Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
2.44%
4.13%
7.24%
10.24%
10.86%
10.74%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
0.29%
0.58%
0.96%
1.26%
1.3%
1.33%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 Bina Puri Holdings Bhd? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
24.11%
24.11%
24.11%
24.11%
24.11%
24.11%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
0.95%
1.83%
2.88%
3.76%
3.94%
4.18%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 928,585.00K
MYR 975,510.59K
MYR 1,145,065.30K
MYR 1,347,055.22K
MYR 1,507,285.73K
MYR 1,564,889.48K
Sector average
MYR 1,914,603.10K
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
Net Income
MYR 2,647.00K
MYR 5,478.67K
MYR 10,184.04K
MYR 15,729.20K
MYR 18,525.37K
MYR 20,425.20K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 259,006.21K
MYR 270,127.79K
MYR 281,423.01K
MYR 292,853.18K
MYR 304,647.74K
MYR 316,899.40K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.29
MYR 0.30
MYR 0.32
MYR 0.33
MYR 0.34
MYR 0.35
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
Bina Puri Holdings Bhd (5932.KL) Financial Forecast | Equlion
