Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.52%
2.79%
3%
2.76%
2.69%
3.5%
3.2%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
1.3%
1.4%
1.48%
1.35%
1.27%
1.63%
1.49%
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 Hektar Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
37.23%
34.07%
34.07%
34.07%
34.07%
34.07%
34.07%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
15.04%
16.69%
18.05%
15.82%
14.99%
19.39%
17.91%
Total Assets
MYR 1,456,278.07K
MYR 1,521,617.81K
MYR 1,545,726.65K
MYR 1,653,693.99K
MYR 1,745,285.11K
MYR 1,813,551.27K
MYR 1,854,081.74K
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 18,759.73K
MYR 20,795.21K
MYR 22,762.47K
MYR 21,538.76K
MYR 21,548.45K
MYR 28,949.24K
MYR 27,348.28K
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 293,715.62K
MYR 305,285.89K
MYR 317,523.28K
MYR 330,377.33K
MYR 343,413.03K
MYR 357,223.67K
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 0.41
MYR 0.43
MYR 0.45
MYR 0.47
MYR 0.48
MYR 0.50
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Hektar Real Estate Investment Trust (5121.KL) Financial Forecast | Equlion
