Pavilion Real Estate Investment Trust (5212.KL)

Malaysia · Construction and Real Estate · MYR

Key financials

ROE: 8.89%; 2025 (actual)
ROA: 4.93%; 2025 (actual)
Gross Margin: 55.72%; 2025 (actual)
Net Margin: 53.9%; 2025 (actual)
Total Assets: MYR 9,828,553.00K; 2025 (actual)
Net Income: MYR 466,913.00K; 2025 (actual)
Valuation: MYR 6,732,597.37K; 2025 (actual)
Stock Price: MYR 1.71; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	8.89%	8.13%	8.76%	8.2%	7.7%	7.72%
Sector average	3.13%	7.09%	-7.44%	6.92%	5.4%	4.2%
ROA	4.93%	4.62%	5.14%	4.96%	4.79%	4.94%
Sector average	2.28%	2.5%	2.43%	2.29%	2.12%	2.5%

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 Pavilion Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	MYR 9,828,553.00K	MYR 10,336,258.03K	MYR 10,907,370.87K	MYR 11,494,220.02K	MYR 12,079,450.66K	MYR 12,703,003.64K
Sector average	MYR 3,275,632.07K	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

Net Income	MYR 466,913.00K	MYR 465,499.06K	MYR 545,953.76K	MYR 555,777.82K	MYR 565,028.32K	MYR 611,940.46K
Sector average	MYR 102,051.39K	MYR 130,356.17K	MYR 149,840.77K	MYR 159,253.22K	MYR 164,947.18K	MYR 179,118.87K

Valuation	MYR 6,732,597.37K	MYR 7,000,597.83K	MYR 7,276,968.17K	MYR 7,566,855.76K	MYR 7,870,940.17K	MYR 8,187,476.51K
Sector average	MYR 290,002.19K	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

Stock Price	MYR 1.71	MYR 1.78	MYR 1.85	MYR 1.92	MYR 2.00	MYR 2.08
Sector average	MYR 0.91	MYR 0.85	MYR 0.90	MYR 0.93	MYR 0.97	MYR 1.02