Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.39%
2.17%
2.25%
2.65%
3.03%
3.35%
3.35%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.52%
1.5%
1.62%
1.9%
2.11%
2.29%
2.28%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for CJ Century Logistics Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
15.33%
15.45%
15.45%
15.45%
15.45%
15.45%
15.45%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
1.84%
1.89%
1.99%
2%
2.02%
2.09%
2.08%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 679,835.00K
MYR 635,739.00K
MYR 646,102.84K
MYR 682,742.45K
MYR 720,291.47K
MYR 754,269.69K
MYR 778,861.07K
Sector average
-
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
MYR 3,541,707.43K
Net Income
MYR 10,726.00K
MYR 9,892.24K
MYR 10,410.96K
MYR 12,604.34K
MYR 14,796.72K
MYR 16,915.15K
MYR 17,469.45K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 90,192.31K
MYR 93,876.76K
MYR 97,676.70K
MYR 101,600.39K
MYR 105,658.70K
MYR 109,907.85K
Sector average
-
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
MYR 1,494,718.80K
Stock Price
-
MYR 0.15
MYR 0.16
MYR 0.17
MYR 0.17
MYR 0.18
MYR 0.19
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
CJ Century Logistics Holdings Berhad (7117.KL) Financial Forecast | Equlion
