GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » EP Manufacturing Bhd (XKLS:7773) » Definitions » Beneish M-Score

EP Manufacturing Bhd (XKLS:7773) Beneish M-Score : -2.26 (As of May. 30, 2024)


View and export this data going back to 1997. Start your Free Trial

What is EP Manufacturing 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7773' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.87   Max: -1.32
Current: -2.26

During the past 13 years, the highest Beneish M-Score of EP Manufacturing Bhd was -1.32. The lowest was -3.33. And the median was -2.87.


EP Manufacturing Bhd Beneish M-Score Historical Data

The historical data trend for EP Manufacturing 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.

EP Manufacturing Bhd Beneish M-Score Chart

EP Manufacturing 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 -2.35 -3.00 -3.24 -1.32 -2.26

EP Manufacturing 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 -1.32 - - - -2.26

Competitive Comparison of EP Manufacturing Bhd's Beneish M-Score

For the Auto Parts subindustry, EP Manufacturing 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.


EP Manufacturing Bhd's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, EP Manufacturing Bhd's Beneish M-Score distribution charts can be found below:

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



EP Manufacturing 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 EP Manufacturing 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 * 1.0024+0.528 * 0.692+0.404 * 0.982+0.892 * 1.2591+0.115 * 1.0142
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0236+4.679 * 0.028826-0.327 * 0.9332
=-2.26

* 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 RM108.5 Mil.
Revenue was RM650.1 Mil.
Gross Profit was RM67.1 Mil.
Total Current Assets was RM239.2 Mil.
Total Assets was RM617.6 Mil.
Property, Plant and Equipment(Net PPE) was RM220.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM26.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM47.6 Mil.
Total Current Liabilities was RM264.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM42.5 Mil.
Net Income was RM20.4 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM2.6 Mil.
Total Receivables was RM86.0 Mil.
Revenue was RM516.3 Mil.
Gross Profit was RM36.9 Mil.
Total Current Assets was RM241.7 Mil.
Total Assets was RM612.3 Mil.
Property, Plant and Equipment(Net PPE) was RM211.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM26.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM36.9 Mil.
Total Current Liabilities was RM291.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM34.7 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)
=(108.492 / 650.113) / (85.958 / 516.327)
=0.166882 / 0.16648
=1.0024

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)
=(36.904 / 516.327) / (67.145 / 650.113)
=0.071474 / 0.103282
=0.692

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 - (239.188 + 220.726) / 617.605) / (1 - (241.7 + 211.403) / 612.304)
=0.255327 / 0.260003
=0.982

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
=650.113 / 516.327
=1.2591

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))
=(26.187 / (26.187 + 211.403)) / (26.912 / (26.912 + 220.726))
=0.110219 / 0.108675
=1.0142

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)
=(47.607 / 650.113) / (36.937 / 516.327)
=0.073229 / 0.071538
=1.0236

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)
=((42.528 + 264.174) / 617.605) / ((34.651 + 291.178) / 612.304)
=0.496599 / 0.532136
=0.9332

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
=(20.363 - 0 - 2.56) / 617.605
=0.028826

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.

EP Manufacturing Bhd has a M-score of -2.26 suggests that the company is unlikely to be a manipulator.


EP Manufacturing Bhd Beneish M-Score Related Terms

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


EP Manufacturing Bhd (XKLS:7773) Business Description

Traded in Other Exchanges
N/A
Address
Number 8 & 10, Jalan Jurutera U1/23, Seksyen U1, Kawasan Perindustrian, Hicom Glenmarie, Shah Alam, SGR, MYS, 40150
EP Manufacturing Bhd is an investment holding company. The company along with its subsidiaries operates in the Automotive sector. It includes the manufacturing of metal based and plastic based automotive components and the distribution of automotive parts. It supplies its products mainly to Honda, Perodua, Mazda, Proton, and Toyota in the Middle East. Its products include Inner Body Panels and Assemblies, Intake Air Fuel Modules, Chassis Assemblies, Fuel Rail Assemblies, Corner Modules, Automotive Accessories, Rear Axle Modules, and Fuel Tank Modules. It has operations in Malaysia and Saudi Arabia, with the majority of the revenue generated from Malaysia. Geographically, the majority is from Malaysia.

EP Manufacturing Bhd (XKLS:7773) Headlines

No Headlines