GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » DS Sigma Holdings Bhd (XKLS:0269) » Definitions » Beneish M-Score

DS Sigma Holdings Bhd (XKLS:0269) Beneish M-Score : 0.00 (As of Jun. 10, 2024)


View and export this data going back to 2023. Start your Free Trial

What is DS Sigma Holdings 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.

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

During the past 5 years, the highest Beneish M-Score of DS Sigma Holdings Bhd was 0.00. The lowest was 0.00. And the median was 0.00.


DS Sigma Holdings Bhd Beneish M-Score Historical Data

The historical data trend for DS Sigma Holdings 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.

DS Sigma Holdings Bhd Beneish M-Score Chart

DS Sigma Holdings Bhd Annual Data
Trend Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
- - - - -

DS Sigma Holdings Bhd Quarterly Data
Jun19 Jun20 Jun21 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 - - - - -

Competitive Comparison of DS Sigma Holdings Bhd's Beneish M-Score

For the Packaging & Containers subindustry, DS Sigma Holdings 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.


DS Sigma Holdings Bhd's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, DS Sigma Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



DS Sigma Holdings 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 DS Sigma Holdings 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 RM18.53 Mil.
Revenue was 22.488 + 20.216 + 22.04 + 18.986 = RM83.73 Mil.
Gross Profit was 6.458 + 5.513 + 7.424 + 6.788 = RM26.18 Mil.
Total Current Assets was RM95.56 Mil.
Total Assets was RM128.24 Mil.
Property, Plant and Equipment(Net PPE) was RM32.68 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.31 Mil.
Selling, General, & Admin. Expense(SGA) was RM13.39 Mil.
Total Current Liabilities was RM11.95 Mil.
Long-Term Debt & Capital Lease Obligation was RM3.11 Mil.
Net Income was 2.706 + 1.83 + 3.62 + 3.806 = RM11.96 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was 4.284 + 0.05 + 3.936 + 2.81 = RM11.08 Mil.
Total Receivables was RM12.99 Mil.
Revenue was 19.022 + 18.944 + 25.39 + 0 = RM63.36 Mil.
Gross Profit was 4.877 + 5.712 + 9.182 + 0 = RM19.77 Mil.
Total Current Assets was RM92.36 Mil.
Total Assets was RM122.20 Mil.
Property, Plant and Equipment(Net PPE) was RM29.84 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.11 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.68 Mil.
Total Current Liabilities was RM9.96 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.41 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)
=(18.53 / 83.73) / (12.985 / 63.356)
=0.221307 / 0.204953
=

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)
=(19.771 / 63.356) / (26.183 / 83.73)
=0.312062 / 0.312708
=

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 - (95.558 + 32.684) / 128.242) / (1 - (92.359 + 29.837) / 122.196)
=-0 / 0
=

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
=83.73 / 63.356
=

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))
=(2.106 / (2.106 + 29.837)) / (3.308 / (3.308 + 32.684))
=0.06593 / 0.091909
=

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)
=(13.386 / 83.73) / (12.678 / 63.356)
=0.159871 / 0.200107
=

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)
=((3.108 + 11.949) / 128.242) / ((7.41 + 9.961) / 122.196)
=0.117411 / 0.142157
=

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
=(11.962 - 0 - 11.08) / 128.242
=0.006878

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.


DS Sigma Holdings Bhd Beneish M-Score Related Terms

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


DS Sigma Holdings Bhd (XKLS:0269) Business Description

Traded in Other Exchanges
N/A
Address
No. 36, Jalan BP 5/6, Bandar Bukit Puchong, Puchong, SGR, MYS, 47100
DS Sigma Holdings Bhd is a total packaging solutions provider in Malaysia. It is principally involved in the manufacturing of corrugated paper packaging products including cartons, protective packaging and paper pallets as well as supply of non-paper based protective packaging products such as plastic, foam and rubber products.

DS Sigma Holdings Bhd (XKLS:0269) Headlines

No Headlines