total Assets was RM438.9 Mil.
Property, Plant and Equipment(Net PPE) was RM264.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM19.1 Mil.
Selling, General, & Admin. Expense(SGA) was RM44.9 Mil.
Total Current Liabilities was RM70.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM40.5 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)
=(10.959 / 169.42) / (28.494 / 238.378)
=0.064685 / 0.119533
=0.5411

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)
=(48.366 / 238.378) / (31.411 / 169.42)
=0.202896 / 0.185403
=1.0944

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 - (23.665 + 311.798) / 457.214) / (1 - (65.028 + 264.64) / 438.945)
=0.266289 / 0.248954
=1.0696

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
=169.42 / 238.378
=0.7107

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))
=(19.078 / (19.078 + 264.64)) / (13.763 / (13.763 + 311.798))
=0.067243 / 0.042275
=1.5906

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)
=(41.748 / 169.42) / (44.895 / 238.378)
=0.246417 / 0.188335
=1.3084

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)
=((41.629 + 71.387) / 457.214) / ((40.472 + 70.068) / 438.945)
=0.247184 / 0.251831
=0.9815

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
=(-12.726 - 0 - 13.779) / 457.214
=-0.057971

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.

Harn Len Bhd has a M-score of -3.33 suggests that the company is unlikely to be a manipulator.


Harn Len Bhd Beneish M-Score Related Terms

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


Harn Len Bhd (XKLS:7501) Business Description

Traded in Other Exchanges
N/A
Address
15 Jalan Gereja, 6th Floor, Johor Tower, Johor Bahru, MYS, 80100
Harn Len Corp Bhd is involved in the operation of oil palm plantations and oil milling operations. The operating segment of the company are Plantation segment; which does the operation of oil palm estate, palm oil mills, sales and purchase of fresh fruit bunches, and sales and trading of crude palm oil and Property and Others segment includes property investment. The Plantation segment generates maximum revenue for the company. The business of the company caters only the Malaysian market.

Harn Len Bhd (XKLS:7501) Headlines

No Headlines