Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
14.57%
22.58%
20.43%
20.67%
20.32%
18.91%
16.47%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
10.16%
13.38%
11.63%
12.28%
12.35%
11.85%
10.76%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 KJTS Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
24.76%
24.19%
24.19%
24.19%
24.19%
24.19%
24.19%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
8.46%
8.16%
8.05%
8.09%
8.12%
8.18%
8.18%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 204,416.73K
MYR 268,530.00K
MYR 308,234.69K
MYR 371,429.03K
MYR 444,266.97K
MYR 517,846.91K
MYR 583,027.45K
Sector average
-
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
MYR 17,982.41K
MYR 31,635.97K
MYR 33,539.52K
MYR 41,717.05K
MYR 50,363.00K
MYR 57,021.05K
MYR 59,226.39K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 1,008,437.36K
MYR 1,049,819.79K
MYR 1,092,419.93K
MYR 1,136,283.47K
MYR 1,181,704.78K
MYR 1,229,228.01K
Sector average
-
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
-
MYR 1.46
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.71
MYR 1.78
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
KJTS Group Berhad (0293.KL) Financial Forecast | Equlion
