Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
9.88%
14.23%
14.08%
13.25%
12.66%
11.92%
11.35%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
8.18%
12.48%
12.38%
11.75%
11.32%
10.73%
10.28%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Northeast Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
33.71%
36.61%
36.61%
36.61%
36.61%
36.61%
36.61%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
17.17%
23.31%
23.39%
23.39%
23.39%
23.42%
23.43%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 294,919.35K
MYR 329,420.00K
MYR 376,325.91K
MYR 425,852.75K
MYR 480,015.20K
MYR 536,858.79K
MYR 597,848.03K
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 20,539.08K
MYR 38,973.75K
MYR 43,685.25K
MYR 47,118.89K
MYR 51,249.67K
MYR 54,570.12K
MYR 58,348.12K
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 821,400.00K
MYR 854,176.34K
MYR 888,322.71K
MYR 923,856.90K
MYR 960,923.94K
MYR 999,568.29K
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 1.11
MYR 1.15
MYR 1.20
MYR 1.25
MYR 1.30
MYR 1.35
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Northeast Group Berhad (0325.KL) Financial Forecast | Equlion
