Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
14.51%
14.85%
14.81%
13.97%
13.06%
12.01%
10.95%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
7.09%
6.93%
6.77%
6.57%
6.34%
6.05%
5.74%
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 Kumpulan Kitacon Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
15.34%
14.83%
14.83%
14.83%
14.83%
14.83%
14.83%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
6.41%
6.4%
6.36%
6.36%
6.36%
6.37%
6.37%
Total Assets
MYR 775,088.95K
MYR 873,430.00K
MYR 988,273.40K
MYR 1,103,114.42K
MYR 1,215,922.26K
MYR 1,317,310.55K
MYR 1,409,675.11K
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 51,495.72K
MYR 57,110.62K
MYR 63,051.59K
MYR 68,662.19K
MYR 73,461.51K
MYR 76,584.01K
MYR 78,275.92K
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 334,977.63K
MYR 348,215.44K
MYR 361,986.16K
MYR 376,340.62K
MYR 391,352.58K
MYR 407,091.14K
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 0.67
MYR 0.70
MYR 0.72
MYR 0.75
MYR 0.78
MYR 0.81
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Kumpulan Kitacon Berhad (5310.KL) Financial Forecast | Equlion
