Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.81%
-1.44%
-0.41%
-0.48%
-0.49%
-0.33%
-0.38%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
3.07%
-1.09%
-0.31%
-0.35%
-0.33%
-0.2%
-0.22%
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 Pan Merchant Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
34.5%
32.22%
32.22%
32.22%
32.22%
32.22%
32.22%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
3.94%
-1.86%
-0.53%
-0.52%
-0.46%
-0.28%
-0.31%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 179,757.00K
MYR 171,055.00K
MYR 170,138.37K
MYR 178,340.29K
MYR 201,324.93K
MYR 221,285.77K
MYR 228,482.48K
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 4,968.00K
-MYR 1,904.81K
-MYR 530.80K
-MYR 613.41K
-MYR 628.50K
-MYR 421.91K
-MYR 485.01K
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 204,176.40K
MYR 102,088.20K
MYR 117,976.32K
MYR 120,877.44K
MYR 81,144.85K
MYR 93,280.49K
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 0.11
MYR 0.13
MYR 0.13
MYR 0.09
MYR 0.10
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Pan Merchant Berhad (0361.KL) Financial Forecast | Equlion
