DRB-HICOM Berhad (KLSE:DRBHCOM)
Malaysia · Delayed Price · Currency is MYR 1.100
+0.010 (0.92%)
At close: Jun 10, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 17,957 | 17,310 | 16,191 | 15,851 | 15,512 | 12,378 | |
Revenue Growth (YoY) | 12.43% | 6.91% | 2.15% | 2.18% | 25.32% | -5.91% |
Cost of Revenue | 15,038 | 14,488 | 13,810 | 13,540 | 13,291 | 10,783 |
Gross Profit | 2,919 | 2,821 | 2,381 | 2,311 | 2,221 | 1,595 |
Selling, General & Admin | 2,153 | 2,153 | 2,101 | 1,868 | 1,782 | 1,583 |
Other Operating Expenses | -292.2 | -260.62 | -236.03 | -226.07 | -305.13 | -30.5 |
Operating Expenses | 1,861 | 1,893 | 1,865 | 1,642 | 1,476 | 1,552 |
Operating Income | 1,057 | 928.44 | 516.11 | 668.18 | 744.67 | 42.72 |
Interest Expense | -456.76 | -455.72 | -465.22 | -474.97 | -461.95 | -439.92 |
Earnings From Equity Investments | 229.71 | 257.73 | 256.8 | 338.41 | 352.9 | 151.78 |
Other Non Operating Income (Expenses) | -58.75 | -58.75 | -54.26 | -51.53 | -49.1 | -45.84 |
EBT Excluding Unusual Items | 771.48 | 671.7 | 253.44 | 480.09 | 586.52 | -291.27 |
Impairment of Goodwill | 334.42 | 334.42 | - | - | -60.62 | - |
Asset Writedown | -352.23 | -352.23 | -6.05 | -33.22 | -115.91 | - |
Pretax Income | 753.66 | 653.88 | 247.39 | 446.87 | 409.99 | -291.27 |
Income Tax Expense | 74.93 | 65.13 | 141.62 | 52.52 | 118.87 | 57.68 |
Earnings From Continuing Operations | 678.74 | 588.76 | 105.77 | 394.35 | 291.12 | -348.95 |
Net Income to Company | 678.74 | 588.76 | 105.77 | 394.35 | 291.12 | -348.95 |
Minority Interest in Earnings | -216.36 | -153.66 | -45.99 | -127.03 | -95.13 | 76.16 |
Net Income | 462.38 | 435.1 | 59.78 | 267.31 | 196 | -272.79 |
Preferred Dividends & Other Adjustments | 37.13 | 37.13 | 37.23 | 28.43 | 8.29 | 23.63 |
Net Income to Common | 425.25 | 397.97 | 22.55 | 238.88 | 187.71 | -296.42 |
Net Income Growth | - | 627.82% | -77.64% | 36.39% | - | - |
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) | 0.22 | 0.21 | 0.01 | 0.12 | 0.10 | -0.15 |
EPS (Diluted) | 0.22 | 0.21 | 0.01 | 0.12 | 0.10 | -0.15 |
EPS Growth | - | 1664.60% | -90.56% | 27.26% | - | - |
Free Cash Flow | 1,440 | 1,480 | 652.02 | 2,653 | -651.46 | -278.33 |
Free Cash Flow Per Share | 0.74 | 0.77 | 0.34 | 1.37 | -0.34 | -0.14 |
Dividend Per Share | 0.025 | 0.025 | 0.025 | 0.025 | 0.020 | 0.020 |
Dividend Growth | - | - | - | 25.00% | - | - |
Gross Margin | 16.25% | 16.30% | 14.70% | 14.58% | 14.32% | 12.89% |
Operating Margin | 5.89% | 5.36% | 3.19% | 4.21% | 4.80% | 0.34% |
Profit Margin | 2.37% | 2.30% | 0.14% | 1.51% | 1.21% | -2.40% |
Free Cash Flow Margin | 8.02% | 8.55% | 4.03% | 16.74% | -4.20% | -2.25% |
EBITDA | 1,672 | 1,495 | 1,111 | 1,257 | 1,361 | 674.26 |
EBITDA Margin | 9.31% | 8.63% | 6.86% | 7.93% | 8.77% | 5.45% |
D&A For EBITDA | 615.13 | 566.08 | 595.21 | 588.61 | 616.29 | 631.54 |
EBIT | 1,057 | 928.44 | 516.11 | 668.18 | 744.67 | 42.72 |
EBIT Margin | 5.89% | 5.36% | 3.19% | 4.21% | 4.80% | 0.34% |
Effective Tax Rate | 9.94% | 9.96% | 57.25% | 11.75% | 28.99% | - |