0 XP   0   0   0

DRB - Hicom Bhd
Buy, Hold or Sell?

Should you buy, hold or sell DRB - Hicom Bhd?

I guess you are interested in DRB - Hicom Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse DRB - Hicom Bhd

Let's start. I'm going to help you getting a better view of DRB - Hicom Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is DRB - Hicom Bhd even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how DRB - Hicom Bhd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value DRB - Hicom Bhd. The closing price on 2023-03-24 was RM1.38 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
DRB - Hicom Bhd Daily Candlestick Chart
DRB - Hicom Bhd Daily Candlestick Chart
Summary









1. Valuation of DRB - Hicom Bhd




Current price per share

RM1.38

2. Growth of DRB - Hicom Bhd




Is DRB - Hicom Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$1.8b-$73.1m-4.0%

How much money is DRB - Hicom Bhd making?

Current yearPrevious yearGrowGrow %
Making money$23.3m$33.6m-$10.3m-44.2%
Net Profit Margin2.5%1.0%--

How much money comes from the company's main activities?

3. Financial Health of DRB - Hicom Bhd






Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of DRB - Hicom Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit DRB - Hicom Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • A Net Profit Margin of 3.2% means that RM0.03 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of DRB - Hicom Bhd:

  • The MRQ is 3.2%. The company is making a profit. +1
  • The TTM is 2.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.2%TTM2.5%+0.7%
TTM2.5%YOY1.0%+1.6%
TTM2.5%5Y0.7%+1.9%
5Y0.7%10Y-1.2%+1.9%
1.1.2. Return on Assets

Shows how efficient DRB - Hicom Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • 0.3% Return on Assets means that DRB - Hicom Bhd generated RM0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of DRB - Hicom Bhd:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.2%+0.1%
TTM0.2%YOY0.3%-0.1%
TTM0.2%5Y0.2%+0.0%
5Y0.2%10Y0.0%+0.2%
1.1.3. Return on Equity

Shows how efficient DRB - Hicom Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • 1.7% Return on Equity means DRB - Hicom Bhd generated RM0.02 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of DRB - Hicom Bhd:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.3%+0.5%
TTM1.3%YOY1.7%-0.4%
TTM1.3%5Y0.9%+0.3%
5Y0.9%10Y0.7%+0.2%

1.2. Operating Efficiency of DRB - Hicom Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient DRB - Hicom Bhd is operating .

  • Measures how much profit DRB - Hicom Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • An Operating Margin of 0.0% means the company generated RM0.00  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of DRB - Hicom Bhd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y1.7%-1.7%
5Y1.7%10Y0.0%+1.7%
1.2.2. Operating Ratio

Measures how efficient DRB - Hicom Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Automobiles & Auto Parts industry mean).
  • An Operation Ratio of 1.90 means that the operating costs are RM1.90 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 1.897. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.824. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.897TTM1.824+0.072
TTM1.824YOY1.883-0.059
TTM1.8245Y1.524+0.301
5Y1.52410Y1.653-0.129

1.3. Liquidity of DRB - Hicom Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if DRB - Hicom Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Automobiles & Auto Parts industry mean).
  • A Current Ratio of 0.50 means the company has RM0.50 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 0.499. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.498. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.499TTM0.498+0.002
TTM0.498YOY0.510-0.012
TTM0.4985Y0.551-0.053
5Y0.55110Y0.541+0.010
1.3.2. Quick Ratio

Measures if DRB - Hicom Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • A Quick Ratio of 0.30 means the company can pay off RM0.30 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 0.303. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.320. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.303TTM0.320-0.017
TTM0.320YOY0.314+0.006
TTM0.3205Y0.367-0.047
5Y0.36710Y0.356+0.011

1.4. Solvency of DRB - Hicom Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of DRB - Hicom Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare DRB - Hicom Bhd to Automobiles & Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.83 means that DRB - Hicom Bhd assets are financed with 83.1% credit (debt) and the remaining percentage (100% - 83.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 0.831. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.834. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.831TTM0.834-0.003
TTM0.834YOY0.816+0.018
TTM0.8345Y0.816+0.018
5Y0.81610Y0.809+0.007
1.4.2. Debt to Equity Ratio

