DRBHCOM | DRB-HICOM BHD
1.00 (-2.91%)
T-O (am): 1.03 (08:59:00)
Last updated: 17:00
DRBHCOM Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
DRBHCOM Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 4,133.74 | 45.86 | -5.29 | -0.1% | 0.00 | -0.27 | 10.0% | 3.4% | 69.0% | 107.5% | ||||||||
| 28 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 3,758.38 | 25.93 | -17.08 | -0.5% | 0.00 | -0.88 | 13.3% | 5.6% | 118.7% | 150.7% | ||||||||
| 23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 4,332.92 | 210.76 | 91.54 | 2.1% | 0.00 | 4.73 | 14.9% | 5.6% | 245.9% | 15.2% | ||||||||
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 3,769.28 | 45.67 | 26.46 | 0.7% | 0.00 | 1.37 | 5.7% | 13.3% | 62.6% | 126.5% | ||||||||
| 23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 3,996.17 | 115.49 | 70.80 | 1.8% | 0.00 | 3.66 | 0.4% | 12.0% | 110.0% | 50.8% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 3,981.52 | 84.94 | 33.71 | 0.8% | 0.00 | 1.74 | 3.0% | 12.0% | 68.8% | 80.1% | ||||||||
| 26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 4,103.57 | 200.77 | 107.91 | 2.6% | 0.00 | 5.58 | 5.6% | 33.7% | 207.8% | 519.2% | ||||||||
| 21 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 4,347.63 | -73.12 | -100.06 | -2.3% | 0.00 | -5.18 | 4.2% | 5.4% | 169.5% | 185.2% | ||||||||
| 24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 4,540.78 | 249.96 | 143.95 | 3.2% | 0.00 | 7.45 | 27.8% | 114.2% | 15.1% | 180.2% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 3,554.05 | 229.16 | 169.56 | 4.8% | 0.00 | 8.77 | 15.8% | 35.5% | 758.8% | 178.0% | ||||||||
| 26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 3,069.56 | 4.00 | -25.74 | -0.8% | 0.00 | -1.33 | 25.6% | 12.6% | 121.9% | 51.8% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 4,124.19 | 153.37 | 117.47 | 2.9% | 0.00 | 6.08 | 94.5% | 15.0% | 165.5% | 88.1% | ||||||||
| 18 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 2,119.95 | -201.42 | -179.44 | -8.5% | 0.00 | -9.28 | 19.2% | 40.5% | 17.5% | 477.8% | ||||||||
| 17 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 2,622.49 | -279.53 | -217.50 | -8.3% | 0.00 | -11.25 | 25.3% | 30.8% | 1182.4% | 28.9% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 3,511.50 | 36.31 | -16.96 | -0.5% | 0.00 | -0.88 | 27.6% | 28.3% | 101.7% | 90.2% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 4,850.06 | 948.78 | 985.99 | 20.3% | 0.00 | 51.00 | 36.1% | 38.4% | 1975.8% | 261.6% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 3,563.74 | 142.42 | 47.50 | 1.3% | 0.00 | 2.46 | 77.8% | 0.9% | 115.5% | 18.5% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 2,004.95 | -365.80 | -306.08 | -15.3% | 0.00 | -15.83 | 26.7% | 41.7% | 76.7% | 762.3% | ||||||||
| 25 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 2,736.79 | -185.30 | -173.27 | -6.3% | 0.00 | -8.96 | 21.9% | 21.1% | 163.5% | 235.5% | ||||||||
| 28 Feb 20 | 31 Dec 19 | Other | 31 Dec 19 | 3,504.59 | 194.72 | 272.68 | 7.8% | 0.00 | 14.10 | 2.5% | 10.5% | 580.4% | 273.4% | ||||||||
| 28 Nov 19 | 30 Sep 19 | Other | 31 Dec 19 | 3,594.86 | 131.02 | 40.08 | 1.1% | 0.00 | 2.07 | 4.6% | 12.9% | 13.3% | 451.0% | ||||||||
| 23 Aug 19 | 30 Jun 19 | Other | 31 Dec 19 | 3,436.86 | 146.72 | 46.21 | 1.3% | 0.00 | 2.39 | 0.9% | 29.5% | 63.9% | 169.4% | ||||||||
| 30 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 3,466.70 | 328.79 | 127.86 | 3.7% | 0.00 | 6.61 | 9.3% | 13.2% | 75.1% | 1345.4% | ||||||||
