Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
5.99%
5.69%
6.54%
6.26%
6.01%
6.27%
Sector average
3.13%
7.09%
-7.44%
6.92%
5.4%
4.2%
ROA
3.34%
3.22%
3.73%
3.6%
3.49%
3.75%
Sector average
2.28%
2.5%
2.43%
2.29%
2.12%
2.5%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for CapitaLand Malaysia Trust? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
57.96%
57.96%
57.96%
57.96%
57.96%
57.96%
Sector average
37%
42.04%
42.03%
42.03%
42.03%
42.82%
Net Margin
38.1%
36.29%
42.31%
40.55%
39.78%
43.13%
Total Assets
MYR 5,620.84M
MYR 5,966.80M
MYR 6,262.07M
MYR 6,665.18M
MYR 6,934.88M
MYR 7,089.91M
Sector average
MYR 3,275.63M
MYR 3,465.33M
MYR 3,697.09M
MYR 3,942.04M
MYR 4,176.71M
MYR 4,423.52M
Net Income
MYR 181.66M
MYR 186.40M
MYR 228.11M
MYR 232.67M
MYR 237.53M
MYR 263.28M
Sector average
MYR 102.05M
MYR 130.36M
MYR 149.84M
MYR 159.25M
MYR 164.95M
MYR 179.12M
Valuation
MYR 1,995.80M
MYR 2,075.92M
MYR 2,158.20M
MYR 2,244.48M
MYR 2,334.94M
MYR 2,428.84M
Sector average
MYR 290.00M
MYR 1,446.10M
MYR 1,523.71M
MYR 1,583.46M
MYR 1,646.95M
MYR 1,728.11M
Stock Price
MYR 0.58
MYR 0.60
MYR 0.63
MYR 0.65
MYR 0.68
MYR 0.71
Sector average
MYR 0.91
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
CapitaLand Malaysia Trust (5180.KL) Financial Forecast | Equlion