Measures if DRB - Hicom Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • A Debt to Equity ratio of 492.5% means that company has RM4.93 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 4.925. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.024. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.925TTM5.024-0.099
TTM5.024YOY4.440+0.584
TTM5.0245Y4.510+0.514
5Y4.51010Y3.561+0.950

2. Market Valuation of DRB - Hicom Bhd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings DRB - Hicom Bhd generates.

  • Above 15 is considered overpriced but always compare DRB - Hicom Bhd to the Automobiles & Auto Parts industry mean.
  • A PE ratio of 17.59 means the investor is paying RM17.59 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of DRB - Hicom Bhd:

  • The EOD is 18.533. Very good. +2
  • The MRQ is 17.593. Very good. +2
  • The TTM is -13.900. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD18.533MRQ17.593+0.940
MRQ17.593TTM-13.900+31.492
TTM-13.900YOY-61.734+47.835
TTM-13.9005Y8.378-22.277
5Y8.37810Y32.598-24.220
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of DRB - Hicom Bhd.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of DRB - Hicom Bhd:

  • The MRQ is 20.722. Seems overpriced? -1
  • The TTM is 133.763. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ20.722TTM133.763-113.041
TTM133.763YOY3,177.500-3,043.737
TTM133.7635Y920.531-786.768
5Y920.53110Y784.008+136.523

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of DRB - Hicom Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Automobiles & Auto Parts industry mean).
  • A PB ratio of 0.30 means the investor is paying RM0.30 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of DRB - Hicom Bhd:

