GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » SSF Home Group Bhd (XKLS:0287) » Definitions » Beneish M-Score

SSF Home Group Bhd (XKLS:0287) Beneish M-Score : -2.71 (As of May. 28, 2024)


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

What is SSF Home Group 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0287' s Beneish M-Score Range Over the Past 10 Years
Min: -2.71   Med: -2.19   Max: -1.66
Current: -2.71

During the past 4 years, the highest Beneish M-Score of SSF Home Group Bhd was -1.66. The lowest was -2.71. And the median was -2.19.


SSF Home Group Bhd Beneish M-Score Historical Data

The historical data trend for SSF Home Group 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.

SSF Home Group Bhd Beneish M-Score Chart

SSF Home Group Bhd Annual Data
Trend Apr20 Apr21 Apr22 Apr23
Beneish M-Score
- - -1.66 -2.71

SSF Home Group Bhd Semi-Annual Data
Apr20 Apr21 Apr22 Apr23 Oct23
Beneish M-Score - - -1.66 -2.71 -

Competitive Comparison of SSF Home Group Bhd's Beneish M-Score

For the Specialty Retail subindustry, SSF Home Group 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.


SSF Home Group Bhd's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, SSF Home Group Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where SSF Home Group Bhd's Beneish M-Score falls into.



SSF Home Group 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 SSF Home Group 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 * 1.1107+0.528 * 1.0231+0.404 * 0.7812+0.892 * 1.0838+0.115 * 0.9369
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9555+4.679 * -0.108623-0.327 * 0.4584
=-2.71

* 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 (Apr23) TTM:Last Year (Apr22) TTM:
Total Receivables was RM10.30 Mil.
Revenue was RM174.47 Mil.
Gross Profit was RM95.09 Mil.
Total Current Assets was RM149.77 Mil.
Total Assets was RM189.31 Mil.
Property, Plant and Equipment(Net PPE) was RM36.58 Mil.
Depreciation, Depletion and Amortization(DDA) was RM11.13 Mil.
Selling, General, & Admin. Expense(SGA) was RM15.06 Mil.
Total Current Liabilities was RM23.49 Mil.
Long-Term Debt & Capital Lease Obligation was RM6.40 Mil.
Net Income was RM16.03 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM36.59 Mil.
Total Receivables was RM8.55 Mil.
Revenue was RM160.99 Mil.
Gross Profit was RM89.77 Mil.
Total Current Assets was RM116.60 Mil.
Total Assets was RM149.89 Mil.
Property, Plant and Equipment(Net PPE) was RM30.29 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.47 Mil.
Selling, General, & Admin. Expense(SGA) was RM14.55 Mil.
Total Current Liabilities was RM47.44 Mil.
Long-Term Debt & Capital Lease Obligation was RM4.19 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)
=(10.297 / 174.474) / (8.554 / 160.99)
=0.059017 / 0.053134
=1.1107

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)
=(89.766 / 160.99) / (95.088 / 174.474)
=0.557587 / 0.544998
=1.0231

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 - (149.772 + 36.577) / 189.307) / (1 - (116.603 + 30.292) / 149.893)
=0.015625 / 0.020001
=0.7812

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
=174.474 / 160.99
=1.0838

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))
=(8.47 / (8.47 + 30.292)) / (11.125 / (11.125 + 36.577))
=0.218513 / 0.233219
=0.9369

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)
=(15.062 / 174.474) / (14.546 / 160.99)
=0.086328 / 0.090353
=0.9555

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)
=((6.401 + 23.489) / 189.307) / ((4.188 + 47.442) / 149.893)
=0.157892 / 0.344446
=0.4584

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
=(16.031 - 0 - 36.594) / 189.307
=-0.108623

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.

SSF Home Group Bhd has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.


SSF Home Group Bhd Beneish M-Score Related Terms

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


SSF Home Group Bhd (XKLS:0287) Business Description

Traded in Other Exchanges
N/A
Address
Jalan PJU 5/1, C-11-08 & C-11-09 1, Sunway Nexis, Kota Damansara, Petaling Jaya, SGR, MYS, 47810
SSF Home Group Bhd is an investment holding company. Through its subsidiaries, it is principally involved in the retail of furniture, home decor and home living products via its retail channel (retail outlets) and online channel (e-commerce website).

SSF Home Group Bhd (XKLS:0287) Headlines

No Headlines