Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
14.58%
17.66%
17.7%
18.58%
18.73%
17.92%
15.7%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
8.24%
8.87%
8.6%
9.56%
10.09%
10.14%
9.38%
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 Tec Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
12.89%
12.15%
12.15%
12.15%
12.15%
12.15%
12.15%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
6.82%
6.59%
6.63%
6.69%
6.77%
6.93%
6.9%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 376,865.61K
MYR 446,050.00K
MYR 495,715.21K
MYR 571,131.49K
MYR 657,816.29K
MYR 747,279.43K
MYR 827,672.81K
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 28,323.79K
MYR 36,508.65K
MYR 40,493.68K
MYR 51,012.66K
MYR 61,994.36K
MYR 71,270.95K
MYR 73,836.83K
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 1,140,768.00K
MYR 1,187,710.84K
MYR 1,236,002.23K
MYR 1,285,704.79K
MYR 1,337,081.76K
MYR 1,390,853.61K
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 1.12
MYR 1.16
MYR 1.21
MYR 1.26
MYR 1.31
MYR 1.36
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Master Tec Group Berhad (0295.KL) Financial Forecast | Equlion
