Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
14.55%
13.16%
12.39%
11.32%
10.61%
9.87%
Sector average
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
8.3%
7.75%
7.65%
7.29%
7.08%
6.8%
Sector average
2.5%
2.43%
2.29%
2.12%
2.5%
3.11%
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 KIP Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
72.77%
72.77%
72.77%
72.77%
72.77%
72.77%
Sector average
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
82.05%
78.96%
79.44%
77.14%
77.57%
78.18%
Total Assets
MYR 1,922,724.00K
MYR 2,085,553.65K
MYR 2,256,396.72K
MYR 2,431,996.42K
MYR 2,613,977.41K
MYR 2,800,015.99K
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 145,302.00K
MYR 155,358.47K
MYR 166,142.34K
MYR 170,889.39K
MYR 178,653.37K
MYR 184,081.88K
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 941,502.66K
MYR 978,488.49K
MYR 1,017,043.60K
MYR 1,057,433.82K
MYR 1,099,659.04K
MYR 1,143,882.73K
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 0.81
MYR 0.84
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
Sector average
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
KIP Real Estate Investment Trust (5280.KL) Financial Forecast | Equlion