  • The EOD is 0.316. Very good. +2
  • The MRQ is 0.300. Very good. +2
  • The TTM is 0.326. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.316MRQ0.300+0.016
MRQ0.300TTM0.326-0.026
TTM0.326YOY0.420-0.094
TTM0.3265Y0.464-0.138
5Y0.46410Y0.477-0.013
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of DRB - Hicom Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2490.046+438%0.073+244%-0.010+104%0.230+9%
Book Value Growth--1.0611.011+5%1.020+4%1.003+6%0.997+6%
Book Value Per Share--4.3614.150+5%4.318+1%3.940+11%6.208-30%
Book Value Per Share Growth--1.0611.011+5%1.020+4%1.007+5%1.250-15%
Current Ratio--0.4990.498+0%0.510-2%0.551-9%0.541-8%
Debt To Asset Ratio--0.8310.8340%0.816+2%0.816+2%0.809+3%
Debt To Equity Ratio--4.9255.024-2%4.440+11%4.510+9%3.561+38%
Dividend Per Share--0.0200.010+100%0.010+100%0.010+104%0.008+159%
Eps--0.0740.052+42%0.074+1%0.032+131%-0.002+102%
Eps Growth--0.8492.968-71%2.773-69%2.502-66%-0.583+169%
Free Cash Flow Per Share--0.1700.106+60%-0.248+246%-0.076+144%-0.574+437%
Free Cash Flow Per Share Growth--2.54841.850-94%-0.972+138%11.293-77%12.032-79%
Free Cash Flow To Equity Per Share--0.3770.246+53%0.028+1249%0.007+5406%-0.507+234%
Free Cash Flow To Equity Per Share Growth--3.0391.681+81%0.205+1379%-1.027+134%0.888+242%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--33.325--------
Intrinsic Value_10Y_min---132.480--------
Intrinsic Value_1Y_max--0.848--------
Intrinsic Value_1Y_min---2.451--------
Intrinsic Value_3Y_max--4.447--------
Intrinsic Value_3Y_min---16.784--------
Intrinsic Value_5Y_max--10.335--------
Intrinsic Value_5Y_min---41.329--------
Net Profit Margin--0.0320.025+27%0.010+231%0.007+384%-0.012+139%
Operating Margin----0%-0%0.017-100%0.000-100%
Operating Ratio--1.8971.824+4%1.883+1%1.524+24%1.653+15%
Pb Ratio0.316+5%0.3000.326-8%0.420-29%0.464-35%0.477-37%
Pe Ratio18.533+5%17.593-13.900+179%-61.734+451%8.378+110%32.598-46%
Peg Ratio--20.722133.763-85%3177.500-99%920.531-98%784.008-97%
Price Per Share1.380+5%1.3101.353-3%1.818-28%1.777-26%1.675-22%
Price To Total Gains Ratio5.122+5%4.862-21.213+536%-47.911+1085%-30.508+727%-24.132+596%
Profit Growth--0.8632.988-71%0.579+49%1.628-47%1.560-45%
Quick Ratio--0.3030.320-5%0.314-4%0.367-17%0.356-15%
Return On Assets--0.0030.002+38%0.003-11%0.002+64%0.000+974%
Return On Equity--0.0170.013+36%0.017+2%0.009+85%0.007+134%
Revenue Growth--1.2781.2810%0.910+40%1.252+2%1.205+6%
Total Gains Per Share--0.2690.056+378%0.083+227%0.000+100%0.237+14%
Total Gains Per Share Growth--4.8883.282+49%11.628-58%4.347+12%3.674+33%
Usd Book Value--1904480898.3001812448108.800+5%1885583572.650+1%1865339114.940+2%1908932269.6890%
Usd Book Value Change Per Share--0.0560.010+438%0.016+244%-0.002+104%0.052+9%
Usd Book Value Per Share--0.9850.938+5%0.975+1%0.890+11%1.402-30%
Usd Dividend Per Share--0.0050.002+100%0.002+100%0.002+104%0.002+159%
Usd Eps--0.0170.012+42%0.017+1%0.007+131%0.000+102%
Usd Free Cash Flow--74377575.00046426911.525+60%-108250432.875+246%-9939600.000+113%-7847052.632+111%
Usd Free Cash Flow Per Share--0.0380.024+60%-0.056+246%-0.017+144%-0.130+437%
Usd Free Cash Flow To Equity Per Share--0.0850.055+53%0.006+1249%0.002+5406%-0.115+234%
Usd Price Per Share0.312+5%0.2960.306-3%0.411-28%0.401-26%0.378-22%
Usd Profit--33045329.70023338632.600+42%33664521.600-2%18446512.080+79%3684167.432+797%
Usd Revenue--1025761750.200863422329.600+19%740048400.000+39%878252423.640+17%838087739.716+22%
Usd Total Gains Per Share--0.0610.013+378%0.019+227%0.000+100%0.054+14%
 EOD+2 -3MRQTTM+32 -8YOY+29 -115Y+30 -1110Y+28 -13

3.2. Fundamental Score

Let's check the fundamental score of DRB - Hicom Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.533
Price to Book Ratio (EOD)Between0-10.316
Net Profit Margin (MRQ)Greater than00.032
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.303
Current Ratio (MRQ)Greater than10.499
Debt to Asset Ratio (MRQ)Less than10.831
Debt to Equity Ratio (MRQ)Less than14.925
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.003
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of DRB - Hicom Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.430
Ma 20Greater thanMa 501.429
Ma 50Greater thanMa 1001.588
Ma 100Greater thanMa 2001.527
OpenGreater thanClose1.400
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets49,953,680
Total Liabilities41,523,043
Total Stockholder Equity8,430,637
 As reported
Total Liabilities 41,523,043
Total Stockholder Equity+ 8,430,637
Total Assets = 49,953,680

