Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
2.14%
2.2%
2.28%
2.22%
2.35%
2.49%
Sector average
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
1.11%
1.19%
1.24%
1.22%
1.3%
1.39%
Sector average
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
Gross Margin
100%
100%
100%
100%
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 Media Prima Berhad? It covers the balance sheet, income statement and Equlion model projections.
100%
100%
Sector average
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
2%
2.12%
2.18%
2.07%
2.12%
2.15%
Sector average
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 1,356,483.00K
MYR 1,371,826.41K
MYR 1,390,295.60K
MYR 1,409,264.57K
MYR 1,430,267.75K
MYR 1,453,443.66K
Sector average
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 15,592.00K
MYR 16,204.71K
MYR 17,158.67K
MYR 17,092.65K
MYR 18,472.84K
MYR 20,040.10K
Sector average
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
MYR 299,816.57K
MYR 311,670.49K
MYR 324,043.94K
MYR 337,053.35K
MYR 350,601.11K
MYR 364,700.82K
Sector average
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
MYR 0.27
MYR 0.28
MYR 0.29
MYR 0.30
MYR 0.32
MYR 0.33
Sector average
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Media Prima Berhad (4502.KL) Financial Forecast | Equlion
