GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » WT Financial Group Ltd (ASX:WTL) » Definitions » Beneish M-Score

WT Financial Group (ASX:WTL) Beneish M-Score : -2.51 (As of May. 19, 2024)


View and export this data going back to 2015. Start your Free Trial

What is WT Financial Group 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ASX:WTL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.75   Med: -2.51   Max: 5.75
Current: -2.51

During the past 9 years, the highest Beneish M-Score of WT Financial Group was 5.75. The lowest was -3.75. And the median was -2.51.


WT Financial Group Beneish M-Score Historical Data

The historical data trend for WT Financial Group'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.

WT Financial Group Beneish M-Score Chart

WT Financial Group Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.67 -2.63 -2.38 5.75 -2.51

WT Financial Group Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 - 5.75 - -2.51 -

Competitive Comparison of WT Financial Group's Beneish M-Score

For the Asset Management subindustry, WT Financial Group'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.


WT Financial Group's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, WT Financial Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where WT Financial Group's Beneish M-Score falls into.



WT Financial Group 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 WT Financial Group 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 * 0.5301+0.528 * 0.9571+0.404 * 0.9951+0.892 * 1.5779+0.115 * 0.5076
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0116+4.679 * -0.015111-0.327 * 0.8725
=-2.51

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was A$6.1 Mil.
Revenue was A$160.5 Mil.
Gross Profit was A$15.1 Mil.
Total Current Assets was A$13.2 Mil.
Total Assets was A$47.8 Mil.
Property, Plant and Equipment(Net PPE) was A$1.4 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.8 Mil.
Selling, General, & Admin. Expense(SGA) was A$8.4 Mil.
Total Current Liabilities was A$13.1 Mil.
Long-Term Debt & Capital Lease Obligation was A$7.5 Mil.
Net Income was A$4.1 Mil.
Gross Profit was A$2.0 Mil.
Cash Flow from Operations was A$2.9 Mil.
Total Receivables was A$7.3 Mil.
Revenue was A$101.7 Mil.
Gross Profit was A$9.2 Mil.
Total Current Assets was A$12.5 Mil.
Total Assets was A$48.8 Mil.
Property, Plant and Equipment(Net PPE) was A$2.1 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.5 Mil.
Selling, General, & Admin. Expense(SGA) was A$5.3 Mil.
Total Current Liabilities was A$17.9 Mil.
Long-Term Debt & Capital Lease Obligation was A$6.2 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)
=(6.14 / 160.512) / (7.341 / 101.722)
=0.038253 / 0.072167
=0.5301

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)
=(9.164 / 101.722) / (15.108 / 160.512)
=0.090089 / 0.094124
=0.9571

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 - (13.159 + 1.355) / 47.847) / (1 - (12.526 + 2.1) / 48.77)
=0.696658 / 0.700103
=0.9951

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
=160.512 / 101.722
=1.5779

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))
=(0.503 / (0.503 + 2.1)) / (0.833 / (0.833 + 1.355))
=0.193239 / 0.380713
=0.5076

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)
=(8.443 / 160.512) / (5.289 / 101.722)
=0.0526 / 0.051995
=1.0116

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)
=((7.507 + 13.141) / 47.847) / ((6.234 + 17.889) / 48.77)
=0.431542 / 0.494628
=0.8725

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
=(4.142 - 1.963 - 2.902) / 47.847
=-0.015111

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.

WT Financial Group has a M-score of -2.51 suggests that the company is unlikely to be a manipulator.


WT Financial Group Beneish M-Score Related Terms

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


WT Financial Group (ASX:WTL) Business Description

Traded in Other Exchanges
N/A
Address
95 Pitt Street, Level 5, Australia Square Plaza Building, Sydney, NSW, AUS, 2000
WT Financial Group Ltd is a diversified financial services company. The company's operating segment includes B2B and B2C. It includes financial planning, investment advice and product sales; Accounting and taxation services, and others. It generates maximum revenue from the financial planning, investment advice and product sales segment. Its Financial planning, investment advice and product sales segment include the provision of a diverse range of financial services encompassing financial planning in self-managed superannuation funds (SMSFs) and direct and SMSF residential real estate investment.

WT Financial Group (ASX:WTL) Headlines

No Headlines