Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
16.62%
14.88%
16.01%
16.38%
15.78%
14.18%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
10.61%
9.99%
11.2%
11.86%
11.8%
10.95%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
49.21%
49.21%
49.21%
49.21%
Amounts in MYR (millions); 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 Life Water Berhad? It covers the balance sheet, income statement and Equlion model projections.
49.21%
49.21%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
17.92%
17.96%
18.32%
18.38%
18.54%
18.62%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 363.90M
MYR 402.89M
MYR 456.60M
MYR 520.46M
MYR 590.33M
MYR 660.35M
Sector average
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 37.15M
MYR 38.31M
MYR 48.15M
MYR 57.95M
MYR 65.56M
MYR 68.45M
Sector average
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
MYR 692.21M
MYR 720.65M
MYR 749.89M
MYR 780.02M
MYR 811.22M
MYR 843.84M
Sector average
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
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
Life Water Berhad (5328.KL) Financial Forecast | Equlion