| 28 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 3,171.51 | 96.70 | 73.02 | 2.3% | 0.00 | 3.78 | 0.4% | 4.1% | 739.5% | 225.6% | ||||||||
| 29 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 3,184.43 | -49.24 | -11.42 | -0.4% | 0.00 | -0.59 | 20.0% | 4.8% | 82.8% | 101.5% | ||||||||
| 28 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 2,654.41 | -94.40 | -66.60 | -2.5% | 0.00 | -3.44 | 13.3% | 20.4% | 548.7% | 60.8% | ||||||||
| 31 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 3,062.01 | -142.64 | -10.27 | -0.3% | 3.00 | -0.53 | 0.5% | 12.1% | 82.3% | 96.9% | ||||||||
| 28 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 3,047.43 | -259.89 | -58.15 | -1.9% | 0.00 | -3.01 | 8.9% | 11.2% | 107.9% | 116.5% | ||||||||
| 30 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 3,343.63 | 890.38 | 736.57 | 22.0% | 0.00 | 38.10 | 0.2% | 26.4% | 534.0% | 337.9% | ||||||||
| 25 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 3,336.61 | -72.72 | -169.71 | -5.1% | 0.00 | -8.78 | 4.2% | 33.4% | 48.3% | 0.2% | ||||||||
| 30 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 3,481.60 | -255.63 | -328.45 | -9.4% | 0.00 | -16.99 | 1.4% | 32.2% | 193.1% | 58.5% | ||||||||
| 28 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 3,431.93 | 422.33 | 352.99 | 10.3% | 0.00 | 18.26 | 29.8% | 2.9% | 214.0% | 290.5% | ||||||||
| 29 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 2,644.23 | -267.55 | -309.63 | -11.7% | 0.00 | -16.02 | 5.7% | 18.7% | 82.9% | 8045.4% | ||||||||
| 30 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 2,500.58 | -121.34 | -169.30 | -6.8% | 0.00 | -8.76 | 5.0% | 15.2% | 78.6% | 758.6% | ||||||||
| 31 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 2,632.78 | -744.33 | -790.76 | -30.0% | 2.00 | -40.90 | 21.1% | 18.0% | 326.7% | 979.7% | ||||||||
| 25 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 3,335.99 | -146.28 | -185.32 | -5.6% | 0.00 | -9.58 | 2.5% | 5.5% | 4855.4% | 2057.3% | ||||||||
| 26 Nov 15 | Q2 Sep 15 | 2 | 31 Mar 16 | 3,253.95 | 52.67 | 3.90 | 0.1% | 0.00 | 0.20 | 10.3% | 0.9% | 119.8% | 95.8% | ||||||||
| 27 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 2,950.23 | 16.68 | -19.72 | -0.7% | 0.00 | -1.02 | 8.1% | 20.8% | 121.9% | 118.3% | ||||||||
| 28 May 15 | Q4 Mar 15 | 4 | 31 Mar 15 | 3,209.84 | 44.55 | 89.89 | 2.8% | 4.50 | 4.65 | 9.0% | 23.0% | 849.4% | 46.2% | ||||||||
| 26 Feb 15 | 31/12/14 | 3 | 31/03/15 | 3,528.55 | 96.47 | 9.47 | 0.3% | 1.50 | 0.49 | 9.4% | 6.0% | 89.8% | 93.3% |
DRBHCOM Historical Dividends
DRBHCOM Financial Ratios
| EPS | 4.95 sen |
| Trailing PE (Sector Median: 13.4) | 20.2 |
| PEG | 20.2 |
| Altman Z | -0.2 |
| Beaver | -0.002 |
| Current Ratio | 0.44 |
| Debt-Equity (DE) Ratio | 6.27 |
| FCF Yield | -12.68 % |
| Revenue QoQ | 9.99 % |
| Revenue YoY | 3.44% |
| Profit QoQ | 69.0 % |
| Profit YoY | -107.48 % |
| Profit Margin (Sector Median: 4.3) | 0.6 % |
| ROE (ROIC: 1.66) | 2.89 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
DRBHCOM Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.3) | |
| ROE (ROIC: 1.64) | |
| Altman Z |
DRBHCOM Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.85 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -5.29 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 159.25 |
| Expected Revenue (M) | 3122.56 |
| Expected Growth (%) | -7.0 |
DRBHCOM Directors Share Purchases (Beta)
No transaction in the last 2 months.
