Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
15.02%
17.07%
16.86%
17.99%
18.27%
17.49%
15.41%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
8.73%
9.46%
9.32%
10.33%
10.75%
10.65%
9.79%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Amounts in MYR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for AGX Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
24.06%
21.27%
21.27%
21.27%
21.27%
21.27%
21.27%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.93%
4.28%
4.39%
4.46%
4.52%
4.6%
4.6%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 176,049.96K
MYR 202,968.00K
MYR 227,525.63K
MYR 266,714.92K
MYR 311,451.29K
MYR 357,110.86K
MYR 397,679.87K
Sector average
-
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
MYR 14,317.88K
MYR 17,933.83K
MYR 20,071.73K
MYR 25,524.15K
MYR 31,086.65K
MYR 35,602.84K
MYR 36,952.87K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 194,140.46K
MYR 202,135.60K
MYR 210,354.47K
MYR 218,811.47K
MYR 227,557.32K
MYR 236,708.72K
Sector average
-
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
-
MYR 0.45
MYR 0.47
MYR 0.49
MYR 0.51
MYR 0.53
MYR 0.55
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
AGX Group Berhad (0299.KL) Financial Forecast | Equlion
