Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-22.66%
75.21%
45.71%
31.55%
24.21%
19.99%
16.85%
Sector average
-
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
-6.44%
28.09%
24.43%
19.71%
16.59%
14.57%
12.84%
Sector average
-
6.3%
5.41%
4.41%
3.65%
Amounts in MYR (millions); 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 Hengyuan Refining Company Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.21%
2.61%
Gross Margin
3.14%
7.54%
7.54%
7.54%
7.54%
7.54%
7.54%
Sector average
-
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
-1.98%
5.95%
6.12%
6.09%
6.07%
6.13%
6.11%
Sector average
-
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 4,303.27M
MYR 4,750.85M
MYR 6,090.40M
MYR 7,440.24M
MYR 8,805.54M
MYR 10,218.06M
MYR 11,641.45M
Sector average
-
MYR 11,840.32M
MYR 12,314.53M
MYR 12,790.92M
MYR 13,260.89M
MYR 13,773.70M
MYR 14,898.84M
Net Income
-MYR 260.25M
MYR 1,271.57M
MYR 1,324.32M
MYR 1,333.45M
MYR 1,347.73M
MYR 1,386.30M
MYR 1,403.20M
Sector average
-
MYR 439.82M
MYR 440.35M
MYR 441.42M
MYR 430.12M
MYR 456.13M
MYR 481.27M
Valuation
-
MYR 451.21M
MYR 468.65M
MYR 486.98M
MYR 506.23M
MYR 526.40M
MYR 547.57M
Sector average
-
MYR 5,325.43M
MYR 5,519.73M
MYR 5,735.32M
MYR 5,968.14M
MYR 6,202.66M
MYR 6,656.42M
Stock Price
-
MYR 0.75
MYR 0.78
MYR 0.81
MYR 0.84
MYR 0.88
MYR 0.91
Sector average
-
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
Hengyuan Refining Company Berhad (4324.KL) Financial Forecast | Equlion