DRBHCOM Summary
Market Cap: 1933 M.
Market Cap Class: Large caps
Number of Shares: 1933 M.
Adjusted Float: 35.4%.
Stock highly correlated with
APB (93%)
POS (93%)
GTRONIC (92%)
KESM (92%)
DRB-HICOM Berhad, through its subsidiaries, invests in the automotive, property and construction, services, and defense sectors primarily in Malaysia. The company is engaged in the manufacture, assembly, pre-delivery inspection, distribution, and sale of motor vehicles, motorcycles, and special purpose vehicles, as well as sale of related spares and services. It is also involved in the construction of integrated townships and industrial parks; and development of retail, commercial, and residential properties. In addition, the company provides various services, including solid waste management, financial, automotive maintenance, vehicle inspection, leisure, and information technology services. Additionally, DRB-HICOM is involved in assembling, body building, and fabricating military vehicles, as well as providing auxiliary services, including military vehicles repair, maintenance, retrofitting, and refurbishment. Further, the company is engaged in the Islamic banking business and offers related financial services, including fund management and Islamic venture capital services; and underwrites general and life insurance products. It is also involved in the cultivation and marketing of rubber and oil palm; management of projects, as well as rental of properties; operation and maintenance of a power plant; manufacture and supply of die cast parts, thermo plastic and thermo setting products, and plastic injected parts and plastic injection moulds; and importation, distribution, and servicing of industrial, marine, and engineering products. In addition, the company operates as a superintendent of airport operation systems, as well as provides related ground handling, in flight catering, cargo handling, and warehousing space services. DRB-HICOM is based in Shah Alam, Malaysia.
Sectors: Industrial Products, Sugar & Flour, GLCs, Automotive, Consumer Products & Services, Conglomerates, Automotive & Automobiles
Code: 1619
Website: http://www.drb-hicom.com
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
DRBHCOM Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Etika Strategi Sdn. Bhd. | 55.92% | 1080.93 |
| Employees Provident Fund Board | 7.46% | 144.24 |
| Tabung Haji | 3.67% | 70.94 |
| Vanguard Group | 1.35% | 26.1 |
| Prulink Equity Fund | 0.86% | 16.62 |
| Prudential BSN Fund | 0.75% | 14.5 |
| State Street Bank & Trust | 0.57% | 11.02 |
| Tai Tak Estates Sdn Bhd | 0.57% | 11.02 |
| Cheng Mooi Soong | 0.52% | 10.05 |
| Emerging Market Core Equity Portfolio | 0.43% | 8.31 |
| KWAP | 0.37% | 7.15 |
| Citaria Sdn. Bhd. | 0.36% | 6.96 |
| Prulink Dana Unggul | 0.35% | 6.77 |
| Participating Fund | 0.34% | 6.57 |
| Prulink Strategic Fund | 0.34% | 6.57 |
| Lee Ai Chu | 0.27% | 5.22 |
| Total International Stock Market Index Trust Ii | 0.26% | 5.03 |
| PMB Shariah Growth Fund | 0.22% | 4.25 |
| Dimensional Emerging Markets Value Fund | 0.22% | 4.25 |
| Abu Dhabi Investment Authority (Equities) | 0.18% | 3.48 |
| Eastspring Investments Small-Cap Fund | 0.17% | 3.29 |
| Emerging Markets Small Capitalization Equity Index Nonlendable Fund | 0.14% | 2.71 |
| Kenanga Investment Bank Berhad Ivt | 0.14% | 2.71 |
| DFA Emerging Markets Small Cap Series | 0.13% | 2.51 |