Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-4.26%
-6.09%
-5.69%
-6.91%
-8.36%
-9.36%
-10.89%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-2.58%
-3.71%
-3.28%
-3.68%
-3.78%
-3.48%
-3.44%
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 MST Golf Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
39.22%
39.35%
39.35%
39.35%
39.35%
39.35%
39.35%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-3.19%
-4.48%
-3.75%
-3.72%
-3.58%
-3.27%
-3.31%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 340,524.00K
MYR 355,630.00K
MYR 348,182.10K
MYR 367,648.28K
MYR 415,092.42K
MYR 456,076.15K
MYR 470,924.58K
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 9,523.00K
-MYR 12,911.53K
-MYR 11,549.04K
-MYR 13,179.41K
-MYR 14,779.85K
-MYR 15,143.09K
-MYR 15,926.48K
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 180,591.09K
MYR 161,534.21K
MYR 184,337.90K
MYR 206,722.94K
MYR 211,803.48K
MYR 222,760.61K
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 0.22
MYR 0.20
MYR 0.22
MYR 0.25
MYR 0.26
MYR 0.27
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
MST Golf Group Berhad (5316.KL) Financial Forecast | Equlion