Assets

Total Assets49,953,680
Total Current Assets15,298,065
Long-term Assets15,298,065
Total Current Assets
Cash And Cash Equivalents 3,766,164
Short-term Investments 1,218,225
Net Receivables 3,084,880
Inventory 2,186,195
Other Current Assets 92,730
Total Current Assets  (as reported)15,298,065
Total Current Assets  (calculated)10,348,194
+/- 4,949,871
Long-term Assets
Property Plant Equipment 5,484,625
Intangible Assets 1,579,663
Other Assets 2,506,199
Long-term Assets  (as reported)34,655,615
Long-term Assets  (calculated)9,570,487
+/- 25,085,128

Liabilities & Shareholders' Equity

Total Current Liabilities30,640,766
Long-term Liabilities9,590,404
Total Stockholder Equity8,430,637
Total Current Liabilities
Short-term Debt 1,936,495
Short Long Term Debt 2,082,028
Accounts payable 4,750,434
Other Current Liabilities 109,030
Total Current Liabilities  (as reported)30,640,766
Total Current Liabilities  (calculated)8,877,987
+/- 21,762,779
Long-term Liabilities
Long term Debt Total 7,089,079
Capital Lease Obligations 339,176
Long-term Liabilities Other 886,295
Long-term Liabilities  (as reported)9,590,404
Long-term Liabilities  (calculated)8,314,550
+/- 1,275,854
Total Stockholder Equity
Common Stock1,740,302
Retained Earnings 5,735,420
Other Stockholders Equity 357,095
Total Stockholder Equity (as reported)8,430,637
Total Stockholder Equity (calculated)7,832,817
+/- 597,820
Other
Capital Stock2,409,568
Cash and Short Term Investments 4,984,389
Common Stock Shares Outstanding 1,933,237
Liabilities and Stockholders Equity 49,953,680
Net Debt 4,458,384
Net Invested Capital 15,985,919
Net Working Capital -15,342,701



