Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
19.81%
20.33%
19.06%
19.62%
19.69%
18.8%
16.34%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
7.72%
7.98%
7.79%
8.69%
9.27%
9.43%
8.75%
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 Leong Hup International Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
33.9%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
5.68%
5.89%
5.88%
5.94%
6.02%
6.19%
6.17%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 6,539,080.00K
MYR 6,902,599.00K
MYR 7,540,156.62K
MYR 8,628,427.43K
MYR 9,898,826.97K
MYR 11,197,792.10K
MYR 12,335,100.85K
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 501,112.00K
MYR 536,507.09K
MYR 562,226.04K
MYR 702,845.94K
MYR 859,167.58K
MYR 994,541.15K
MYR 1,029,641.58K
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 2,373,530.53K
MYR 2,471,243.52K
MYR 2,571,844.36K
MYR 2,675,338.70K
MYR 2,782,236.14K
MYR 2,894,126.06K
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 0.72
MYR 0.75
MYR 0.78
MYR 0.81
MYR 0.84
MYR 0.88
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Leong Hup International Berhad (6633.KL) Financial Forecast | Equlion
