DRB-HICOM Berhad (KLSE: DRBHCOM)
Malaysia
· Delayed Price · Currency is MYR 0.995
-0.005 (-0.50%)
At close: Jan 17, 2025
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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 15,994 | 15,851 | 15,512 | 12,378 | 13,156 | 13,331 | Upgrade
|
| Revenue Growth (YoY) | -2.65% | 2.18% | 25.32% | -5.91% | -1.32% | 14.72% | Upgrade
|
| Cost of Revenue | 13,631 | 13,540 | 13,291 | 10,783 | 10,785 | 11,108 | Upgrade
|
| Gross Profit | 2,363 | 2,311 | 2,221 | 1,595 | 2,370 | 2,223 | Upgrade
|
| Selling, General & Admin | 1,868 | 1,868 | 1,782 | 1,583 | 1,665 | 1,888 | Upgrade
|
| Other Operating Expenses | -132.26 | -226.07 | -305.13 | -30.5 | -246.65 | 164.63 | Upgrade
|
| Operating Expenses | 1,736 | 1,642 | 1,476 | 1,552 | 1,418 | 2,052 | Upgrade
|
| Operating Income | 626.87 | 668.18 | 744.67 | 42.72 | 952.04 | 170.26 | Upgrade
|
| Interest Expense | -464.94 | -474.97 | -461.95 | -439.92 | -443.69 | - | Upgrade
|
| Earnings From Equity Investments | 251.06 | 338.41 | 352.9 | 151.78 | 77.46 | 133.87 | Upgrade
|
| Other Non Operating Income (Expenses) | -51.53 | -51.53 | -49.1 | -45.84 | -45.72 | -459.5 | Upgrade
|
| EBT Excluding Unusual Items | 361.45 | 480.09 | 586.52 | -291.27 | 540.1 | -155.38 | Upgrade
|
| Impairment of Goodwill | - | - | -60.62 | - | - | - | Upgrade
|
| Asset Writedown | -33.22 | -33.22 | -115.91 | - | - | - | Upgrade
|
| Pretax Income | 328.23 | 446.87 | 409.99 | -291.27 | 540.1 | -155.38 | Upgrade
|
| Income Tax Expense | 125.64 | 52.52 | 118.87 | 57.68 | -8.74 | 27.3 | Upgrade
|
| Earnings From Continuing Operations | 202.59 | 394.35 | 291.12 | -348.95 | 548.83 | -182.67 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | 768.17 | Upgrade
|
| Net Income to Company | 202.59 | 394.35 | 291.12 | -348.95 | 548.83 | 585.5 | Upgrade
|
| Minority Interest in Earnings | -69.73 | -127.03 | -95.13 | 76.16 | 37.57 | -27.06 | Upgrade
|
| Net Income | 132.86 | 267.31 | 196 | -272.79 | 586.41 | 558.44 | Upgrade
|
| Preferred Dividends & Other Adjustments | 37.23 | 28.43 | 8.29 | 23.63 | 32.27 | 79.81 | Upgrade
|
| Net Income to Common | 95.63 | 238.88 | 187.71 | -296.42 | 554.13 | 478.63 | Upgrade
|
| Net Income Growth | -3.29% | 36.39% | - | - | 5.01% | 176.02% | Upgrade
|
| Shares Outstanding (Basic) | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | Upgrade
|
| Shares Outstanding (Diluted) | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | 1,933 | Upgrade
|
| EPS (Basic) | 0.05 | 0.12 | 0.10 | -0.15 | 0.29 | 0.25 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.12 | 0.10 | -0.15 | 0.29 | 0.25 | Upgrade
|
| EPS Growth | -14.88% | 27.26% | - | - | 15.78% | 289.55% | Upgrade
|
| Free Cash Flow | 2,068 | 2,653 | -651.46 | -278.33 | 609.41 | -851.83 | Upgrade
|
| Free Cash Flow Per Share | 1.07 | 1.37 | -0.34 | -0.14 | 0.32 | -0.44 | Upgrade
|
| Dividend Per Share | 0.025 | 0.025 | 0.020 | 0.020 | 0.020 | 0.027 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | 0% | 0% | -25.00% | -11.11% | Upgrade
|
| Gross Margin | 14.77% | 14.58% | 14.32% | 12.89% | 18.02% | 16.67% | Upgrade
|
| Operating Margin | 3.92% | 4.22% | 4.80% | 0.35% | 7.24% | 1.28% | Upgrade
|
| Profit Margin | 0.60% | 1.51% | 1.21% | -2.39% | 4.21% | 3.59% | Upgrade
|
| Free Cash Flow Margin | 12.93% | 16.74% | -4.20% | -2.25% | 4.63% | -6.39% | Upgrade
|
| EBITDA | 1,325 | 1,257 | 1,361 | 674.26 | 1,609 | 868.36 | Upgrade
|
| EBITDA Margin | 8.29% | 7.93% | 8.77% | 5.45% | 12.23% | 6.51% | Upgrade
|
| D&A For EBITDA | 698.43 | 588.61 | 616.29 | 631.54 | 657.21 | 698.1 | Upgrade
|
| EBIT | 626.87 | 668.18 | 744.67 | 42.72 | 952.04 | 170.26 | Upgrade
|
| EBIT Margin | 3.92% | 4.22% | 4.80% | 0.35% | 7.24% | 1.28% | Upgrade
|
| Effective Tax Rate | 38.28% | 11.75% | 28.99% | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.