Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
8.37%
8.49%
8.02%
7.57%
7.56%
7.04%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
-
5.4%
5.54%
5.38%
5.2%
5.31%
5.04%
Sector average
-
2.5%
2.43%
2.29%
2.12%
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 Paradigm Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
55.91%
53.81%
53.81%
53.81%
53.81%
53.81%
53.81%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
-
70.83%
73.11%
68.8%
66.62%
69.04%
67.63%
Total Assets
MYR 2,600,153.00K
MYR 2,559,950.00K
MYR 2,706,920.85K
MYR 2,863,072.37K
MYR 3,020,160.23K
MYR 3,188,099.76K
MYR 3,354,931.52K
Sector average
-
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
MYR 4,690,611.83K
Net Income
MYR 89,455.00K
MYR 139,311.00K
MYR 145,924.60K
MYR 149,712.51K
MYR 152,854.91K
MYR 164,687.31K
MYR 164,924.16K
Sector average
-
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
MYR 184,126.05K
Valuation
-
MYR 1,408,604.51K
MYR 1,463,581.44K
MYR 1,521,197.44K
MYR 1,581,613.09K
MYR 1,644,530.34K
MYR 1,710,666.48K
Sector average
-
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
MYR 1,667,912.65K
Stock Price
-
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.03
MYR 1.07
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Paradigm Real Estate Investment Trust (5338.KL) Financial Forecast | Equlion
