Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
6.4%
6.39%
6.72%
6.97%
6.97%
6.72%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
5.14%
5.27%
5.54%
5.7%
5.67%
5.49%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 Cepatwawasan Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
15.26%
15.26%
15.26%
15.26%
15.26%
15.26%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
8.51%
8.39%
8.01%
7.6%
7.38%
7.33%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 515.93M
MYR 547.49M
MYR 590.39M
MYR 638.17M
MYR 684.87M
MYR 727.46M
Sector average
MYR 1,914.60M
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
Net Income
MYR 26.84M
MYR 28.03M
MYR 31.51M
MYR 34.99M
MYR 37.52M
MYR 38.74M
Sector average
MYR 76.13M
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
Valuation
MYR 206.35M
MYR 214.61M
MYR 223.18M
MYR 232.08M
MYR 241.35M
MYR 251.05M
Sector average
MYR 507.22M
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
Stock Price
MYR 0.67
MYR 0.70
MYR 0.72
MYR 0.75
MYR 0.78
MYR 0.81
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
Cepatwawasan Group Berhad (8982.KL) Financial Forecast | Equlion
