Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
11.62%
9.76%
9.78%
8.28%
7.26%
6.99%
6.01%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
2.25%
1.93%
1.97%
1.8%
1.69%
1.73%
1.58%
Sector average
-
1.11%
0.67%
0.11%
-0.28%
-0.48%
-0.73%
Gross Margin
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 Chin Hin Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
18.3%
19.05%
19.05%
19.05%
19.05%
19.05%
19.05%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
2.63%
2.36%
2.54%
2.38%
2.29%
2.44%
2.31%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 5,108.48M
MYR 5,584.70M
MYR 5,707.78M
MYR 5,773.45M
MYR 5,835.04M
MYR 5,860.88M
MYR 5,870.48M
Sector average
-
MYR 1,714.78M
MYR 1,772.88M
MYR 1,806.55M
MYR 1,836.10M
MYR 1,878.37M
MYR 1,849.47M
Net Income
MYR 107.61M
MYR 103.03M
MYR 111.43M
MYR 103.19M
MYR 97.83M
MYR 101.12M
MYR 92.67M
Sector average
-
MYR 27.74M
MYR 35.98M
MYR 32.93M
MYR 30.27M
MYR 30.90M
MYR 42.87M
Valuation
-
MYR 8,950.86M
MYR 9,282.21M
MYR 9,636.07M
MYR 10,011.63M
MYR 10,404.90M
MYR 10,823.34M
Sector average
-
MYR 1,373.35M
MYR 947.30M
MYR 862.60M
MYR 1,033.11M
MYR 1,035.70M
MYR 1,421.34M
Stock Price
-
MYR 2.53
MYR 2.62
MYR 2.72
MYR 2.83
MYR 2.94
MYR 3.06
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
Chin Hin Group Berhad (5273.KL) Financial Forecast | Equlion