Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.26%
11.41%
9.68%
8.76%
8.07%
7.82%
7.27%
Sector average
-
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
5.65%
6.06%
5.38%
5.05%
4.81%
4.79%
4.57%
Sector average
-
6.3%
5.41%
4.41%
3.65%
3.21%
2.61%
Gross Margin
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 PBA Holdings Bhd? It covers the balance sheet, income statement and Equlion model projections.
46.53%
48.42%
48.42%
48.42%
48.42%
48.42%
48.42%
Sector average
-
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
20.15%
23.41%
21.32%
20.89%
20.67%
21.26%
21.01%
Sector average
-
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 2,251,151.00K
MYR 2,290,587.00K
MYR 2,423,415.73K
MYR 2,555,660.97K
MYR 2,688,718.09K
MYR 2,831,347.70K
MYR 2,971,969.60K
Sector average
-
MYR 11,840,324.81K
MYR 12,314,527.97K
MYR 12,790,920.64K
MYR 13,260,892.11K
MYR 13,773,703.27K
MYR 14,898,843.35K
Net Income
MYR 114,549.00K
MYR 137,547.46K
MYR 126,739.89K
MYR 125,695.78K
MYR 126,031.90K
MYR 132,152.96K
MYR 132,551.11K
Sector average
-
MYR 439,820.55K
MYR 440,351.49K
MYR 441,422.87K
MYR 430,116.60K
MYR 456,132.65K
MYR 481,274.61K
Valuation
-
MYR 617,003.12K
MYR 640,809.27K
MYR 665,881.25K
MYR 692,237.91K
MYR 719,781.29K
MYR 748,727.89K
Sector average
-
MYR 5,325,426.95K
MYR 5,519,727.11K
MYR 5,735,315.15K
MYR 5,968,138.26K
MYR 6,202,663.12K
MYR 6,656,421.88K
Stock Price
-
MYR 1.86
MYR 1.94
MYR 2.01
MYR 2.09
MYR 2.17
MYR 2.26
Sector average
-
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
PBA Holdings Bhd (5041.KL) Financial Forecast | Equlion
