Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
1.29%
1.99%
2.36%
2.8%
3.59%
4.71%
4.53%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
0.66%
1.01%
1.2%
1.37%
1.59%
1.92%
1.82%
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 Greater Bay Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
41.48%
42.72%
42.72%
42.72%
42.72%
42.72%
42.72%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
0.95%
1.25%
1.49%
1.52%
1.68%
2.04%
1.98%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 53,906.85K
MYR 55,020.00K
MYR 55,805.49K
MYR 62,707.90K
MYR 72,670.45K
MYR 80,007.54K
MYR 82,640.68K
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 359.45K
MYR 551.46K
MYR 666.42K
MYR 812.25K
MYR 1,074.43K
MYR 1,467.83K
MYR 1,480.01K
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 48,044.29K
MYR 50,052.74K
MYR 52,130.46K
MYR 54,259.73K
MYR 56,420.19K
MYR 58,689.17K
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 0.61
MYR 0.64
MYR 0.66
MYR 0.69
MYR 0.72
MYR 0.75
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Greater Bay Holdings Berhad (9148.KL) Financial Forecast | Equlion
