Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
33.01%
20.87%
20.92%
20.46%
18.85%
16.43%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
15.58%
13.2%
13.36%
13.12%
12.31%
11.1%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
15.41%
15.41%
15.41%
15.41%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Golden Destinations Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
15.41%
15.41%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
4.79%
4.76%
4.74%
4.72%
4.71%
4.71%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 226,701.00K
MYR 273,748.24K
MYR 337,703.91K
MYR 411,546.84K
MYR 484,333.87K
MYR 547,997.34K
Sector average
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
MYR 3,128,339.29K
Net Income
MYR 28,358.00K
MYR 33,037.36K
MYR 40,858.97K
MYR 49,168.45K
MYR 55,123.70K
MYR 57,292.28K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 12,153,377.22K
MYR 12,651,293.13K
MYR 13,163,992.50K
MYR 13,691,982.64K
MYR 14,239,345.62K
MYR 14,811,992.62K
Sector average
MYR 507,220.52K
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
Golden Destinations Group Berhad (0398.KL) Financial Forecast | Equlion
