GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Sapura Industrial Bhd (XKLS:7811) » Definitions » Beneish M-Score

Sapura Industrial Bhd (XKLS:7811) Beneish M-Score : -2.65 (As of May. 29, 2024)


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

What is Sapura Industrial 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7811' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.7   Max: 0.53
Current: -2.65

During the past 13 years, the highest Beneish M-Score of Sapura Industrial Bhd was 0.53. The lowest was -3.46. And the median was -2.70.


Sapura Industrial Bhd Beneish M-Score Historical Data

The historical data trend for Sapura Industrial 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.

Sapura Industrial Bhd Beneish M-Score Chart

Sapura Industrial Bhd Annual Data
Trend Jan14 Jan15 Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.53 -3.46 -3.33 -2.31 -2.65

Sapura Industrial Bhd Quarterly Data
Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23
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 - -2.65 - - -

Competitive Comparison of Sapura Industrial Bhd's Beneish M-Score

For the Auto Parts subindustry, Sapura Industrial 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.


Sapura Industrial Bhd's Beneish M-Score Distribution in the Vehicles & Parts Industry

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

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



Sapura Industrial 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 Sapura Industrial 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 * 0.9018+0.528 * 0.7627+0.404 * 0.8237+0.892 * 1.6562+0.115 * 1.1672
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6413+4.679 * -0.101966-0.327 * 1.214
=-2.65

* 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 (Jan23) TTM:Last Year (Jan22) TTM:
Total Receivables was RM39.2 Mil.
Revenue was RM254.8 Mil.
Gross Profit was RM36.6 Mil.
Total Current Assets was RM112.0 Mil.
Total Assets was RM212.9 Mil.
Property, Plant and Equipment(Net PPE) was RM66.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM12.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM28.9 Mil.
Total Current Liabilities was RM65.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM26.1 Mil.
Net Income was RM9.0 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM30.7 Mil.
Total Receivables was RM26.3 Mil.
Revenue was RM153.9 Mil.
Gross Profit was RM16.9 Mil.
Total Current Assets was RM85.0 Mil.
Total Assets was RM174.1 Mil.
Property, Plant and Equipment(Net PPE) was RM55.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM12.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM27.2 Mil.
Total Current Liabilities was RM38.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM22.6 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)
=(39.212 / 254.834) / (26.253 / 153.865)
=0.153873 / 0.170624
=0.9018

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)
=(16.861 / 153.865) / (36.613 / 254.834)
=0.109583 / 0.143674
=0.7627

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 - (112.009 + 66.622) / 212.943) / (1 - (85.009 + 55.049) / 174.118)
=0.161132 / 0.195614
=0.8237

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
=254.834 / 153.865
=1.6562

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))
=(12.215 / (12.215 + 55.049)) / (12.275 / (12.275 + 66.622))
=0.181598 / 0.155583
=1.1672

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)
=(28.851 / 254.834) / (27.164 / 153.865)
=0.113215 / 0.176544
=0.6413

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)
=((26.058 + 65.147) / 212.943) / ((22.613 + 38.819) / 174.118)
=0.428307 / 0.352818
=1.214

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
=(9.02 - 0 - 30.733) / 212.943
=-0.101966

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.

Sapura Industrial Bhd has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Sapura Industrial Bhd Beneish M-Score Related Terms

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


Sapura Industrial Bhd (XKLS:7811) Business Description

Traded in Other Exchanges
N/A
Address
Lot 2 & 4, Jalan P/11, Seksyen 10,, Kawasan Perindustrian Bangi,, Bandar Baru Bangi,, SGR, MYS, 43650
Sapura Industrial Bhd is an automotive components manufacturer. The company is organized into three business segments namely Manufacturing engaged in the manufacture and supply of products for the automotive, electronics, and electrical industries, and the manufacture of butt-weld fittings for oil and gas industries; Investment holding engaged in the holding of investments and provision of management services to subsidiaries; and Others engaged in trading of auto parts in the retail and after-sales market, providing computer-aided design and manufacture of sub-systems and systems for applications in production and testing and other dormant companies. The company earns the majority of its revenue from the Manufacturing segment. The company's operations are carried out solely in Malaysia.

Sapura Industrial Bhd (XKLS:7811) Headlines

No Headlines