Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-34.65%
-36.95%
-47.25%
-109.8%
689.69%
92.27%
49.42%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-17.6%
-18.34%
-19.1%
-21.26%
-22.85%
-23.66%
-23.7%
Sector average
-
4.3%
2.97%
2.89%
2.8%
Amounts in MYR; 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 HLT Global Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
-40%
-26.02%
-26.02%
-26.02%
-26.02%
-26.02%
-26.02%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-79.92%
-65.12%
-65.12%
-65.12%
-65.12%
-65.12%
-65.12%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 148,118,393.00
MYR 136,110,000.00
MYR 134,426,641.50
MYR 144,095,157.89
MYR 155,623,468.61
MYR 164,240,137.67
MYR 167,761,443.22
Sector average
-
MYR 2,057,257,412.98
MYR 2,205,953,717.01
MYR 2,478,112,188.36
MYR 2,809,980,581.84
MYR 3,128,339,294.80
MYR 3,541,707,425.22
Net Income
-MYR 25,789,014.00
-MYR 26,067,705.53
-MYR 25,835,424.18
-MYR 29,603,942.92
-MYR 34,248,931.10
-MYR 37,836,865.40
-MYR 39,335,392.36
Sector average
-
MYR 107,559,599.74
MYR 114,026,413.41
MYR 133,417,627.61
MYR 151,814,749.65
MYR 168,396,432.71
MYR 176,629,890.52
Valuation
-
MYR 31,369,830.58
MYR 31,090,303.61
MYR 35,625,332.38
MYR 41,215,102.92
MYR 45,532,816.68
MYR 47,336,141.37
Sector average
-
MYR 1,597,024,564.05
MYR 1,655,176,008.10
MYR 1,722,244,290.69
MYR 1,796,878,501.10
MYR 1,878,253,658.52
MYR 1,494,718,804.16
Stock Price
-
MYR 0.03
MYR 0.02
MYR 0.03
MYR 0.03
MYR 0.04
MYR 0.04
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
HLT Global Berhad (0188.KL) Financial Forecast | Equlion
