Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.24%
9.34%
8.69%
9.52%
10.32%
10.45%
9.8%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
4.68%
4.28%
4.17%
4.57%
4.74%
4.7%
4.47%
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 Haily Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
9%
9.37%
9.37%
9.37%
9.37%
9.37%
9.37%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
2.68%
2.78%
2.79%
2.77%
2.76%
2.76%
2.75%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 260,986.90K
MYR 262,023.00K
MYR 272,353.62K
MYR 313,442.72K
MYR 361,843.95K
MYR 403,613.05K
MYR 430,850.95K
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 11,544.05K
MYR 11,186.39K
MYR 11,133.68K
MYR 13,371.41K
MYR 16,006.97K
MYR 17,985.39K
MYR 18,668.22K
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 86,462.30K
MYR 89,994.14K
MYR 93,639.55K
MYR 97,395.68K
MYR 101,288.59K
MYR 105,361.99K
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 0.20
MYR 0.21
MYR 0.22
MYR 0.23
MYR 0.24
MYR 0.25
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Haily Group Berhad (0237.KL) Financial Forecast | Equlion
