Reported figures and Equlion model projections for the next 5 years.
Metric
2024 (actual)
2025
2026
2027
2028
2029
Trend
ROE
2.1%
2.11%
2.52%
2.86%
3.11%
3.13%
Sector average
8.03%
5.57%
11.14%
4.77%
6.23%
5.49%
ROA
1.95%
1.96%
2.32%
2.51%
2.54%
2.48%
Sector average
4.5%
3.48%
4.3%
2.97%
2.89%
2.8%
Gross Margin
34.25%
34.25%
34.25%
34.25%
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 2024. Projections are model estimates, not investment advice.
Want the full financial forecast report for EA Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
34.25%
34.25%
Sector average
27.69%
28.71%
36.85%
37%
37%
37%
Net Margin
5.62%
5.63%
5.65%
5.76%
5.76%
5.75%
Sector average
0.94%
1.62%
3.62%
-8.4%
-7.24%
-6.24%
Total Assets
MYR 146,337.00K
MYR 149,301.65K
MYR 155,166.71K
MYR 173,334.14K
MYR 190,092.33K
MYR 196,248.56K
Sector average
MYR 1,935,933.21K
MYR 1,914,603.10K
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
Net Income
MYR 2,851.00K
MYR 2,899.40K
MYR 3,530.48K
MYR 4,130.79K
MYR 4,624.56K
MYR 4,798.35K
Sector average
MYR 61,509.97K
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
Valuation
MYR 32,258.82K
MYR 33,574.82K
MYR 34,930.99K
MYR 36,331.49K
MYR 37,783.59K
MYR 39,303.08K
Sector average
MYR 317.33K
MYR 507,220.52K
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
Stock Price
MYR 0.01
MYR 0.01
MYR 0.01
MYR 0.01
MYR 0.01
MYR 0.01
Sector average
MYR 0.29
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
EA Holdings Berhad (0154.KL) Financial Forecast | Equlion
