Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.33%
1.93%
1.44%
1.1%
0.96%
1.93%
1.63%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
1.78%
0.79%
0.59%
0.44%
0.38%
0.76%
0.65%
Sector average
-
2.5%
2.43%
2.29%
2.12%
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 HCK Capital Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
14.15%
18.48%
18.48%
18.48%
18.48%
18.48%
18.48%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
15.14%
7.12%
4.88%
3.45%
2.89%
5.56%
4.68%
Total Assets
MYR 1,295,288.00K
MYR 1,260,115.00K
MYR 1,289,063.67K
MYR 1,320,490.07K
MYR 1,343,997.05K
MYR 1,373,581.36K
MYR 1,390,359.78K
Sector average
-
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
MYR 4,690,611.83K
Net Income
MYR 22,161.00K
MYR 10,089.36K
MYR 7,480.90K
MYR 5,766.48K
MYR 5,112.47K
MYR 10,388.33K
MYR 8,944.72K
Sector average
-
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
MYR 184,126.05K
Valuation
-
MYR 1,332,280.26K
MYR 1,384,808.49K
MYR 1,441,510.69K
MYR 1,501,586.03K
MYR 1,560,002.03K
MYR 1,622,738.79K
Sector average
-
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
MYR 1,667,912.65K
Stock Price
-
MYR 2.11
MYR 2.19
MYR 2.28
MYR 2.38
MYR 2.47
MYR 2.57
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
HCK Capital Group Berhad (7105.KL) Financial Forecast | Equlion
