Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.27%
6.32%
6.56%
5.87%
5.37%
5.3%
4.98%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
3.61%
3.71%
3.98%
3.61%
3.32%
3.3%
3.14%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Bintulu Port Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
26.82%
25.89%
25.89%
25.89%
25.89%
25.89%
25.89%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
15.49%
13.8%
14.66%
11.58%
9.6%
9.02%
8.58%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,414.91M
MYR 3,327.82M
MYR 3,468.03M
MYR 3,657.89M
MYR 3,843.16M
MYR 4,018.34M
MYR 4,165.16M
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 121.89M
MYR 125.20M
MYR 135.22M
MYR 128.63M
MYR 124.61M
MYR 129.68M
MYR 128.33M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 2,433.12M
MYR 2,525.52M
MYR 2,623.52M
MYR 2,727.06M
MYR 2,835.36M
MYR 2,949.39M
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 5.29
MYR 5.49
MYR 5.70
MYR 5.93
MYR 6.16
MYR 6.41
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Bintulu Port Holdings Berhad (5032.KL) Financial Forecast | Equlion
