Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
7.17%
16.96%
15.63%
13.55%
12.03%
11.08%
10.07%
Sector average
-
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
3.09%
7.99%
7.62%
7.1%
6.68%
6.46%
6.13%
Sector average
-
6.3%
5.41%
4.41%
3.65%
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 Malaysia Marine and Heavy Engineering Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.21%
2.61%
Gross Margin
18.46%
100%
100%
100%
100%
100%
100%
Sector average
-
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
5.2%
6.47%
6.55%
6.49%
6.46%
6.55%
6.51%
Sector average
-
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 3,132,947.00K
MYR 3,348,878.00K
MYR 3,615,293.14K
MYR 3,882,514.49K
MYR 4,152,076.53K
MYR 4,431,347.80K
MYR 4,712,807.52K
Sector average
-
MYR 11,840,324.81K
MYR 12,314,527.97K
MYR 12,790,920.64K
MYR 13,260,892.11K
MYR 13,773,703.27K
MYR 14,898,843.35K
Net Income
MYR 102,856.00K
MYR 258,927.42K
MYR 265,346.28K
MYR 266,071.64K
MYR 268,328.80K
MYR 277,432.16K
MYR 280,042.94K
Sector average
-
MYR 439,820.55K
MYR 440,351.49K
MYR 441,422.87K
MYR 430,116.60K
MYR 456,132.65K
MYR 481,274.61K
Valuation
-
MYR 584,000.00K
MYR 606,562.89K
MYR 630,288.38K
MYR 655,211.08K
MYR 681,303.53K
MYR 708,702.72K
Sector average
-
MYR 5,325,426.95K
MYR 5,519,727.11K
MYR 5,735,315.15K
MYR 5,968,138.26K
MYR 6,202,663.12K
MYR 6,656,421.88K
Stock Price
-
MYR 0.36
MYR 0.38
MYR 0.39
MYR 0.41
MYR 0.43
MYR 0.44
Sector average
-
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
Malaysia Marine and Heavy Engineering Holdings Berhad (5186.KL) Financial Forecast | Equlion
