Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
5.96%
5.25%
5.46%
6.19%
6.98%
7.37%
7.12%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
4.35%
3.69%
3.74%
4.11%
4.31%
4.32%
4.19%
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 Muar Ban Lee Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
29.31%
26.28%
26.28%
26.28%
26.28%
26.28%
26.28%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
5.95%
4.99%
4.91%
4.91%
4.93%
4.98%
4.97%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 391,475.00K
MYR 420,493.00K
MYR 446,899.45K
MYR 503,668.09K
MYR 587,602.60K
MYR 649,475.05K
MYR 671,615.45K
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 16,119.00K
MYR 14,976.14K
MYR 16,239.90K
MYR 19,520.17K
MYR 23,520.18K
MYR 26,698.83K
MYR 27,707.22K
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 75,175.62K
MYR 78,251.48K
MYR 81,426.75K
MYR 84,696.90K
MYR 88,082.16K
MYR 91,624.45K
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 0.34
MYR 0.36
MYR 0.37
MYR 0.39
MYR 0.40
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Muar Ban Lee Group Berhad (5152.KL) Financial Forecast | Equlion
