Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
15.18%
13.58%
13.06%
12.84%
12.19%
11.14%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
8.62%
8.88%
8.69%
8.41%
7.93%
7.35%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
12.45%
12.45%
12.45%
12.45%
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 Land 33 Berhad? It covers the balance sheet, income statement and Equlion model projections.
12.45%
12.45%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
16.74%
17.35%
16.16%
15.04%
14.44%
14.26%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 217,571.98K
MYR 237,687.83K
MYR 273,826.08K
MYR 317,194.08K
MYR 357,285.99K
MYR 389,636.22K
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 19,531.71K
MYR 20,219.00K
MYR 22,214.62K
MYR 24,853.35K
MYR 26,750.79K
MYR 27,466.23K
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 37,669.65K
MYR 39,175.07K
MYR 40,740.27K
MYR 42,363.53K
MYR 44,054.40K
MYR 45,826.08K
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 0.10
MYR 0.11
MYR 0.11
MYR 0.12
MYR 0.12
MYR 0.13
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Land 33 Berhad (7131.KL) Financial Forecast | Equlion