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312016-03-312015-12-312015-09-302015-06-30
> Total Assets 
41,139,000
42,129,000
43,186,000
42,042,000
42,676,826
42,168,813
43,943,854
41,675,403
42,888,536
42,968,123
42,878,774
45,596,190
44,170,056
45,891,158
45,836,287
47,118,651
47,414,001
48,809,744
49,953,680
49,953,68048,809,74447,414,00147,118,65145,836,28745,891,15844,170,05645,596,19042,878,77442,968,12342,888,53641,675,40343,943,85442,168,81342,676,82642,042,00043,186,00042,129,00041,139,000
   > Total Current Assets 
13,524,000
13,815,000
14,772,000
14,023,000
14,964,060
14,175,142
16,320,888
15,417,900
18,036,039
18,176,260
16,568,520
15,968,245
12,966,194
14,064,367
14,364,391
14,771,075
14,147,622
15,391,871
15,298,065
15,298,06515,391,87114,147,62214,771,07514,364,39114,064,36712,966,19415,968,24516,568,52018,176,26018,036,03915,417,90016,320,88814,175,14214,964,06014,023,00014,772,00013,815,00013,524,000
       Cash And Cash Equivalents 
1,294,000
1,181,000
1,741,000
1,979,000
0
0
3,592,549
0
3,315,986
4,077,066
3,875,625
4,736,905
3,018,465
3,417,692
3,578,957
2,475,398
3,208,239
3,738,353
3,766,164
3,766,1643,738,3533,208,2392,475,3983,578,9573,417,6923,018,4654,736,9053,875,6254,077,0663,315,98603,592,549001,979,0001,741,0001,181,0001,294,000
       Short-term Investments 
423,000
498,000
631,000
666,000
0
0
1,937,893
0
4,310,893
3,610,901
2,843,124
1,756,525
617,001
830,230
1,304,598
2,892,569
1,120,962
1,365,036
1,218,225
1,218,2251,365,0361,120,9622,892,5691,304,598830,230617,0011,756,5252,843,1243,610,9014,310,89301,937,89300666,000631,000498,000423,000
       Net Receivables 
7,734,000
8,160,000
8,823,000
8,244,000
2,932,296
3,192,150
6,913,475
3,048,070
2,858,108
2,875,613
2,919,888
2,893,426
2,912,969
2,903,228
2,911,513
2,675,545
3,075,911
3,109,455
3,084,880
3,084,8803,109,4553,075,9112,675,5452,911,5132,903,2282,912,9692,893,4262,919,8882,875,6132,858,1083,048,0706,913,4753,192,1502,932,2968,244,0008,823,0008,160,0007,734,000
       Inventory 
2,857,000
2,657,000
2,386,000
2,045,000
2,550,799
2,704,375
2,439,364
2,220,513
2,156,050
2,309,085
2,266,317
1,924,846
2,010,043
2,153,533
1,969,477
1,586,244
1,864,704
2,108,831
2,186,195
2,186,1952,108,8311,864,7041,586,2441,969,4772,153,5332,010,0431,924,8462,266,3172,309,0852,156,0502,220,5132,439,3642,704,3752,550,7992,045,0002,386,0002,657,0002,857,000
       Other Current Assets 
1,215,000
1,319,000
1,192,000
1,090,000
1,300,928
1,387,455
1,437,607
521,140
597,732
548,011
562,913
64,831
54,305
45,958
32,344
24,941
34,489
86,463
92,730
92,73086,46334,48924,94132,34445,95854,30564,831562,913548,011597,732521,1401,437,6071,387,4551,300,9281,090,0001,192,0001,319,0001,215,000
   > Long-term Assets 
0
0
0
0
0
0
27,622,966
0
24,852,497
24,791,863
26,310,254
29,627,945
31,203,862
31,826,791
31,471,896
32,347,576
33,266,379
33,417,873
34,655,615
34,655,61533,417,87333,266,37932,347,57631,471,89631,826,79131,203,86229,627,94526,310,25424,791,86324,852,497027,622,966000000
       Property Plant Equipment 
0
0
0
0
6,100,951
6,344,913
6,427,057
6,433,898
6,373,175
6,222,479
6,246,379
6,182,082
6,110,416
5,983,421
5,922,045
5,678,014
5,592,460
5,532,279
5,484,625
5,484,6255,532,2795,592,4605,678,0145,922,0455,983,4216,110,4166,182,0826,246,3796,222,4796,373,1756,433,8986,427,0576,344,9136,100,9510000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
137,422
0
0
0
137,422
0
0
0
000137,422000137,42200000000000
       Long Term Investments 
7,374,000
7,558,000
7,740,000
7,247,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000007,247,0007,740,0007,558,0007,374,000
       Intangible Assets 
0
0
0
0
1,563,114
1,633,792
1,668,138
1,335,680
1,343,207
1,404,905
1,399,927
1,410,723
1,481,738
1,468,174
1,453,482
1,504,490
1,497,180
1,480,970
1,579,663
1,579,6631,480,9701,497,1801,504,4901,453,4821,468,1741,481,7381,410,7231,399,9271,404,9051,343,2071,335,6801,668,1381,633,7921,563,1140000
       Other Assets 
0
0
0
0
1,133,076
