Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.79%
1.44%
1.58%
1.9%
2.17%
2.35%
2.39%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
2.4%
1.27%
1.41%
1.69%
1.92%
2.08%
2.11%
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 Master-Pack Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
39.22%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.72%
3.21%
3.33%
3.33%
3.34%
3.35%
3.35%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 194,249.00K
MYR 190,159.00K
MYR 193,245.58K
MYR 198,028.62K
MYR 203,225.76K
MYR 208,490.87K
MYR 213,346.12K
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 4,802.00K
MYR 2,448.21K
MYR 2,697.85K
MYR 3,305.90K
MYR 3,858.55K
MYR 4,274.78K
MYR 4,442.94K
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 98,775.08K
MYR 102,802.49K
MYR 106,949.80K
MYR 111,233.25K
MYR 115,680.01K
MYR 120,332.18K
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 1.81
MYR 1.88
MYR 1.96
MYR 2.04
MYR 2.12
MYR 2.20
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Master-Pack Group Berhad (7029.KL) Financial Forecast | Equlion
