Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
35.06%
29.64%
28.01%
25.82%
22.77%
19.3%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
19.23%
17.42%
18.03%
17.62%
16.31%
14.46%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for One Gasmaster Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
33.71%
33.71%
33.71%
33.71%
33.71%
33.71%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
14.64%
14.45%
14.7%
14.68%
14.68%
14.77%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 28,925.00K
MYR 34,475.43K
MYR 42,792.29K
MYR 52,649.40K
MYR 63,131.76K
MYR 73,378.06K
Sector average
MYR 1,914,603.10K
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
Net Income
MYR 5,563.00K
MYR 5,520.71K
MYR 6,966.23K
MYR 8,406.30K
MYR 9,443.79K
MYR 9,871.69K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 54,250.00K
MYR 56,478.59K
MYR 58,770.04K
MYR 61,129.49K
MYR 63,575.07K
MYR 66,131.79K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.17
MYR 0.18
MYR 0.19
MYR 0.20
MYR 0.21
MYR 0.21
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
One Gasmaster Holdings Berhad (0389.KL) Financial Forecast | Equlion
