Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-30.61%
-24.79%
-23.65%
-37.25%
-72.44%
-314.79%
148.31%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-14.11%
-11.9%
-11.03%
-12.59%
-13.55%
-13.67%
-13.8%
Sector average
-
4.3%
2.97%
2.89%
Amounts in MYR (millions); 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 MSM Malaysia Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.8%
2.68%
2.08%
Gross Margin
4.34%
5.92%
5.92%
5.92%
5.92%
5.92%
5.92%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-12.84%
-11.84%
-10.61%
-10.66%
-10.59%
-10.29%
-10.35%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 2,444.05M
MYR 2,142.87M
MYR 2,091.00M
MYR 2,250.76M
MYR 2,434.36M
MYR 2,565.91M
MYR 2,617.96M
Sector average
-
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
-MYR 397.25M
-MYR 273.03M
-MYR 233.46M
-MYR 273.26M
-MYR 317.48M
-MYR 341.83M
-MYR 357.64M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 653.77M
MYR 559.01M
MYR 654.31M
MYR 760.20M
MYR 818.50M
MYR 856.38M
Sector average
-
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
-
MYR 0.93
MYR 0.80
MYR 0.93
MYR 1.08
MYR 1.16
MYR 1.22
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
MSM Malaysia Holdings Berhad (5202.KL) Financial Forecast | Equlion
