DRBHCOM | DRB-HICOM BHD
1.35 (-1.46%)
T-O (am): 1.38 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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% |
Historical Dividends
Financial Ratios
| EPS | 16.62 sen |
| Trailing PE (Sector Median: 11.2) | 8.1 |
| PEG | 0.08 |
| Altman Z | -0.0 |
| Beaver | 0.04 |
| Current Ratio | 0.51 |
| Debt-Equity (DE) Ratio | 5.84 |
| FCF Yield | 49.3 % |
| Revenue QoQ | -5.61 % |
| Revenue YoY | 33.69% |
| Profit QoQ | 207.84 % |
| Profit YoY | 519.22 % |
| Profit Margin (Sector Median: 2.6) | 1.94 % |
| ROE (ROIC: 2.36) | 4.29 % |
| 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: 11.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.6) | |
| ROE (ROIC: 1.13) | |
| 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) | 3.88 | 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] | 107.91 |
| 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 |
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 2609 M.
Number of Shares: 1933 M.
Adjusted Float: 34.5%.
Stock highly correlated with
MIKROMB (81%)
IQGROUP (78%)
TNLOGIS (77%)
KGB (76%)
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
Top Shareholdings
Updated on 31-Mar-2022
| Shareholder | Value (M) |
|---|---|
| Etika Strategi Sdn. Bhd. | 1459.44 |
| Employees Provident Fund Board | 280.82 |
| Lembaga Tabung Haji | 92.13 |
| Prulink Equity Fund | 28.71 |
| Takafulink Dana Ekuiti | 19.57 |
| CIMB Bank Berhad | 19.57 |
| Vanguard Emerging Markets Stock Index Fund | 16.44 |
| Tai Tak Estates Sdn. Bhd. | 14.88 |
| Vanguard Total International Stock Index Fund | 14.62 |
| State Street Bank & Trust Company | 13.83 |
| Cheng Mooi Soong | 11.48 |
| DFA Emerging Market Core Equity | 10.7 |
| Kumpulan Wang Persaraan (Diperbadankan) | 9.66 |
| Citaria Sdn. Bhd. | 9.4 |
| Prulink Dana Unggul | 9.13 |
| Participating Fund | 8.87 |
| IVT | 8.87 |
| Dimensional Emerging Markets Value Fund | 8.09 |
| National Trust Fund | 7.31 |
| Eastspring Investments Small-Cap Fund | 6.52 |
| Lee Ai Chu | 6.52 |
| Siva Kumar A/L M Jeyapalan | 6.0 |
| Great Eastern Life Assurance (Malaysia) Berhad | 5.22 |
| Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II | 4.7 |
| Vanguard FTSE All-World Ex-US Small-Cap Index Fund | 4.18 |
| Eastspring Investments Dana Al-Ilham | 3.91 |
| Blackrock Institutional Trust Company, N.A. Investment Funds For Employee Benefit Trusts | 3.91 |
Social
