Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
33.14%
21.88%
21.73%
21.16%
19.42%
16.89%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
16.45%
13.65%
13.98%
13.87%
13.06%
11.78%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
20.64%
20.64%
20.64%
20.64%
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 Bus Cap Berhad? It covers the balance sheet, income statement and Equlion model projections.
20.64%
20.64%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
11.13%
11.1%
11.2%
11.2%
11.21%
11.24%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 74,527.00K
MYR 88,830.32K
MYR 108,394.33K
MYR 131,538.84K
MYR 154,914.54K
MYR 176,093.74K
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 9,806.00K
MYR 11,151.68K
MYR 13,785.14K
MYR 16,640.73K
MYR 18,699.86K
MYR 19,492.61K
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 4,133,269.30K
MYR 4,302,734.20K
MYR 4,477,261.70K
MYR 4,656,954.75K
MYR 4,843,196.18K
MYR 5,037,969.30K
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
Bus Cap Berhad (0455.KL) Financial Forecast | Equlion
