Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-40.4%
-61.49%
-183.37%
217.15%
72.96%
43.3%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-19.87%
-22.69%
-25.83%
-27.19%
-27.27%
-26.66%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 Pan Malaysia Corporation Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
54.02%
54.02%
54.02%
54.02%
54.02%
54.02%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-34.94%
-32.67%
-32.21%
-31.97%
-31.55%
-31.38%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 248,943.00K
MYR 210,495.36K
MYR 224,448.34K
MYR 250,090.16K
MYR 271,995.86K
MYR 280,157.90K
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 56,568.00K
-MYR 52,130.61K
-MYR 56,169.10K
-MYR 64,522.12K
-MYR 71,185.07K
-MYR 73,594.25K
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 42,601.25K
MYR 39,259.46K
MYR 42,300.84K
MYR 48,591.48K
MYR 53,609.34K
MYR 55,423.69K
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 0.05
MYR 0.05
MYR 0.05
MYR 0.06
MYR 0.06
MYR 0.07
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Pan Malaysia Corporation Berhad (4081.KL) Financial Forecast | Equlion
