Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROA
67.97%
339.4%
137.5%
57.84%
36.77%
26.83%
21.42%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
46.59%
27.72%
27.72%
27.72%
27.72%
27.72%
27.72%
Sector average
-
36.85%
37%
37%
37%
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 Capital A Berhad? It covers the balance sheet, income statement and Equlion model projections.
37.18%
38.52%
Net Margin
697.29%
535.61%
528.85%
535.7%
438.08%
387.25%
378.87%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 7,567.90M
MYR 4,759.18M
MYR 25,836.91M
MYR 46,812.41M
MYR 68,581.12M
MYR 90,293.60M
MYR 112,103.38M
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 13,018.06M
MYR 20,919.33M
MYR 21,034.60M
MYR 21,008.98M
MYR 21,214.38M
MYR 21,314.26M
MYR 21,678.58M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 1,860.29M
MYR 1,931.89M
MYR 2,007.24M
MYR 2,086.38M
MYR 2,169.55M
MYR 2,256.80M
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 0.41
MYR 0.43
MYR 0.45
MYR 0.47
MYR 0.48
MYR 0.50
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Capital A Berhad (5099.KL) Financial Forecast | Equlion
