PETRONAS Dagangan Berhad (5681.KL)

Malaysia · Energy · MYR

Key financials

ROE: 18.41%; 2025 (actual)
ROA: 9.9%; 2025 (actual)
Gross Margin: 11.53%; 2025 (actual)
Net Margin: 2.87%; 2025 (actual)
Total Assets: MYR 11,083,871.00K; 2025 (actual)
Net Income: MYR 1,099,162.00K; 2025 (actual)
Valuation: MYR 18,980,336.05K; 2026 (forecast)
Stock Price: MYR 19.11; 2026 (forecast)

Historical & projected performance

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

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	18.41%	27.22%	24.21%	19.71%	16.66%	14.55%	12.87%
Sector average	-	-19.96%	4.22%	11.29%	6.2%	18.02%	7.92%
ROA	9.9%	13.72%	12.26%	11.04%	10.06%	9.32%	8.64%
Sector average	-	6.3%	5.41%	4.41%	3.65%

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 PETRONAS Dagangan Berhad? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	11.53%	100%	100%	100%	100%	100%	100%
Sector average	-	30.97%	30.97%	30.97%	30.97%	30.97%	31.44%

Net Margin	2.87%	2.59%	2.6%	2.6%	2.6%	2.6%	2.6%
Sector average	-	34.6%	34.26%	33.87%	33.04%	32.6%	33.84%

Total Assets	MYR 11,083,871.00K	MYR 12,660,012.00K	MYR 14,318,213.79K	MYR 15,996,880.21K	MYR 17,697,853.17K	MYR 19,435,716.32K	MYR 21,196,852.72K
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 1,099,162.00K	MYR 1,628,924.80K	MYR 1,653,339.68K	MYR 1,673,436.48K	MYR 1,695,363.13K	MYR 1,729,497.24K	MYR 1,754,691.65K
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 18,980,336.05K	MYR 19,714,220.90K	MYR 20,484,911.24K	MYR 21,294,021.50K	MYR 22,142,591.30K	MYR 23,033,073.83K
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 19.11	MYR 19.84	MYR 20.62	MYR 21.43	MYR 22.29	MYR 23.18
Sector average	-	MYR 2.13	MYR 2.20	MYR 2.29	MYR 2.39	MYR 2.48	MYR 2.61