1,074,460
1,095,655
1,018,139
879,747
531,090
535,761
2,398,936
2,418,784
2,464,784
2,485,634
2,515,240
2,543,233
2,546,308
2,506,199
2,506,1992,546,3082,543,2332,515,2402,485,6342,464,7842,418,7842,398,936535,761531,090879,7471,018,1391,095,6551,074,4601,133,0760000
> Total Liabilities 
31,704,000
32,645,000
33,912,000
33,539,000
34,245,352
33,697,254
33,847,420
33,386,338
34,879,471
35,397,593
35,367,264
37,055,102
35,651,940
37,634,692
37,764,023
39,246,669
39,572,130
40,861,306
41,523,043
41,523,04340,861,30639,572,13039,246,66937,764,02337,634,69235,651,94037,055,10235,367,26435,397,59334,879,47133,386,33833,847,42033,697,25434,245,35233,539,00033,912,00032,645,00031,704,000
   > Total Current Liabilities 
26,594,000
27,619,000
28,891,000
28,832,000
27,349,586
26,393,249
28,296,600
25,599,051
26,877,593
26,934,776
26,528,534
28,944,757
27,490,464
28,376,910
27,545,973
29,069,323
29,810,502
30,271,515
30,640,766
30,640,76630,271,51529,810,50229,069,32327,545,97328,376,91027,490,46428,944,75726,528,53426,934,77626,877,59325,599,05128,296,60026,393,24927,349,58628,832,00028,891,00027,619,00026,594,000
       Short-term Debt 
6,906,000
7,001,000
7,043,000
6,949,000
0
0
0
1,889,007
1,916,308
2,300,565
1,684,205
2,727,489
2,605,140
2,868,623
3,011,794
2,127,300
2,211,052
2,531,141
1,936,495
1,936,4952,531,1412,211,0522,127,3003,011,7942,868,6232,605,1402,727,4891,684,2052,300,5651,916,3081,889,0070006,949,0007,043,0007,001,0006,906,000
       Short Long Term Debt 
6,906,000
7,001,000
7,043,000
6,949,000
0
0
3,055,557
0
1,941,356
2,325,654
1,892,235
2,926,743
2,993,391
3,252,883
3,275,141
2,513,390
2,599,221
2,861,607
2,082,028
2,082,0282,861,6072,599,2212,513,3903,275,1413,252,8832,993,3912,926,7431,892,2352,325,6541,941,35603,055,557006,949,0007,043,0007,001,0006,906,000
       Accounts payable 
6,025,000
6,081,000
6,433,000
6,423,000
0
0
4,662,240
0
4,569,044
4,437,086
4,800,902
4,648,795
4,656,876
4,328,269
3,794,116
4,270,765
88,520
4,362,861
4,750,434
4,750,4344,362,86188,5204,270,7653,794,1164,328,2694,656,8764,648,7954,800,9024,437,0864,569,04404,662,240006,423,0006,433,0006,081,0006,025,000
       Other Current Liabilities 
18,398,000
19,196,000
20,037,000
19,763,000
0
0
103,504
0
0
54,158
101,010
98,346
884
1,102
159,057
297
390
75,750
109,030
109,03075,750390297159,0571,10288498,346101,01054,15800103,5040019,763,00020,037,00019,196,00018,398,000
   > Long-term Liabilities 
0
0
0
0
0
0
5,550,820
0
6,505,989
7,142,539
7,464,447
6,794,315
6,825,668
8,011,350
9,045,300
8,951,502
8,555,332
9,370,153
9,590,404
9,590,4049,370,1538,555,3328,951,5029,045,3008,011,3506,825,6686,794,3157,464,4477,142,5396,505,98905,550,820000000
       Long term Debt Total 
0
0
0
0
4,126,748
4,523,034
4,370,791
5,324,951
5,502,187
0
6,158,588
5,515,202
5,466,056
6,352,350
6,477,662
6,395,919
6,200,110
6,875,888
7,089,079
7,089,0796,875,8886,200,1106,395,9196,477,6626,352,3505,466,0565,515,2026,158,58805,502,1875,324,9514,370,7914,523,0344,126,7480000
> Total Stockholder Equity
0
0
0
0
8,431,474
8,471,559
8,476,832
8,289,065
8,009,065
7,570,530
7,511,510
8,541,088
8,518,116
8,256,466
8,072,264
7,871,982
7,841,871
7,948,438
8,430,637
8,430,6377,948,4387,841,8717,871,9828,072,2648,256,4668,518,1168,541,0887,511,5107,570,5308,009,0658,289,0658,476,8328,471,5598,431,4740000
   Common Stock
1,740,000
1,740,000
1,740,000
1,740,000
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,302
1,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,3021,740,0001,740,0001,740,0001,740,000
   Retained Earnings Total Equity0000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000
   Capital Surplus 0000000000000000000
   Treasury Stock0000000000000000000
   Other Stockholders Equity 
0
0
0
0
1,045,348
1,032,051
1,046,525
615,279
522,569
369,961
298,952
291,124
299,755
293,344
301,331
3,079
3,268
6,267
357,095
357,0956,2673,2683,079301,331293,344299,755291,124298,952369,961522,569615,2791,046,5251,032,0511,045,3480000



