GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Asian Pac Holdings Bhd (XKLS:4057) » Definitions » Beneish M-Score

Asian Pac Holdings Bhd (XKLS:4057) Beneish M-Score : -0.47 (As of May. 24, 2024)


View and export this data going back to 1961. Start your Free Trial

What is Asian Pac 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.

Warning Sign:

Beneish M-Score -0.47 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:4057' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.29   Max: -0.47
Current: -0.47

During the past 13 years, the highest Beneish M-Score of Asian Pac Holdings Bhd was -0.47. The lowest was -2.93. And the median was -2.29.


Asian Pac Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Asian Pac 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.

Asian Pac Holdings Bhd Beneish M-Score Chart

Asian Pac Holdings Bhd Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.40 -2.12 -2.93 -2.56 -0.47

Asian Pac Holdings 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 - -0.47 - - -

Competitive Comparison of Asian Pac Holdings Bhd's Beneish M-Score

For the Real Estate - Diversified subindustry, Asian Pac 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.


Asian Pac Holdings Bhd's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Asian Pac Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Asian Pac 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 Asian Pac 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 * 2.464+0.528 * 1.2098+0.404 * 0.9762+0.892 * 1.5991+0.115 * 1.3991
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.004008-0.327 * 1.1037
=-0.47

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was RM116.1 Mil.
Revenue was RM221.7 Mil.
Gross Profit was RM71.1 Mil.
Total Current Assets was RM369.1 Mil.
Total Assets was RM2,107.9 Mil.
Property, Plant and Equipment(Net PPE) was RM18.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM5.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM337.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM342.9 Mil.
Net Income was RM6.0 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-2.5 Mil.
Total Receivables was RM29.5 Mil.
Revenue was RM138.7 Mil.
Gross Profit was RM53.8 Mil.
Total Current Assets was RM324.1 Mil.
Total Assets was RM2,018.7 Mil.
Property, Plant and Equipment(Net PPE) was RM6.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM260.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM329.7 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)
=(116.105 / 221.738) / (29.467 / 138.667)
=0.523613 / 0.212502
=2.464

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)
=(53.768 / 138.667) / (71.066 / 221.738)
=0.387749 / 0.320495
=1.2098

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 - (369.143 + 18.347) / 2107.906) / (1 - (324.108 + 6.763) / 2018.724)
=0.816173 / 0.836099
=0.9762

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
=221.738 / 138.667
=1.5991

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))
=(3.455 / (3.455 + 6.763)) / (5.847 / (5.847 + 18.347))
=0.338129 / 0.241671
=1.3991

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)
=(0 / 221.738) / (0 / 138.667)
=0 / 0
=1

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)
=((342.888 + 337.454) / 2107.906) / ((329.747 + 260.585) / 2018.724)
=0.322757 / 0.292428
=1.1037

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
=(5.957 - 0 - -2.492) / 2107.906
=0.004008

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.

Asian Pac Holdings Bhd has a M-score of -0.47 signals that the company is likely to be a manipulator.


Asian Pac Holdings Bhd Beneish M-Score Related Terms

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


Asian Pac Holdings Bhd (XKLS:4057) Business Description

Traded in Other Exchanges
N/A
Address
No.6, Lorong P. Ramlee, Ground Floor, Menara SMI, Kuala Lumpur, MYS, 50250
Asian Pac Holdings Bhd, through its subsidiaries, is engaged in property investment, property development activities, and car park operations in Malaysia. It has five reportable segments: Property development, Car park operations, and Mall operations. It generates the majority of its revenue from the Property development segment.

Asian Pac Holdings Bhd (XKLS:4057) Headlines

No Headlines