Maybulk Berhad (5077.KL)

Malaysia · Industrial & Consumer Products · MYR

Key financials

ROE: 3.94%; 2025 (actual)
ROA: 2.9%; 2025 (actual)
Gross Margin: 18.37%; 2025 (actual)
Net Margin: 21.11%; 2025 (actual)
Total Assets: MYR 622,695.00K; 2025 (actual)
Net Income: MYR 18,531.00K; 2025 (actual)
Valuation: MYR 277,191.59K; 2026 (forecast)
Stock Price: MYR 0.33; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	3.94%	-10.2%	-12.15%	-17.58%	-26.82%	-41.72%	-76.5%
Sector average	-	11.14%	4.77%	6.23%	5.49%	12.81%	42.42%
ROA	2.9%	-6.76%	-6.78%	-7.63%	-8.01%	-7.86%	-7.72%
Sector average	-	4.3%	2.97%	2.89%	2.8%	2.68%	2.08%

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 Maybulk Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	21.11%	-60.35%	-59.58%	-61.9%	-63.26%	-62.85%	-63.47%
Sector average	-	3.62%	-8.4%	-7.24%	-6.24%	-5.37%	-6%

Total Assets	MYR 622,695.00K	MYR 709,619.00K	MYR 743,506.60K	MYR 869,304.13K	MYR 1,017,734.43K	MYR 1,124,890.43K	MYR 1,163,877.40K
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 18,531.00K	-MYR 45,022.06K	-MYR 49,260.97K	-MYR 61,559.86K	-MYR 75,538.83K	-MYR 84,168.63K	-MYR 88,357.12K
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 277,191.59K	MYR 303,289.69K	MYR 379,011.42K	MYR 465,077.08K	MYR 518,208.97K	MYR 543,996.67K
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 0.33	MYR 0.37	MYR 0.46	MYR 0.56	MYR 0.62	MYR 0.66
Sector average	-	MYR 1.47	MYR 1.52	MYR 1.58	MYR 1.65	MYR 1.72	MYR 1.51