Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.35%
10.96%
10.39%
9.82%
9.61%
9.37%
9.11%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
5.97%
8.11%
7.69%
7.35%
7.29%
7.19%
7.07%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Go Hub Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
51.03%
51.51%
51.51%
51.51%
51.51%
51.51%
51.51%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
11.73%
13.7%
13.97%
13.9%
13.89%
14%
13.98%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 87,762.93K
MYR 122,899.00K
MYR 135,648.64K
MYR 147,214.68K
MYR 160,304.13K
MYR 173,939.19K
MYR 188,642.80K
Sector average
-
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 5,222.29K
MYR 8,537.30K
MYR 9,938.12K
MYR 10,399.24K
MYR 11,210.32K
MYR 12,014.90K
MYR 12,821.45K
Sector average
-
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
-
MYR 261,800.00K
MYR 272,204.56K
MYR 283,080.67K
MYR 294,410.54K
MYR 306,219.97K
MYR 318,534.86K
Sector average
-
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
-
MYR 0.59
MYR 0.62
MYR 0.64
MYR 0.67
MYR 0.70
MYR 0.72
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Go Hub Capital Berhad (0311.KL) Financial Forecast | Equlion