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.




Income Statement

Currency in MYR. All numbers in thousands.


Latest Income Statement (annual, 2022-03-31)

Gross Profit (+$)
totalRevenue12,378,135
Cost of Revenue-10,783,051
Gross Profit1,595,0841,595,084
 
Operating Income (+$)
Gross Profit1,595,084
Operating Expense-12,365,917
Operating Income42,721-10,770,833
 
Operating Expense (+$)
Research Development-
Selling General Administrative1,582,866
Selling And Marketing Expenses-
Operating Expense12,365,9171,582,866
 
Net Interest Income (+$)
Interest Income245,418
Interest Expense-483,726
Net Interest Income-485,768-238,308
 
Pretax Income (+$)
Operating Income42,721
Net Interest Income-485,768
Other Non-Operating Income Expenses-
Income Before Tax (EBT)-291,26742,721
EBIT - interestExpense = -483,726
-272,791
210,935
Interest Expense483,726
Earnings Before Interest and Taxes (ebit)-192,459
Earnings Before Interest and Taxes (ebitda)1,145,823
 
After tax Income (+$)
Income Before Tax-291,267
Tax Provision-57,681
Net Income From Continuing Ops-348,948-348,948
Net Income-272,791
Net Income Applicable To Common Shares-296,422
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net-485,768
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
AHZ0.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of AHZ0.F.

AHZ0.F Daily Candlestick Chart
9VU.F
14 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 9VU.F.

9VU.F Daily Candlestick Chart
9TD.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 9TD.F.

9TD.F Daily Candlestick Chart
9PZ.F
14 hours ago

I found you a Golden Cross on the daily chart of 9PZ.F.

9PZ.F Daily Candlestick Chart
98B.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 98B.F.

98B.F Daily Candlestick Chart
8ZU.F
14 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of 8ZU.F.

8ZU.F Daily Candlestick Chart
8QQ.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8QQ.F.

8QQ.F Daily Candlestick Chart
8K6.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8K6.F.

8K6.F Daily Candlestick Chart
8J4.F
14 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 8J4.F.

8J4.F Daily Candlestick Chart
8HQ.F
14 hours ago

I found you a RSI Bullish Reversal Divergence on the daily chart of 8HQ.F.

8HQ.F Daily Candlestick Chart
7ZG.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7ZG.F.

7ZG.F Daily Candlestick Chart
7O41.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7O41.F.

7O41.F Daily Candlestick Chart
7N20.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7N20.F.

7N20.F Daily Candlestick Chart
7IA.F
14 hours ago

I found you a MACD Bearish Reversal Divergence on the daily chart of 7IA.F.

7IA.F Daily Candlestick Chart
7F4.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7F4.F.

7F4.F Daily Candlestick Chart
77Q.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 77Q.F.

77Q.F Daily Candlestick Chart
74G.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 74G.F.

74G.F Daily Candlestick Chart
6YG.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6YG.F.

6YG.F Daily Candlestick Chart
6WZ.F
15 hours ago

I found you a RSI Bearish Hidden Divergence on the daily chart of 6WZ.F.

6WZ.F Daily Candlestick Chart
6VY.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6VY.F.

6VY.F Daily Candlestick Chart
6UY.F
15 hours ago

I found you a Death Cross on the daily chart of 6UY.F.

6UY.F Daily Candlestick Chart
6R4.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6R4.F.

6R4.F Daily Candlestick Chart
6NCA.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6NCA.F.

6NCA.F Daily Candlestick Chart
65R.F
15 hours ago

I found you a Death Cross on the daily chart of 65R.F.

65R.F Daily Candlestick Chart