Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
2.09%
2.5%
3.26%
4.02%
4.55%
4.61%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.27%
1.47%
1.76%
1.89%
1.93%
1.9%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
100%
100%
100%
100%
Amounts in MYR (millions); 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 Berjaya Assets Berhad? It covers the balance sheet, income statement and Equlion model projections.
100%
100%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
12.06%
13.67%
15.33%
16.2%
17.04%
17.36%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,134.74M
MYR 3,315.13M
MYR 3,926.35M
MYR 4,710.50M
MYR 5,277.73M
MYR 5,479.06M
Sector average
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 38.99M
MYR 47.56M
MYR 63.72M
MYR 81.44M
MYR 96.38M
MYR 102.10M
Sector average
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
MYR 767.48M
MYR 799.47M
MYR 832.30M
MYR 865.97M
MYR 900.67M
MYR 936.90M
Sector average
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
MYR 0.30
MYR 0.31
MYR 0.33
MYR 0.34
MYR 0.35
MYR 0.37
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Berjaya Assets Berhad (3239.KL) Financial Forecast | Equlion