Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-2.58%
-1.85%
-1.79%
-2.06%
-2.25%
-2.23%
-2.39%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
-1.35%
-0.97%
-0.93%
-1.01%
-1.02%
-0.94%
-0.95%
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 Iskandar Waterfront City Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
3.13%
11.19%
11.19%
11.19%
11.19%
11.19%
11.19%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
-42.12%
-96.08%
-89.12%
-91.65%
-92.44%
-85.81%
-88%
Total Assets
MYR 1,337,559.00K
MYR 1,320,277.00K
MYR 1,321,929.68K
MYR 1,413,832.39K
MYR 1,501,424.64K
MYR 1,563,288.96K
MYR 1,598,174.09K
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 18,288.00K
-MYR 12,910.75K
-MYR 12,294.94K
-MYR 13,846.62K
-MYR 14,832.69K
-MYR 14,337.56K
-MYR 15,032.02K
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 230,281.94K
MYR 219,298.13K
MYR 246,974.48K
MYR 264,562.58K
MYR 255,731.13K
MYR 268,117.81K
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 0.25
MYR 0.24
MYR 0.27
MYR 0.29
MYR 0.28
MYR 0.29
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Iskandar Waterfront City Berhad (1589.KL) Financial Forecast | Equlion
