DRBHCOM | DRB-HICOM BHD

1.82 (0.55%)
0

T-O (am): 1.80 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

DRBHCOM | DRB-HICOM BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 20.96 sen
Trailing PE (Sector Median: 11.4) 8.7
PEG 0.09
Altman Z -0.0
Beaver -0.011
Current Ratio 0.5
Debt-Equity (DE) Ratio 5.43
FCF Yield -28.81 %
Revenue QoQ 27.76 %
Revenue YoY 114.19%
Profit QoQ -15.1 %
Profit YoY 180.22 %
Profit Margin (Sector Median: 2.8) 2.65 %
ROE (ROIC: 2.98) 5.47 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 11.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.8)
ROE (ROIC: -4.75)
Altman Z

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 5 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 3.83
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 143.95
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 3518 M.

Number of Shares: 1933 M.

Adjusted Float: 34.5%.

Stock highly correlated with

MIKROMB (86%)

MTAG (85%)

TENAGA (85%)

UZMA (85%)

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, Mid Cap

Code: 1619

Website: http://www.drb-hicom.com

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2022

Shareholder Value (M)
Etika Strategi Sdn. Bhd. 1967.54
Employees Provident Fund Board 378.59
Lembaga Tabung Haji 124.2
Prulink Equity Fund 38.7
Takafulink Dana Ekuiti 26.39
CIMB Bank Berhad 26.39
Vanguard Emerging Markets Stock Index Fund 22.17
Tai Tak Estates Sdn. Bhd. 20.06
Vanguard Total International Stock Index Fund 19.7
State Street Bank & Trust Company 18.65
Cheng Mooi Soong 15.48
DFA Emerging Market Core Equity 14.43
Kumpulan Wang Persaraan (Diperbadankan) 13.02
Citaria Sdn. Bhd. 12.67
Prulink Dana Unggul 12.31
Participating Fund 11.96
IVT 11.96
Dimensional Emerging Markets Value Fund 10.91
National Trust Fund 9.85
Eastspring Investments Small-Cap Fund 8.8
Lee Ai Chu 8.8
Siva Kumar A/L M Jeyapalan 8.09
Great Eastern Life Assurance (Malaysia) Berhad 7.04
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II 6.33
Vanguard FTSE All-World Ex-US Small-Cap Index Fund 5.63
Eastspring Investments Dana Al-Ilham 5.28
Blackrock Institutional Trust Company, N.A. Investment Funds For Employee Benefit Trusts 5.28

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.