Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.64%
6.46%
6.56%
7.47%
8.16%
8.55%
8.14%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
4.7%
4.58%
4.69%
5.38%
5.9%
6.23%
6.02%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
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 Magnum Berhad? It covers the balance sheet, income statement and Equlion model projections.
16.41%
17.16%
17.16%
17.16%
17.16%
17.16%
17.16%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
7.25%
7.54%
7.72%
7.77%
7.84%
8.05%
8.01%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,561,926.00K
MYR 3,618,293.00K
MYR 3,804,811.39K
MYR 4,094,466.07K
MYR 4,420,403.20K
MYR 4,763,301.23K
MYR 5,082,172.32K
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 166,438.00K
MYR 164,268.99K
MYR 174,155.77K
MYR 212,547.08K
MYR 251,207.00K
MYR 286,180.46K
MYR 296,283.11K
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 1,740,998.57K
MYR 1,812,208.95K
MYR 1,885,607.66K
MYR 1,961,344.80K
MYR 2,039,713.56K
MYR 2,121,742.32K
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 1.21
MYR 1.26
MYR 1.31
MYR 1.36
MYR 1.42
MYR 1.48
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Magnum Berhad (3859.KL) Financial Forecast | Equlion
