Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.76%
6.51%
6.7%
7.44%
8.01%
8.23%
7.86%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
3.7%
5.4%
5.47%
6.08%
6.53%
6.73%
6.47%
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 MSB Global Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
36.37%
36.87%
36.87%
36.87%
36.87%
36.87%
36.87%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.98%
8.37%
8.43%
8.33%
8.29%
8.35%
8.31%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 85,371.74K
MYR 91,229.62K
MYR 96,928.62K
MYR 104,733.87K
MYR 113,521.94K
MYR 122,701.74K
MYR 131,433.17K
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 2,775.14K
MYR 4,768.77K
MYR 5,146.21K
MYR 6,130.40K
MYR 7,128.32K
MYR 7,945.00K
MYR 8,226.51K
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 51,850.00K
MYR 53,958.29K
MYR 56,134.73K
MYR 58,383.56K
MYR 60,716.41K
MYR 63,158.17K
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 0.09
MYR 0.09
MYR 0.09
MYR 0.10
MYR 0.10
MYR 0.10
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
MSB Global Group Berhad (0350.KL) Financial Forecast | Equlion
