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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 4,489.48 | 64.74 | -15.20 | -0.3% | 0.00 | -0.79 | 8.6% | 8.6% | 126.2% | 187.1% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 4,135.82 | 123.19 | 58.09 | 1.4% | 0.00 | 3.00 | 0.5% | 10.0% | 227.8% | 440.2% | ||||||||
| 22 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 4,113.98 | 92.62 | 17.72 | 0.4% | 0.00 | 0.92 | 3.7% | 5.0% | 138.0% | 80.6% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 3,965.73 | -35.17 | -46.62 | -1.2% | 0.00 | -2.41 | 4.1% | 5.2% | 780.7% | 276.1% | ||||||||
| 21 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 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 2024 | 2 | 31 Dec 2024 | 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 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | Other | 31 Dec 2019 | 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 2019 | Other | 31 Dec 2019 | 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 2019 | Other | 31 Dec 2019 | 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 2019 | 4 | 31 Mar 2019 | 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 2018 | 3 | 31 Mar 2019 | 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 2018 | 2 | 31 Mar 2019 | 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 2018 | 1 | 31 Mar 2019 | 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 2018 | 4 | 31 Mar 2018 | 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 2017 | 3 | 31 Mar 2018 | 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 2017 | 2 | 31 Mar 2018 | 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 2017 | 1 | 31 Mar 2018 | 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 2017 | 4 | 31 Mar 2017 | 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 2016 | 3 | 31 Mar 2017 | 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 2016 | 2 | 31 Mar 2017 | 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 2016 | 1 | 31 Mar 2017 | 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 2016 | 4 | 31 Mar 2016 | 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 2015 | 3 | 31 Mar 2016 | 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 2015 | 2 | 31 Mar 2016 | 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 2015 | 1 | 31 Mar 2016 | 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 2015 | 4 | 31 Mar 2015 | 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% |
| EPS | 0.72 sen |
| Trailing PE (Sector Median: 15.8) | 154.5 |
| PEG | 154.5 |
| Altman Z | -0.2 |
| Beaver | 0.032 |
| Current Ratio | 0.36 |
| Debt-Equity (DE) Ratio | 7.21 |
| FCF Yield | 44.06 % |
| Revenue QoQ | 8.55 % |
| Revenue YoY | 8.61% |
| Profit QoQ | -126.16 % |
| Profit YoY | -187.13 % |
| Profit Margin (Sector Median: 3.2) | 0.08 % |
| ROE (ROIC: 0.1) | 0.19 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.2) | |
| ROE (ROIC: 1.3) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.86 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 4.38 |
| 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 |
No transaction in the last 2 months.
Market Cap: 2164 M.
Market Cap Class: Large caps
Number of Shares: 1933 M.
Adjusted Float: 35.4%.
Stock highly correlated with
AMTEL (96%)
CHOOBEE (96%)
ELSOFT (96%)
NESTLE (96%)
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: Sugar & Flour, GLCs, Automotive, Consumer Products & Services, Conglomerates, Automotive & Automobiles
Code: 1619
Website: http://www.drb-hicom.com
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 26-Jan-2026
| Shareholder | % | Value (M) |
|---|---|---|
| Etika Strategi Sdn. Bhd. | 55.92% | 1210.65 |
| Employees Provident Fund Board | 8.8% | 190.54 |
| Tabung Haji | 3.67% | 79.45 |
| Vanguard Group | 1.35% | 29.23 |
| Prulink Equity Fund | 0.86% | 18.62 |
| Prudential BSN Fund | 0.75% | 16.24 |
| State Street Bank & Trust | 0.57% | 12.34 |
| Tai Tak Estates Sdn Bhd | 0.57% | 12.34 |
| Cheng Mooi Soong | 0.52% | 11.26 |
| Emerging Market Core Equity Portfolio | 0.43% | 9.31 |
| KWAP | 0.37% | 8.01 |
| Citaria Sdn. Bhd. | 0.36% | 7.79 |
| Prulink Dana Unggul | 0.35% | 7.58 |
| Participating Fund | 0.34% | 7.36 |
| Prulink Strategic Fund | 0.34% | 7.36 |
| Lee Ai Chu | 0.27% | 5.85 |
| Total International Stock Market Index Trust Ii | 0.26% | 5.63 |
| PMB Shariah Growth Fund | 0.22% | 4.76 |
| Dimensional Emerging Markets Value Fund | 0.22% | 4.76 |
| Abu Dhabi Investment Authority (Equities) | 0.18% | 3.9 |
| Eastspring Investments Small-Cap Fund | 0.17% | 3.68 |
| Emerging Markets Small Capitalization Equity Index Nonlendable Fund | 0.14% | 3.03 |
| Kenanga Investment Bank Berhad Ivt | 0.14% | 3.03 |
| DFA Emerging Markets Small Cap Series | 0.13% | 2.81 |