DRB-HICOM Berhad (KLSE:DRBHCOM)
Malaysia · Delayed Price · Currency is MYR 1.110
+0.010 (0.91%)
At close: Feb 6, 2026
DRB-HICOM Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 16,705 | 16,191 | 15,851 | 15,512 | 12,378 | 13,156 | |
Revenue Growth (YoY) | 4.44% | 2.15% | 2.18% | 25.32% | -5.91% | -1.31% |
Cost of Revenue | 14,392 | 13,810 | 13,540 | 13,291 | 10,783 | 10,785 |
Gross Profit | 2,313 | 2,381 | 2,311 | 2,221 | 1,595 | 2,370 |
Selling, General & Admin | 2,101 | 2,101 | 1,868 | 1,782 | 1,583 | 1,665 |
Other Operating Expenses | -309.51 | -236.03 | -226.07 | -305.13 | -30.5 | -246.65 |
Operating Expenses | 1,791 | 1,865 | 1,642 | 1,476 | 1,552 | 1,418 |
Operating Income | 522.18 | 516.11 | 668.18 | 744.67 | 42.72 | 952.04 |
Interest Expense | -464.02 | -465.22 | -474.97 | -461.95 | -439.92 | -443.69 |
Earnings From Equity Investments | 247.53 | 256.8 | 338.41 | 352.9 | 151.78 | 77.46 |
Other Non Operating Income (Expenses) | -54.26 | -54.26 | -51.53 | -49.1 | -45.84 | -45.72 |
EBT Excluding Unusual Items | 251.43 | 253.44 | 480.09 | 586.52 | -291.27 | 540.1 |
Impairment of Goodwill | - | - | - | -60.62 | - | - |
Asset Writedown | -6.05 | -6.05 | -33.22 | -115.91 | - | - |
Pretax Income | 245.38 | 247.39 | 446.87 | 409.99 | -291.27 | 540.1 |
Income Tax Expense | 90.91 | 141.62 | 52.52 | 118.87 | 57.68 | -8.74 |
Earnings From Continuing Operations | 154.47 | 105.77 | 394.35 | 291.12 | -348.95 | 548.83 |
Net Income to Company | 154.47 | 105.77 | 394.35 | 291.12 | -348.95 | 548.83 |
Minority Interest in Earnings | -103.34 | -45.99 | -127.03 | -95.13 | 76.16 | 37.57 |
Net Income | 51.13 | 59.78 | 267.31 | 196 | -272.79 | 586.41 |
Preferred Dividends & Other Adjustments | 37.13 | 37.23 | 28.43 | 8.29 | 23.63 | 32.27 |
Net Income to Common | 14 | 22.55 | 238.88 | 187.71 | -296.42 | 554.13 |
Net Income Growth | -61.52% | -77.64% | 36.39% | - | - | 5.01% |
Shares Outstanding (Basic) | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 |
Shares Outstanding (Diluted) | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 |
EPS (Basic) | 0.01 | 0.01 | 0.12 | 0.10 | -0.15 | 0.29 |
EPS (Diluted) | 0.01 | 0.01 | 0.12 | 0.10 | -0.15 | 0.29 |
EPS Growth | -85.36% | -90.56% | 27.26% | - | - | 15.78% |
Free Cash Flow | 1,785 | 652.02 | 2,653 | -651.46 | -278.33 | 609.41 |
Free Cash Flow Per Share | 0.92 | 0.34 | 1.37 | -0.34 | -0.14 | 0.32 |
Dividend Per Share | 0.025 | 0.025 | 0.025 | 0.020 | 0.020 | 0.020 |
Dividend Growth | - | - | 25.00% | - | - | -25.00% |
Gross Margin | 13.85% | 14.70% | 14.58% | 14.32% | 12.89% | 18.02% |
Operating Margin | 3.13% | 3.19% | 4.21% | 4.80% | 0.34% | 7.24% |
Profit Margin | 0.08% | 0.14% | 1.51% | 1.21% | -2.40% | 4.21% |
Free Cash Flow Margin | 10.69% | 4.03% | 16.74% | -4.20% | -2.25% | 4.63% |
EBITDA | 1,178 | 1,111 | 1,257 | 1,361 | 674.26 | 1,609 |
EBITDA Margin | 7.05% | 6.86% | 7.93% | 8.77% | 5.45% | 12.23% |
D&A For EBITDA | 656.25 | 595.21 | 588.61 | 616.29 | 631.54 | 657.21 |
EBIT | 522.18 | 516.11 | 668.18 | 744.67 | 42.72 | 952.04 |
EBIT Margin | 3.13% | 3.19% | 4.21% | 4.80% | 0.34% | 7.24% |
Effective Tax Rate | 37.05% | 57.25% | 11.75% | 28.99% | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.