HeiTech Padu Berhad (5028.KL)

Malaysia · Technology · MYR

Key financials

ROE: 9.95%; 2025 (actual)
ROA: 2.69%; 2025 (actual)
Gross Margin: 19.17%; 2025 (actual)
Net Margin: 3.15%; 2025 (actual)
Total Assets: MYR 975,420.00K; 2025 (actual)
Net Income: MYR 20,512.00K; 2025 (actual)
Valuation: MYR 272,183.75K; 2026 (forecast)
Stock Price: MYR 1.67; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	9.95%	4.87%	5.27%	4.76%	4.7%	5.77%	5.56%
Sector average	-	-4.22%	-5.41%	-4.43%	6.95%	-2.7%	42.31%
ROA	2.69%	1.22%	1.39%	1.29%	1.31%	1.64%	1.63%
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 HeiTech Padu Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	3.15%	1%	1.14%	1.01%	0.97%	1.18%	1.13%
Sector average	-	-4.84%	-4.31%	-4.33%	-4.49%	-3.15%	-2.4%

Total Assets	MYR 975,420.00K	MYR 935,738.00K	MYR 946,192.89K	MYR 970,215.67K	MYR 996,170.41K	MYR 1,023,782.09K	MYR 1,054,105.69K
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 20,512.00K	MYR 11,679.38K	MYR 13,048.70K	MYR 12,393.62K	MYR 12,831.49K	MYR 16,598.74K	MYR 16,917.04K
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 272,183.75K	MYR 283,016.73K	MYR 294,459.14K	MYR 306,433.16K	MYR 318,651.94K	MYR 331,466.79K
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 1.67	MYR 1.74	MYR 1.81	MYR 1.88	MYR 1.96	MYR 2.03
Sector average	-	MYR 1.02	MYR 1.05	MYR 1.10	MYR 1.14	MYR 1.21	MYR 1.36