Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
3.86%
3.29%
4.6%
4.34%
4.18%
4.75%
Sector average
3.13%
7.09%
-7.44%
6.92%
5.4%
4.2%
ROA
2.03%
1.67%
2.3%
2.14%
2.04%
2.35%
Sector average
2.28%
2.5%
2.43%
2.29%
2.12%
2.5%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Atrium Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
81.62%
81.62%
81.62%
81.62%
81.62%
81.62%
Sector average
37%
42.04%
42.03%
42.03%
42.03%
42.82%
Net Margin
28.28%
23.06%
31.65%
29.3%
28.29%
32.91%
Total Assets
MYR 723,244.39K
MYR 756,608.85K
MYR 800,938.69K
MYR 853,943.71K
MYR 888,979.52K
MYR 908,861.49K
Sector average
MYR 3,275,632.07K
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
Net Income
MYR 14,435.47K
MYR 12,330.63K
MYR 17,916.29K
MYR 17,682.45K
MYR 17,775.01K
MYR 21,141.63K
Sector average
MYR 102,051.39K
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
Valuation
MYR 346,702.97K
MYR 360,894.00K
MYR 375,247.99K
MYR 390,354.55K
MYR 406,215.57K
MYR 422,551.87K
Sector average
MYR 290,002.19K
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
Stock Price
MYR 1.31
MYR 1.36
MYR 1.41
MYR 1.47
MYR 1.53
MYR 1.59
Sector average
MYR 0.91
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
Atrium Real Estate Investment Trust (5130.KL) Financial Forecast | Equlion